{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Main Menu","Budgets and Parameters","Summary Output","Program List","ChartOneRun","ChartTwoRuns","Vehicle Model Template","Age-Based Model Template","Condition-Based Model Template","ID Codes","ChartData","Default Assets","Asset List","Asset Parameters"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":75,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Main Menu","index":0,"n_rows":52,"n_cols":22,"rows_kept":52,"cut":false,"hidden":false,"merged":[[31,14,36,18],[7,3,15,7],[17,3,19,7],[24,3,28,7],[31,3,34,7],[36,3,38,7]]}
[]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 1.00"]
[null,"Start Screen"]
[]
[null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,"SUMMARY STATISTICS"]
[]
[null,null,null,"ASSET GROUP ADMINISTRATION",null,null,null,null,null,null,null,null,null,null,"ASSET GROUPS"]
[null,null,null,"Opens worksheet to enter or edit information for a new asset group. You will be asked for an Asset Group ID Code and model type (vehicle, age-based, or condition-based).",null,null,null,null,null,null,null,null,null,null,null,"Vehicle",null,null,null,{"$f":"E43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Vehicle",null,null,null,{"$f":"E44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"T8+T9","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONDITIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Value ($ 000)",null,null,null,{"$f":"E47","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Needs ($ 000)",null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. Age (years)",null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mean Distance Between Failures (miles)",null,null,null,""]
[null,null,null,"BUDGETS AND PARAMETERS INPUT",null,null,null,null,null,null,null,null,null,null,null,"Avg. Condition (non-vehicle)",null,null,null,""]
[null,null,null,"Opens worksheet to input budget amounts for each year and review (and, if desired, override) default economic analysis parameters.",null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions (tons)",null,null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Value",null,null,null,null,"Initial Needs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Data"]
[null,null,"PRIORITIZATION MODEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle"]
[null,null,null,"PRIORITIZATION MODEL ADMINISTRATION",null,null,null,null,null,null,null,null,null,"Non-Vehicle",null,"Repl Value","Needs"]
[null,null,null,"Runs the prioritization model using current budgets, parameters, and asset groups. You will be asked to specify a Run ID Code.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T10=0,1,SUMIF('Asset List'!OU4:OU1003,\">0\",'Asset List'!CM4:CM1003)/1000/T13)","v":1},{"$f":"IF(SUMIF('Asset List'!DG4:DG1003,\">\"&PIThreshold,'Asset List'!CM4:CM1003)=0,1,SUMIFS('Asset List'!CM4:CM1003,'Asset List'!DG4:DG1003,\">\"&PIThreshold,'Asset List'!OU4:OU1003,\">0\")/1000/T14)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-P25","v":0},{"$f":"1-Q25","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CHARTS"]
[]
[null,null,null,"PRIORITIZATION MODEL RESULTS",null,null,null,null,null,null,null,null,null,null,"ONE AND TWO RUN CHARTS"]
[null,null,null,"Displays a summary table showing prioritization model results by year for a selected run. You will be asked to select a      Run ID Code.",null,null,null,null,null,null,null,null,null,null,"Displays a chart showing prioritization model results by year for one model run or two. You will be asked to select a Run ID Code(s) and the output variable to be charted."]
[]
[]
[]
[null,null,null,"ASSET REPLACEMENT PROGRAM"]
[null,null,null,"Displays a listing of the asset replacement program from a prioritization model run. You will be asked to select the Run ID Code."]
[]
[]
[]
[]
["Asset Groups"]
["Vehicle",null,null,null,{"$f":"COUNTIF('Asset Parameters'!JI4:JI1003,\"=1\")/2","v":0}]
["Non-Vehicle",null,null,null,{"$f":"COUNTIF('Asset Parameters'!JI4:JI1003,\"=2\")+COUNTIF('Asset Parameters'!JI4:JI1003,\"=3\")/5","v":0}]
[]
["Initial Conditions"]
["Replacement Vale",null,null,null,{"$f":"IF(T10>0,SUM('Asset List'!CM4:CM1003)/1000,\"\")","v":""}]
["Initial Needs",null,null,null,{"$f":"IF(T10>0,'Summary Output'!C8/1000,\"\")","v":""}]
["Avg. Age",null,null,null,{"$f":"IF(T10>0,SUMPRODUCT('Asset List'!K4:K1003,'Asset List'!CM4:CM1003)/(T13*1000),\"\")","v":""}]
["MDBF",null,null,null,{"$f":"IF(T8>0,IF(SUM('Asset List'!OA4:OA1004)>0,SUM('Asset List'!OU4:OU1004)/SUM('Asset List'!OA4:OA1004),\"\"),\"\")","v":""}]
["Avg. Condition",null,null,null,{"$f":"IF(T9>0,SUMPRODUCT('Asset List'!NG4:NG1003,'Asset List'!CM4:CM1003)/(P26*T13*1000),\"\")","v":""}]
["CO2 Emissions",null,null,null,{"$f":"IF(T10>0,SUM('Asset List'!KY4:KY1004),\"\")","v":""}]

{"sheet":"Budgets and Parameters","index":1,"n_rows":38,"n_cols":29,"rows_kept":38,"cut":false,"hidden":false,"merged":[[34,14,34,15],[35,14,35,15],[36,14,36,15],[20,15,20,16],[21,15,21,16],[31,14,31,15],[32,14,32,15],[33,14,33,15],[25,14,25,15],[27,14,27,15],[28,14,28,15],[29,14,29,15],[30,14,30,15],[16,12,16,13],[17,12,17,13],[18,12,18,13],[6,12,6,13],[6,15,6,16],[8,15,8,16],[15,15,15,16],[15,12,15,13],[14,15,14,16],[13,15,13,16],[12,15,12,16],[10,15,10,16],[9,15,9,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[8,12,8,13],[12,12,12,13],[13,12,13,13],[14,12,14,13],[10,12,10,13],[9,12,9,13]],"read":"row_number_cap"}
[]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters"]
[null,"Budgets and Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Budget Year",null,null,null,{"$f":"IF(P9=\"\",M9,P9)","v":2015}]
[null,null,"PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allow budget to carry over?",null,null,null,{"$f":"IF(P10=\"\",M10,P10)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PI Threshold for Asset Replacement",null,null,null,{"$f":"IF(P11=\"\",M11,P11)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default",null,null,"Override Value",null,null,"Notes",null,null,null,null,null,"Discount Rate",null,null,null,{"$f":"IF(P13=\"\",M13,P13)","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Passenger Hour of Delay",null,null,null,48.4]
[null,null,null,null,null,null,"First Budget Year",null,null,null,null,null,{"$f":"YEAR(TODAY())+1","v":2015},null,"i",null,null,null,null,null,null,null,null,null,"External Cost per Ton of CO2",null,null,null,24]
[null,null,null,null,null,null,"Allow budget to carry over?",null,null,null,null,null,true,null,"i",null,null,null,null,null,null,null,null,null,"Tons of CO2 per Gallon",null,null,null,1.11E-2]
[null,null,null,null,null,null,"PI Threshold for Asset Replacement",null,null,null,null,null,0,null,"i",null,null,null,null,null,null,null,null,null,"Tons of CO2 per Kilowatt Hour",null,null,null,1E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency Cost per Gallon of Fuel",null,null,null,3]
[null,null,null,null,null,null,"Discount Rate",null,null,null,null,null,7.0000000000000007E-2,null,"i",null,null,null,null,null,null,null,null,null,"Agency Cost per Kilowatt Hour",null,null,null,0.15]
[null,null,null,null,null,null,"Cost per Passenger Hour of Delay ($)",null,null,null,null,null,48.4,null,"i",null,null,null,null,null,null,null,null,null,"Weight on Other Passenger Costs",null,null,null,{"$f":"IF(P21=\"\",N21,P21)","v":1}]
[null,null,null,null,null,null,"External Cost per Ton of CO2 ($)",null,null,null,null,null,24,null,"i",null,null,null,null,null,null,null,null,null,"Weight on Other External Costs",null,null,null,{"$f":"IF(P22=\"\",N22,P22)","v":1}]
[null,null,null,null,null,null,"Tons of CO2 per Gallon",null,null,null,null,null,1.11E-2,null,"i"]
[null,null,null,null,null,null,"Tons of CO2 per Kilowatt Hour",null,null,null,null,null,1E-3,null,"i",null,null,null,null,null,null,null,null,null,"Summary Results"]
[null,null,null,null,null,null,"Agency Cost per Gallon of Fuel ($)",null,null,null,null,null,3,null,"i",null,null,null,null,null,null,null,null,null,"Year","Constraint","Adjusted","Spent","Difference"]
[null,null,null,null,null,null,"Agency Cost per Kilowatt Hour ($)",null,null,null,null,null,0.15,null,"i",null,null,null,null,null,null,null,null,null,{"$f":"+G28","v":2015},{"$f":"+H28","v":0},{"$f":"+Z19","v":0},{"$f":"TRANSPOSE('Asset List'!HC1005:HV1005)","v":{"$error":"#N/A"}},{"$f":"+AA19-AB19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,0,{"$f":"IF($AC$5,Z20+AC19,Z20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+AA20-AB20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Weight on Other Passenger Costs",null,null,null,null,null,null,1,"i",null,null,null,null,null,null,null,null,null,2017,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,"Weight on Other External Costs",null,null,null,null,null,null,1,"i",null,null,null,null,null,null,null,null,null,2018,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"i","BUDGET FOR ASSET REPLACEMENT AND REHABILITATION ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,"Year","Amount ($)",null,"Notes",null,null,null,null,"Year",null,"Amount ($)",null,"Notes",null,null,null,null,null,2022,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$f":"IF(F21<>\"\",F21,AC4)","v":2015},0,null,null,null,null,null,null,{"$f":"G37+1","v":2025},null,{"$f":"H37","v":0},null,null,null,null,null,null,null,2024,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$f":"G28+1","v":2016},{"$f":"H28","v":0},null,null,null,null,null,null,{"$f":"O28+1","v":2026},null,{"$f":"Q28","v":0},null,null,null,null,null,null,null,{"$f":"+O28","v":2025},{"$f":"+Q28","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2017,0,null,null,null,null,null,null,2027,null,0,null,null,null,null,null,null,null,2026,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2018,0,null,null,null,null,null,null,2028,null,0,null,null,null,null,null,null,null,2027,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2019,0,null,null,null,null,null,null,2029,null,0,null,null,null,null,null,null,null,2028,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2020,0,null,null,null,null,null,null,2030,null,0,null,null,null,null,null,null,null,2029,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2021,0,null,null,null,null,null,null,2031,null,0,null,null,null,null,null,null,null,2030,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2022,0,null,null,null,null,null,null,2032,null,0,null,null,null,null,null,null,null,2031,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2023,0,null,null,null,null,null,null,2033,null,0,null,null,null,null,null,null,null,2032,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,2024,0,null,null,null,null,null,null,2034,null,0,null,null,null,null,null,null,null,2033,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Summary Output","index":2,"n_rows":27,"n_cols":19,"rows_kept":27,"cut":false,"hidden":false,"merged":[[4,1,6,1],[4,4,6,4],[4,15,6,15],[4,16,6,16],[4,6,6,6],[4,14,6,14],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,8,6,8],[4,5,6,5],[4,2,4,3],[5,2,6,2],[5,3,6,3],[4,17,6,17],[4,18,6,18],[4,7,6,7]]}
[]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool"]
[null,"Summary"]
[]
[null,"Year","i Needs",null,"i Asset NPV","i Budget ($)","i Expenditures from Budget ($)","i Remaining Backlog ($)","i Energy Costs ($)","i Other Agency Costs ($)","i Cost of Passenger Delay ($)","i Other Passenger Costs ($)","i Cost of CO2 Emissions ($)","i Other External Costs ($)","i Total Agency, Pass., and Ext. Costs ($)","i Passenger Delay (hours)","i CO2 Emissions (tons)","i Avg. Condition (non-veh)","i MDBF (miles)"]
[null,null,"i Amount ($)","i Percent"]
[]
[null,{"$f":"FirstBudgetYear","v":2015},{"$f":"TRANSPOSE('Asset List'!CM1006:DF1006)","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!CM1008:DF1008)","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!MM1005:NF1005)","v":{"$error":"#N/A"}},{"$f":"'Budgets and Parameters'!AA19","v":0},{"$f":"TRANSPOSE('Asset List'!HC1005:HV1005)","v":{"$error":"#N/A"}},{"$f":"+C8-G8","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!OV1005:PO1005)","v":0},{"$f":"TRANSPOSE('Asset List'!HW1005:IP1005)-I8:I27","v":{"$error":"#N/A"}},{"$f":"P8*CostPerPaxHour","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!KE1005:KX1005)","v":{"$error":"#N/A"}},{"$f":"CostPerTon*Q8","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!LS1005:ML1005)","v":{"$error":"#N/A"}},{"$f":"SUM(G8,I8:N8)","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!JK1005:KD1005)","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!KY1005:LR1005)","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!NG1007:NZ1007)","v":{"$error":"#N/A"}},{"$f":"TRANSPOSE('Asset List'!OA1007:OT1007)","v":{"$error":"#N/A"}}]
[null,{"$f":"1+B8","v":2016},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+C9-G9","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(G9,I9:N9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"1+B9","v":2017},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA24","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA26","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2024,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2025,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2026,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2027,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2028,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2029,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2030,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2031,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2032,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2033,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,2034,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Budgets and Parameters'!AA38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Program List","index":3,"n_rows":5,"n_cols":10,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool"]
[null,"Program List"]
[]
[null,"Program Year","Asset ID Code","Description","No. of Assets","Replacement Costs","Project Rank","PI","Pipe-Lined?","Project Code"]

{"sheet":"ChartOneRun","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ChartTwoRuns","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Vehicle Model Template","index":6,"n_rows":243,"n_cols":322,"rows_kept":243,"cut":false,"hidden":false,"merged":[[3,317,4,318],[3,319,5,319],[3,320,4,321],[3,52,5,52],[3,53,5,53],[3,54,4,58],[3,59,4,65],[3,66,3,73],[3,74,4,193],[4,9,4,21],[4,66,4,67],[4,68,4,69],[4,70,4,71],[4,72,4,73],[5,9,5,21],[3,194,4,313],[3,314,4,314],[3,315,4,316],[9,12,9,13],[9,15,9,16],[10,12,10,13],[10,15,10,16],[11,5,25,5],[11,7,11,8],[11,9,11,10],[11,11,11,13],[11,14,11,16],[15,7,15,8],[14,14,14,16],[12,22,12,23],[12,24,12,25],[12,26,12,27],[13,7,13,8],[13,9,13,10],[13,11,13,13],[13,14,13,16],[13,20,13,21],[13,22,13,23],[13,24,13,25],[11,18,25,18],[11,20,11,21],[11,22,11,23],[11,24,11,25],[11,26,11,27],[12,7,12,8],[12,9,12,10],[12,11,12,13],[12,14,12,16],[12,20,12,21],[13,26,13,27],[14,7,14,8],[14,9,14,10],[14,11,14,13],[14,20,14,21],[14,22,14,23],[14,24,14,25],[14,26,14,27],[15,26,15,27],[16,7,16,8],[16,9,16,10],[16,11,16,13],[16,14,16,16],[16,20,16,21],[16,22,16,23],[16,24,16,25],[16,26,16,27],[15,9,15,10],[15,11,15,13],[15,14,15,16],[15,20,15,21],[15,22,15,23],[15,24,15,25],[17,24,17,25],[17,26,17,27],[18,7,18,8],[18,9,18,10],[18,11,18,13],[18,14,18,16],[18,20,18,21],[18,22,18,23],[18,24,18,25],[18,26,18,27],[17,7,17,8],[17,9,17,10],[17,11,17,13],[17,14,17,16],[17,20,17,21],[17,22,17,23],[19,24,19,25],[19,26,19,27],[20,7,20,8],[20,9,20,10],[20,11,20,13],[20,14,20,16],[20,20,20,21],[20,22,20,23],[20,24,20,25],[20,26,20,27],[19,7,19,8],[19,9,19,10],[19,11,19,13],[19,14,19,16],[19,20,19,21],[19,22,19,23],[21,24,21,25],[21,26,21,27],[22,7,22,8],[22,9,22,10],[22,11,22,13],[22,14,22,16],[22,20,22,21],[22,22,22,23],[22,24,22,25],[22,26,22,27],[21,7,21,8],[21,9,21,10],[21,11,21,13],[21,14,21,16],[21,20,21,21],[21,22,21,23],[23,24,23,25],[23,26,23,27],[24,7,24,8],[24,9,24,10],[24,11,24,13],[24,14,24,16],[24,20,24,21],[24,22,24,23],[24,24,24,25],[24,26,24,27],[23,7,23,8],[23,9,23,10],[23,11,23,13],[23,14,23,16],[23,20,23,21],[23,22,23,23],[25,24,25,25],[25,26,25,27],[32,14,32,16],[33,14,33,16],[34,14,34,16],[35,14,35,16],[25,7,25,8],[25,9,25,10],[25,11,25,13],[25,14,25,16],[25,20,25,21],[25,22,25,23],[45,14,45,16],[46,14,46,16],[47,14,47,16],[48,14,48,16],[49,14,49,16],[50,14,50,16],[36,14,36,16],[37,14,37,16],[38,14,38,16],[39,14,39,16],[40,14,40,16],[44,14,44,16],[59,14,59,16],[60,14,60,16],[61,14,61,16],[65,14,65,16],[66,14,66,16],[67,14,67,16],[51,14,51,16],[52,14,52,16],[53,14,53,16],[56,14,56,16],[57,14,57,16],[58,14,58,16],[78,55,79,55],[78,56,79,56],[84,14,84,16],[68,14,68,16],[69,14,69,16],[72,14,72,16],[73,14,73,16],[74,14,74,16],[75,14,75,16],[85,14,85,16],[86,14,86,16],[90,7,90,10],[90,11,90,16],[90,20,90,23],[90,24,90,28],[76,14,76,16],[77,14,77,16],[78,52,78,53],[91,24,91,25],[91,26,91,28],[92,7,92,8],[92,9,92,10],[92,11,92,13],[92,14,92,16],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,28],[91,7,91,8],[91,9,91,10],[91,11,91,13],[91,14,91,16],[91,20,91,21],[91,22,91,23],[93,24,93,25],[93,26,93,28],[94,7,94,8],[94,9,94,10],[94,11,94,13],[94,14,94,16],[94,20,94,21],[94,22,94,23],[94,24,94,25],[94,26,94,28],[93,7,93,8],[93,9,93,10],[93,11,93,13],[93,14,93,16],[93,20,93,21],[93,22,93,23],[95,24,95,25],[95,26,95,28],[96,7,96,8],[96,9,96,10],[96,11,96,13],[96,14,96,16],[96,20,96,21],[96,22,96,23],[96,24,96,25],[96,26,96,28],[95,7,95,8],[95,9,95,10],[95,11,95,13],[95,14,95,16],[95,20,95,21],[95,22,95,23],[97,24,97,25],[97,26,97,28],[98,7,98,8],[98,9,98,10],[98,11,98,13],[98,14,98,16],[98,20,98,21],[98,22,98,23],[98,24,98,25],[98,26,98,28],[97,7,97,8],[97,9,97,10],[97,11,97,13],[97,14,97,16],[97,20,97,21],[97,22,97,23],[99,24,99,25],[99,26,99,28],[100,7,100,8],[100,9,100,10],[100,11,100,13],[100,14,100,16],[100,20,100,21],[100,22,100,23],[100,24,100,25],[100,26,100,28],[99,7,99,8],[99,9,99,10],[99,11,99,13],[99,14,99,16],[99,20,99,21],[99,22,99,23],[101,24,101,25],[101,26,101,28],[102,7,102,8],[102,9,102,10],[102,11,102,13],[102,14,102,16],[102,20,102,21],[102,22,102,23],[102,24,102,25],[102,26,102,28],[101,7,101,8],[101,9,101,10],[101,11,101,13],[101,14,101,16],[101,20,101,21],[101,22,101,23],[103,24,103,25],[103,26,103,28],[104,7,104,8],[104,9,104,10],[104,11,104,13],[104,14,104,16],[104,20,104,21],[104,22,104,23],[104,24,104,25],[104,26,104,28],[103,7,103,8],[103,9,103,10],[103,11,103,13],[103,14,103,16],[103,20,103,21],[103,22,103,23],[106,7,106,8],[106,9,106,10],[106,11,106,13],[106,14,106,16],[106,20,106,21],[106,22,106,23],[106,24,106,25],[106,26,106,28],[105,7,105,8],[105,9,105,10],[105,11,105,13],[105,14,105,16],[105,20,105,21],[105,22,105,23],[119,52,121,52],[119,53,121,53],[119,54,119,64],[119,65,121,65],[119,66,121,66],[119,67,121,67],[120,63,120,64],[105,24,105,25],[105,26,105,28],[120,68,121,68],[120,69,121,69],[120,70,121,70],[119,68,119,70],[119,71,120,72],[119,73,120,74],[120,54,121,54],[120,55,121,55],[120,56,120,57],[120,58,121,58],[120,59,121,59],[120,60,120,61],[120,62,121,62]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O78=\"\",M78,O78)","v":true},"<< Include",null,"testveh",null,{"$f":"BD1","v":"testveh"}]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"<< Parameter Rows "]
[null,"Vehicle Model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Type Code","Replacement Asset Type Code","Replacement Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,"Weibull Parameters and Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,null,null,"Exponential Coefficients",null,null,null,null,null,null,null,"Net Present Value of Asset Replacement  by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Other Non-Capital Agency Costs by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PI Increment","TERM Condition Coefficients",null,"MDBF Coefficents",null,"Model Type","Energy Cost Coefficients"]
[null,null,null,null,null,"i","Vehicle Type",null,null,"Bus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,"Other Pass. Cost",null,"CO2 (tons)",null,"Other External Cost"]
[null,null,null,null,null,"i","Asset Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency","Delay","OthPax","CO2","OthExt","Shape","Scale","Agency","Delay","OthPax","CO2","OthExt","D0","D1","P0","P1","C0","C1","X0","X1",1,{"$f":"1+BW6","v":2},{"$f":"1+BX6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"1+EJ6","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,1,2,3,4,5,6,7,8,9,10,{"$f":"1+GV6","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"1+JH6","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"TERM0","TERM1","FailPerDH","AnnMiles",null,"E0","E1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$1&\"_Current\"","v":"testveh_Current"},{"$f":"BA8","v":"testveh_Replaced"},{"$f":"+BE52","v":495951.44156480324},0,0,{"$f":"BE55","v":70},0,3,15,0,0,0,0,0,{"$f":"+BC65","v":68.14094473423954},{"$f":"+BE65","v":7.2120927564238033E-2},{"$f":"+BC66","v":0},{"$f":"+BE66","v":2.2838293728675383E-2},{"$f":"+BC67","v":89.284457364484041},{"$f":"+BE67","v":2.2838293728675383E-2},{"$f":"+BC68","v":0},{"$f":"+BE68","v":2.2838293728675383E-2},{"$f":"TRANSPOSE(BT123:BT242)","v":-72809.039015873685},-67340.511904210769,-63241.381686937471,-59689.26773899408,-56269.614772123939,-52797.712827043462,-49202.234606137616,-45457.597535303008,-41548.526872927599,-37456.092795065837,-33155.804193684264,-28620.352314244403,-23822.791110209015,-18738.805805263022,-13348.256359241845,-7636.5235799064103,-1595.9624583749683,4772.5411761363212,11458.140856171231,18439.112258842593,25682.947888353752,33148.001168491319,40787.096264915803,48347.792310252524,56277.256180330412,64595.125242240436,73322.162418799446,82480.324944396882,92092.837554577825,102184.27040805118,112780.62206060902,123909.40783273362,135599.75393653903,147882.49775328106,160790.29468008209,174357.73199389261,188621.45021219799,203620.27246372038,219395.3424185336,235990.27136578111,253451.29506874006,271827.44107153651,291170.70717957604,311536.25188697316,332982.59757917502,355571.84739785723,379369.91671831638,404446.78025729931,430876.7359018327,458738.68642750732,488116.4403582192,519099.03330897505,551781.07124950306,586263.09722951974,622651.98321712844,661061.34882050694,701612.00879036123,744432.45133724331,789659.34944440925,837438.10751417582,887923.44585450971,941280.02569369529,997683.11760528712,1057319.3164341268,1120387.3060380628,1187098.677400267,1257678.8039248865,1332367.7780055683,1411421.4132534347,1495112.317090001,1583731.0387528054,1677587.2981289858,1777011.3012264788,1882355.1485159851,1993994.3428314656,2112329.4040049985,2237787.5979358191,2370824.7883560024,2511927.4201592468,2661614.6438078601,2820440.5910293777,2988996.8127620826,3167914.8911115867,3357869.2379428758,3559580.093658091,3773816.7407045686,4001400.9474253943,4243210.6590113528,4500183.9535445794,4773323.2824466228,5063700.0160639966,5372459.3166495962,5700825.3626367133,6050106.9498618273,6421703.4972823383,6817111.4867650829,7237931.3687018137,7685874.9675495671,8162773.423909097,8670585.712456556,9211407.7779456265,9787482.3346149176,10401209.377683964,11055157.45921855,11752075.784510119,12494907.189265138,13286802.062359348,14131133.283702308,15031512.251903649,15991806.081960974,17016156.059128262,18108997.44150446,19275080.710736189,20519494.377593249,21847689.457086798,23265505.736300506,24779199.967237111,26395476.126793545,28121517.896520261,29965023.526144452,{"$f":"TRANSPOSE(BV123:BV242)","v":76210.278619540622},83945.678631619885,89077.476979933112,92817.374094327984,95986.129471185995,98996.557462633864,102031.49835755158,105160.27145522228,108406.30269315054,111782.5504574807,115305.45658936982,118996.8397885492,122881.13822128625,126982.2143836668,131321.07065256528,135914.28874572337,140772.66526003461,145899.73861482475,151290.21120194142,156928.49680635784,162787.77890720082,168830.07904866335,175007.87265424134,181267.66845706906,187350.24006130768,193695.46361306729,200315.14281896339,207221.62346067108,214427.81856955629,221947.23477706959,229793.99989597138,237982.8917900371,246529.3685925992,255449.60033710962,264760.50206587248,274479.76848619973,284625.91024648829,295218.29190812248,306277.17169266171,317823.74308750394,329880.17839711771,342469.67433101957,355616.49972395453,369346.04548821255,383684.87690270372,398660.78834832623,414302.86060429487,430641.52082548325,447708.60532646475,465537.42530383228,484162.83563455375,503621.30689458386,523951.00074871926,545191.84886977135,567385.63555254694,590576.08419589372,614808.94783419941,640132.10390824475,666595.65347422333,694252.02505907044,723156.08338001394,753365.24315648479,784939.58825323428,817941.99640471558,852438.26978251943,888497.27167994587,926191.06960065803,965595.08505182585,1006788.2503562792,1049853.1728129417,1094876.3065502788,1141948.1324336731,1191163.3464045804,1242621.0566470625,1296424.9899958489,1352683.7080195369,1411510.8332328834,1473025.285913449,1537351.532020187,1604619.8427348894,1674966.5661718973,1748534.4118270599,1825472.7483637384,1905937.9153617234,1990093.549684301,2078110.9271494744,2170169.3202235531,2266456.3724890333,2367168.490674003,2472511.2550672595,2582699.8491820078,2697959.5095715579,2818525.9967428017,2944646.0881577013,3076578.0943594668,3214592.3993088361,3358972.0260667433,3510013.2290130979,3668026.113847198,3833335.2866738075,4006280.5335401413,4187217.5318531073,4376518.5951732714,4574573.4529522639,4781790.066853893,4998595.4853763217,5225436.7385731777,5462781.774755979,5711120.4411486266,5970965.5105572101,6242853.7562152827,6527347.0770662092,6825033.6758503122,7136529.2924758336,7462478.4952689586,7803556.0328202704,8160468.2492722739,8533954.5660264883,8924789.0329883154,9333781.9526143055,{"$f":"IF(O77=\"\",M77,O77)","v":0},0,0,{"$f":"IF(BE59=0,1,1/BE59)","v":4.7131780704162442E-2},{"$f":"BE51","v":36424.710891029317},1,{"$f":"+BC64","v":24130.934422833518},{"$f":"+BE64","v":2.2838293728675383E-2}]
[null,null,"INVENTORY DESCRIPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$1&\"_Replaced\"","v":"testveh_Replaced"},{"$f":"+BA8","v":"testveh_Replaced"},{"$f":"+BE52","v":495951.44156480324},0,0,{"$f":"BE55","v":70},0,3,15,0,0,0,0,0,{"$f":"+BO7","v":68.14094473423954},{"$f":"+BP7","v":7.2120927564238033E-2},{"$f":"+BQ7","v":0},{"$f":"+BR7","v":2.2838293728675383E-2},{"$f":"+BS7*(1-BE54)","v":89.284457364484041},{"$f":"+BT7","v":2.2838293728675383E-2},{"$f":"+BU7","v":0},{"$f":"+BV7","v":2.2838293728675383E-2},{"$f":"TRANSPOSE(BU123:BU242)","v":-72809.039015873685},-67340.511904210769,-63241.381686937471,-59689.26773899408,-56269.614772123939,-52797.712827043462,-49202.234606137616,-45457.597535303008,-41548.526872927599,-37456.092795065837,-33155.804193684264,-28620.352314244403,-23822.791110209015,-18738.805805263022,-13348.256359241845,-7636.5235799064103,-1595.9624583749683,4772.5411761363212,11458.140856171231,18439.112258842593,25682.947888353752,33148.001168491319,40787.096264915803,48347.792310252524,56277.256180330412,64595.125242240436,73322.162418799446,82480.324944396882,92092.837554577825,102184.27040805118,112780.62206060902,123909.40783273362,135599.75393653903,147882.49775328106,160790.29468008209,174357.73199389261,188621.45021219799,203620.27246372038,219395.3424185336,235990.27136578111,253451.29506874006,271827.44107153651,291170.70717957604,311536.25188697316,332982.59757917502,355571.84739785723,379369.91671831638,404446.78025729931,430876.7359018327,458738.68642750732,488116.4403582192,519099.03330897505,551781.07124950306,586263.09722951974,622651.98321712844,661061.34882050694,701612.00879036123,744432.45133724331,789659.34944440925,837438.10751417582,887923.44585450971,941280.02569369529,997683.11760528712,1057319.3164341268,1120387.3060380628,1187098.677400267,1257678.8039248865,1332367.7780055683,1411421.4132534347,1495112.317090001,1583731.0387528054,1677587.2981289858,1777011.3012264788,1882355.1485159851,1993994.3428314656,2112329.4040049985,2237787.5979358191,2370824.7883560024,2511927.4201592468,2661614.6438078601,2820440.5910293777,2988996.8127620826,3167914.8911115867,3357869.2379428758,3559580.093658091,3773816.7407045686,4001400.9474253943,4243210.6590113528,4500183.9535445794,4773323.2824466228,5063700.0160639966,5372459.3166495962,5700825.3626367133,6050106.9498618273,6421703.4972823383,6817111.4867650829,7237931.3687018137,7685874.9675495671,8162773.423909097,8670585.712456556,9211407.7779456265,9787482.3346149176,10401209.377683964,11055157.45921855,11752075.784510119,12494907.189265138,13286802.062359348,14131133.283702308,15031512.251903649,15991806.081960974,17016156.059128262,18108997.44150446,19275080.710736189,20519494.377593249,21847689.457086798,23265505.736300506,24779199.967237111,26395476.126793545,28121517.896520261,29965023.526144452,{"$f":"TRANSPOSE(BW123:BW242)","v":76210.278619540622},83945.678631619885,89077.476979933112,92817.374094327984,95986.129471185995,98996.557462633864,102031.49835755158,105160.27145522228,108406.30269315054,111782.5504574807,115305.45658936982,118996.8397885492,122881.13822128625,126982.2143836668,131321.07065256528,135914.28874572337,140772.66526003461,145899.73861482475,151290.21120194142,156928.49680635784,162787.77890720082,168830.07904866335,175007.87265424134,181267.66845706906,187350.24006130768,193695.46361306729,200315.14281896339,207221.62346067108,214427.81856955629,221947.23477706959,229793.99989597138,237982.8917900371,246529.3685925992,255449.60033710962,264760.50206587248,274479.76848619973,284625.91024648829,295218.29190812248,306277.17169266171,317823.74308750394,329880.17839711771,342469.67433101957,355616.49972395453,369346.04548821255,383684.87690270372,398660.78834832623,414302.86060429487,430641.52082548325,447708.60532646475,465537.42530383228,484162.83563455375,503621.30689458386,523951.00074871926,545191.84886977135,567385.63555254694,590576.08419589372,614808.94783419941,640132.10390824475,666595.65347422333,694252.02505907044,723156.08338001394,753365.24315648479,784939.58825323428,817941.99640471558,852438.26978251943,888497.27167994587,926191.06960065803,965595.08505182585,1006788.2503562792,1049853.1728129417,1094876.3065502788,1141948.1324336731,1191163.3464045804,1242621.0566470625,1296424.9899958489,1352683.7080195369,1411510.8332328834,1473025.285913449,1537351.532020187,1604619.8427348894,1674966.5661718973,1748534.4118270599,1825472.7483637384,1905937.9153617234,1990093.549684301,2078110.9271494744,2170169.3202235531,2266456.3724890333,2367168.490674003,2472511.2550672595,2582699.8491820078,2697959.5095715579,2818525.9967428017,2944646.0881577013,3076578.0943594668,3214592.3993088361,3358972.0260667433,3510013.2290130979,3668026.113847198,3833335.2866738075,4006280.5335401413,4187217.5318531073,4376518.5951732714,4574573.4529522639,4781790.066853893,4998595.4853763217,5225436.7385731777,5462781.774755979,5711120.4411486266,5970965.5105572101,6242853.7562152827,6527347.0770662092,6825033.6758503122,7136529.2924758336,7462478.4952689586,7803556.0328202704,8160468.2492722739,8533954.5660264883,8924789.0329883154,9333781.9526143055,{"$f":"+LC7","v":0},0,0,{"$f":"+LF7","v":4.7131780704162442E-2},{"$f":"BE51","v":36424.710891029317},1,{"$f":"+LI7*(1-BE54)","v":24130.934422833518},{"$f":"+LJ7","v":2.2838293728675383E-2}]
[]
[null,null,null,null,null,null,null,"i","Accumulated","i","Number of","i","Project",null,"i","Pipeline",null,null,null,null,"i","Accumulated","i","Number of","i","Project","i","Pipeline"]
[null,null,null,null,null,null,null,null,"Mileage",null,"Vehicles",null,"Code",null,null,"Year",null,null,null,null,null,"Mileage",null,"Vehicles",null,"Code",null,"Year"]
[null,null,null,null,null,"Sub-Group",1,null,null,null,null,null,null,null,null,null,null,null,"Sub-Group",16]
[null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID Code","Description","Age","No. of Assets","Asset Type","Project Code","Pipeline Year"]
[null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$1&\" \"&ROW(BB17)-16","v":"testveh 1"},{"$f":"IF($J$6=\"\",$J$5,$J$6)","v":"Bus"},{"$f":"H12/$BE$51","v":0},{"$f":"+J12","v":0},{"$f":"$BA$7","v":"testveh_Current"},{"$f":"+IF(L12=\"\",\"\",L12)","v":""},{"$f":"+IF(O12=\"\",\"\",O12)","v":""}]
[null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$1&\" \"&ROW(BB18)-16","v":"testveh 2"},"Bus",0,0,"testveh_Current","",{"$f":"+IF(O13=\"\",\"\",O13)","v":""}]
[null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 3","Bus",0,0,"testveh_Current",""]
[null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 4","Bus",0,0,"testveh_Current","",{"$f":"+IF(O15=\"\",\"\",O15)","v":""}]
[null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 5","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 6","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 7","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 8","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 9","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 10","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 11","Bus",0,0,"testveh_Current","",""]
[null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 12","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 13","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 14","Bus",0,0,"testveh_Current","",""]
[null,null,null,"i","VEHICLE DATA FROM THE NATIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 15","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,"TRANSIT DATABASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 16","Bus",{"$f":"+U12/$BE$51","v":0},{"$f":"+W12","v":0},"testveh_Current",{"$f":"IF(Y12=\"\",\"\",Y12)","v":""},{"$f":"IF(AA12=\"\",\"\",AA12)","v":""}]
[null,null,null,null,null,"Passenger Miles (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 17","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Unlinked Trips (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 18","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Vehicle Miles (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 19","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Revenue Vehicle Miles (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 20","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Revenue Vehicle Hours (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 21","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Number of Road Calls (buses) or Failures (rail)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 22","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Gallons of Fuel for Vehicle Operations (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 23","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Kilowatt Hours for Vehicle Operations (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 24","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Vehicle Maintenance Cost (000)",null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 25","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 26","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default",null,"Override Value",null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 27","Bus",0,0,"testveh_Current","",""]
[null,null,null,"i","ADDITIONAL VEHICLE DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 28","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"New Vehicle Cost ($ per vehicle)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B152:H152,BE50)","v":495951.44156480324},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 29","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Total Fleet (number of vehicles)",null,null,null,null,null,null,{"$f":"SUM(J12:J26)+SUM(W12:W26)","v":0},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testveh 30","Bus",0,0,"testveh_Current","",""]
[null,null,null,null,null,"Annual Miles per Vehicle",null,null,null,null,null,null,{"$f":"IF(AND(OR(M46>0,O46>0),O35>0),1000*O35/IF(O46<>\"\",O46,M46),INDEX('Default Assets'!B153:H153,BE50))","v":36424.710891029317},"i",null,null,null,null,"default calculated based on data above (if populated)"]
[null,null,null,null,null,"Average Accumulated Lifetime Mileage per Vehicle",null,null,null,null,null,null,{"$f":"IF((SUM(J12:J26)+SUM(W12:W26))=0,  INDEX('Default Assets'!B154:H154,BE50), (SUMPRODUCT(H12:H26,J12:J26)+SUMPRODUCT(U12:U26,W12:W26))/(SUM(J12:J26)+SUM(W12:W26)))","v":291397.68712823454},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Parameters"]
[null,null,null,null,null,"Maintenance Cost per Vehicle Mile ($)",null,null,null,null,null,null,{"$f":"IF(AND(O35>0,O41>0),O41/O35,INDEX('Default Assets'!B155:H155,BE50))","v":1.4356115555187134},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Value"]
[null,null,null,null,null,"Gallons per Vehicle Mile",null,null,null,null,null,null,{"$f":"IF(AND(O35>0,O39>0),O39/O35,INDEX('Default Assets'!B156:H156,BE50))","v":0.26509719401500392},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle Type Index",null,null,null,{"$f":"MATCH(J5,VehicleAssets,0)","v":1}]
[null,null,null,null,null,"Kilowatt Hours per Vehicle Mile",null,null,null,null,null,null,{"$f":"IF(AND(O35>0,O40>0),O40/O35,INDEX('Default Assets'!B157:H157,BE50))","v":0},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual miles per vehicle",null,null,null,{"$f":"IF(O47=\"\",M47,O47)","v":36424.710891029317}]
[null,null,null,null,null,"Roadcalls/Failures per Vehicle Mile",null,null,null,null,null,null,{"$f":"IF(AND(O35>0,O38>0),O38/O35/1000,INDEX('Default Assets'!B158:H158,BE50))","v":1.5699999999999999E-4},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Vehicle Costs (dollars)",null,null,null,{"$f":"IF(O45=\"\",M45,O45)","v":495951.44156480324}]
[null,null,null,null,null,"Other Passenger Cost per Vehicle Mile ($)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B159:H159,BE50)","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Savings Due To New Technology with Replacement"]
[null,null,null,null,null,"Other External Cost per Vehicle Mile ($)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B160:H160,BE50)","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Vehicles (%) (+10% means 10% less energy use)",null,null,null,{"$f":"IF(O73=\"\",M73,O73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle Production CO2 Emissions (tons per vehicle)",null,null,null,{"$f":"IF(O74=\"\",M74,O74)","v":70}]
[null,null,null,"i","INPUTS FOR THE DELAY CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Agency Cost per Gallon of Fuel ($)",null,null,null,{"$f":"IF(O76=\"\",M76,O76)","v":3}]
[null,null,null,null,null,"Passenger Miles per Revenue Vehicle Mile",null,null,null,null,null,null,{"$f":"IF(AND(O33<>\"\",O36<>\"\"),O33/O36,INDEX('Default Assets'!B180:H180,BE50))","v":10.049739346692812},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Tons of CO2 per Gallon",null,null,null,{"$f":"IF(O75=\"\",M75,O75)","v":1.11E-2}]
[null,null,null,null,null,"Passenger Boardings per Revenue Vehicle Hour",null,null,null,null,null,null,{"$f":"IF(AND(O34<>\"\",O37<>\"\"),O34/O37,INDEX('Default Assets'!B181:H181,BE50))","v":32.38447319778188},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Age (years)",null,null,null,{"$f":"IF(O48=\"\",M48,O48)/BE51","v":8}]
[null,null,null,null,null,"Typical Schedule Headway (minutes)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B182:H182,BE50)","v":30},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passenger Hours of Delay per Roadcall/Failure",null,null,null,{"$f":"IF(O62=\"\",M62,O62)","v":21.217106272237345}]
[null,null,null,null,null,"Typical Roadcall/Failure Recovery Time (minutes)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B183:H183,BE50)","v":60},"i"]
[null,null,null,null,null,"Vehicles per Consist",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B184:H184,BE50)","v":1},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve Coefficients"]
[null,null,null,null,null,"Passenger Hours of Delay per Roadcall/Failure ",null,null,null,null,null,null,{"$f":"IF(O59=\"\",M59,O59)/60*(IF(O57=\"\",M57,O57)+IF(O60=\"\",M60,O60)/60*IF(O58=\"\",M58,O58)*IF(O61=\"\",M61,O61))","v":21.217106272237345},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",null,"Coef0","Cost ($)","Coef1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance ($)",null,{"$f":"+IF(O49=\"\",M49,O49)*BE51/EXP(BE58*BE63)","v":36222.383580067908},null,{"$f":"LN(1+IF(O66=\"\",M66,O66))*(BE51/100000)","v":4.5895135722696968E-2}]
[null,null,null,"i","INCREASES WITH VEHICLE AGE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel ($)",null,{"$f":"(IF(O50=\"\",M50,O50)*BE56+IF(O51=\"\",M51,O51)*ACostPerKWH)*BE51/EXP(BE64*BE58)","v":24130.934422833518},null,{"$f":"LN(1+IF(O67=\"\",M67,O67))*(BE51/100000)","v":2.2838293728675383E-2}]
[null,null,null,null,"(% PER 100,000 MILES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,{"$f":"IF(O62=\"\",M62,O62)*IF(O52=\"\",M52,O52)*BE51/EXP(BE65*BE58)","v":68.14094473423954},{"$f":"+BC65*CostPerPaxHour","v":3298.0217251371937},{"$f":"LN(1+IF(O68=\"\",M68,O68))*(BE51/100000)","v":7.2120927564238033E-2}]
[null,null,null,null,null,"Maintenance Cost per Vehicle Mile",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B204:H204,BE50)","v":0.13428216828302508},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Pass. ($)",null,{"$f":"IF(O53=\"\",M53,O53)*BE51/EXP(BE66*BE58)","v":0},{"$f":"+OPCWeight*BC66","v":0},{"$f":"LN(1+IF(O69=\"\",M69,O69))*(BE51/100000)","v":2.2838293728675383E-2}]
[null,null,null,null,null,"Energy Use per Vehicle Mile",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B205:H205,BE50)","v":6.470737910095159E-2},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 (tons)",null,{"$f":"+(IF(O50=\"\",M50,O50)*BE57+IF(O51=\"\",M51,O51)*TonsPerKWH)*BE51/EXP(BE58*BE67)","v":89.284457364484041},{"$f":"+BC67*CostPerTon","v":2142.8269767476168},{"$f":"+BE64","v":2.2838293728675383E-2}]
[null,null,null,null,null,"Road calls/Failures per vehicle Mile",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B206:H206,BE50)","v":0.21896239382164273},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other External ($)",null,{"$f":"IF(O54=\"\",M54,O54)*BE51/EXP(BE68*BE58)","v":0},{"$f":"OXCWeight*BC68","v":0},{"$f":"LN(1+IF(O70=\"\",M70,O70))*(BE51/100000)","v":2.2838293728675383E-2}]
[null,null,null,null,null,"Other Passenger Cost per Vehicle Mile",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B207:H207,BE50)","v":6.470737910095159E-2},"i"]
[null,null,null,null,null,"Other External Cost per Vehicle Mile",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B208:H208,BE50)","v":6.470737910095159E-2},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periodic Rehabilitation Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Value"]
[null,null,null,null,"OTHER PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Vehicle Replacment Cost",null,null,null,{"$f":"IF(O85=\"\",M85,O85)","v":0}]
[null,null,null,null,null,"Energy Savings for a New Vehicle (%)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B209:H209,BE50)","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab Interval (miles)",null,null,null,{"$f":"IF(O86=\"\",M86,O86)","v":9999999}]
[null,null,null,null,null,"CO2 Emissions for a New Vehicle (tons)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B221:H221,BE50)","v":70},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Rehab",null,null,null,{"$f":"+BE72*BE52","v":0}]
[null,null,null,null,null,"Tons of CO2 per Gallon",null,null,null,null,null,null,{"$f":"TonsPerGallon","v":1.11E-2},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab Interval (years)",null,null,null,{"$f":"INT(0.5+BE73/BE51)","v":275}]
[null,null,null,null,null,"Agency Cost per Gallon of Fuel ($)",null,null,null,null,null,null,{"$f":"ACostPerGallon","v":3},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convert Rehab to per mile cost?",null,null,null,{"$f":"IF(O87=\"\",M87,O87)","v":false}]
[null,null,null,null,null,"Supplemental Replacement Benefit (% of repl. cost)",null,null,null,null,null,null,{"$f":"0","v":0},"i"]
[null,null,null,null,null,"Include in Asset Prioritization Run",null,null,null,null,null,null,true,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Mile Rehabilitation Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Mileage",null,"Rehab Cost","From Default Assets","From Per. Rehab."]
[null,"i","REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From","To","($/Veh. Mile)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A237","v":0},{"$f":"'Default Assets'!B237","v":35000},{"$f":"IF(O93=\"\",L93,O93)","v":0.15899172281170698},{"$f":"INDEX('Default Assets'!C237:I237,$BE$50)*$BE$52/$M$45","v":0.15899172281170698},{"$f":"IF($BE$73>BB81,0,$BE$74/$BE$73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default Value",null,"Override Value",null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A238","v":35000},{"$f":"'Default Assets'!B238","v":70000},0.37332731537345298,{"$f":"INDEX('Default Assets'!C238:I238,$BE$50)*$BE$52/$M$45","v":0.37332731537345298},0]
[null,null,null,"i","PERIODIC REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A239","v":70000},{"$f":"'Default Assets'!B239","v":105000},0.52113923386379502,{"$f":"INDEX('Default Assets'!C239:I239,$BE$50)*$BE$52/$M$45","v":0.52113923386379502},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A240","v":105000},{"$f":"'Default Assets'!B240","v":140000},0.59481401181245597,{"$f":"INDEX('Default Assets'!C240:I240,$BE$50)*$BE$52/$M$45","v":0.59481401181245597},0]
[null,null,null,null,null,"Percent of Vehicle Replacement Cost",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B271:H271,BE50)","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A241","v":140000},{"$f":"'Default Assets'!B241","v":175000},0.62750133215765103,{"$f":"INDEX('Default Assets'!C241:I241,$BE$50)*$BE$52/$M$45","v":0.62750133215765103},0]
[null,null,null,null,null,"Rehab Interval (miles)",null,null,null,null,null,null,{"$f":"INDEX('Default Assets'!B272:H272,BE50)","v":9999999},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A242","v":175000},{"$f":"'Default Assets'!B242","v":210000},0.64161277029522301,{"$f":"INDEX('Default Assets'!C242:I242,$BE$50)*$BE$52/$M$45","v":0.64161277029522301},0]
[null,null,null,null,null,"Convert to Per Mile Rehabilitation Cost",null,null,null,null,null,null,false,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A243","v":210000},{"$f":"'Default Assets'!B243","v":245000},0.64835472000488803,{"$f":"INDEX('Default Assets'!C243:I243,$BE$50)*$BE$52/$M$45","v":0.64835472000488803},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A244","v":245000},{"$f":"'Default Assets'!B244","v":280000},0.65261413828242898,{"$f":"INDEX('Default Assets'!C244:I244,$BE$50)*$BE$52/$M$45","v":0.65261413828242898},0]
[null,null,null,"i","PER MILE REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A245","v":280000},{"$f":"'Default Assets'!B245","v":315000},0.65615536977287403,{"$f":"INDEX('Default Assets'!C245:I245,$BE$50)*$BE$52/$M$45","v":0.65615536977287403},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A246","v":315000},{"$f":"'Default Assets'!B246","v":350000},0.6594765104387379,{"$f":"INDEX('Default Assets'!C246:I246,$BE$50)*$BE$52/$M$45","v":0.6594765104387379},0]
[null,null,null,null,null,null,null,"Lifetime Mileage",null,null,null,"Rehab Cost ($/vehicle mile)",null,null,null,null,null,null,null,null,"Lifetime Mileage",null,null,null,"Rehab Cost ($/vehicle mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A247","v":350000},{"$f":"'Default Assets'!B247","v":385000},0.66278169314927804,{"$f":"INDEX('Default Assets'!C247:I247,$BE$50)*$BE$52/$M$45","v":0.66278169314927804},0]
[null,null,null,null,null,null,null,"From",null,"To",null,"Default",null,null,"Override",null,null,null,null,null,"From",null,"To",null,"Default",null,"Override",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A248","v":385000},{"$f":"'Default Assets'!B248","v":420000},0.66636379282894598,{"$f":"INDEX('Default Assets'!C248:I248,$BE$50)*$BE$52/$M$45","v":0.66636379282894598},0]
[null,null,null,null,null,null,null,{"$f":"BA81","v":0},null,{"$f":"BB81","v":35000},null,{"$f":"IF($BE$76,BE81,BD81)","v":0.15899172281170698},null,null,null,null,null,null,null,null,{"$f":"BA96","v":525000},null,{"$f":"BB96","v":560000},null,{"$f":"IF($BE$76,BE96,BD96)","v":0.69258909617161502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A249","v":420000},{"$f":"'Default Assets'!B249","v":455000},0.670656089337205,{"$f":"INDEX('Default Assets'!C249:I249,$BE$50)*$BE$52/$M$45","v":0.670656089337205},0]
[null,null,null,null,null,null,null,{"$f":"BA82","v":35000},null,{"$f":"BB82","v":70000},null,{"$f":"IF($BE$76,BE82,BD82)","v":0.37332731537345298},null,null,null,null,null,null,null,null,{"$f":"BA97","v":560000},null,{"$f":"BB97","v":595000},null,{"$f":"IF($BE$76,BE97,BD97)","v":0.70416615955199502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A250","v":455000},{"$f":"'Default Assets'!B250","v":490000},0.67615623308621597,{"$f":"INDEX('Default Assets'!C250:I250,$BE$50)*$BE$52/$M$45","v":0.67615623308621597},0]
[null,null,null,null,null,null,null,70000,null,105000,null,0.52113923386379502,null,null,null,null,null,null,null,null,595000,null,630000,null,0.718158673708854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A251","v":490000},{"$f":"'Default Assets'!B251","v":525000},0.68333817733845204,{"$f":"INDEX('Default Assets'!C251:I251,$BE$50)*$BE$52/$M$45","v":0.68333817733845204},0]
[null,null,null,null,null,null,null,105000,null,140000,null,0.59481401181245597,null,null,null,null,null,null,null,null,630000,null,665000,null,0.73444722151180797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A252","v":525000},{"$f":"'Default Assets'!B252","v":560000},{"$f":"IF(AA93=\"\",Y93,AA93)","v":0.69258909617161502},{"$f":"INDEX('Default Assets'!C252:I252,$BE$50)*$BE$52/$M$45","v":0.69258909617161502},0]
[null,null,null,null,null,null,null,140000,null,175000,null,0.62750133215765103,null,null,null,null,null,null,null,null,665000,null,700000,null,0.75265990635344604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A253","v":560000},{"$f":"'Default Assets'!B253","v":595000},0.70416615955199502,{"$f":"INDEX('Default Assets'!C253:I253,$BE$50)*$BE$52/$M$45","v":0.70416615955199502},0]
[null,null,null,null,null,null,null,175000,null,210000,null,0.64161277029522301,null,null,null,null,null,null,null,null,700000,null,735000,null,0.77213201476753801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A254","v":595000},{"$f":"'Default Assets'!B254","v":630000},0.718158673708854,{"$f":"INDEX('Default Assets'!C254:I254,$BE$50)*$BE$52/$M$45","v":0.718158673708854},0]
[null,null,null,null,null,null,null,210000,null,245000,null,0.64835472000488803,null,null,null,null,null,null,null,null,735000,null,770000,null,0.79187968331879011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A255","v":630000},{"$f":"'Default Assets'!B255","v":665000},0.73444722151180797,{"$f":"INDEX('Default Assets'!C255:I255,$BE$50)*$BE$52/$M$45","v":0.73444722151180797},0]
[null,null,null,null,null,null,null,245000,null,280000,null,0.65261413828242898,null,null,null,null,null,null,null,null,770000,null,805000,null,0.81060127345570998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A256","v":665000},{"$f":"'Default Assets'!B256","v":700000},0.75265990635344604,{"$f":"INDEX('Default Assets'!C256:I256,$BE$50)*$BE$52/$M$45","v":0.75265990635344604},0]
[null,null,null,null,null,null,null,280000,null,315000,null,0.65615536977287403,null,null,null,null,null,null,null,null,805000,null,840000,null,0.82672120626999002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A257","v":700000},{"$f":"'Default Assets'!B257","v":735000},0.77213201476753801,{"$f":"INDEX('Default Assets'!C257:I257,$BE$50)*$BE$52/$M$45","v":0.77213201476753801},0]
[null,null,null,null,null,null,null,315000,null,350000,null,0.6594765104387379,null,null,null,null,null,null,null,null,840000,null,875000,null,0.83848768162697496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A258","v":735000},{"$f":"'Default Assets'!B258","v":770000},0.79187968331879011,{"$f":"INDEX('Default Assets'!C258:I258,$BE$50)*$BE$52/$M$45","v":0.79187968331879011},0]
[null,null,null,null,null,null,null,350000,null,385000,null,0.66278169314927804,null,null,null,null,null,null,null,null,875000,null,910000,null,0.83848768162697496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A259","v":770000},{"$f":"'Default Assets'!B259","v":805000},0.81060127345570998,{"$f":"INDEX('Default Assets'!C259:I259,$BE$50)*$BE$52/$M$45","v":0.81060127345570998},0]
[null,null,null,null,null,null,null,385000,null,420000,null,0.66636379282894598,null,null,null,null,null,null,null,null,910000,null,945000,null,0.83848768162697496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A260","v":805000},{"$f":"'Default Assets'!B260","v":840000},0.82672120626999002,{"$f":"INDEX('Default Assets'!C260:I260,$BE$50)*$BE$52/$M$45","v":0.82672120626999002},0]
[null,null,null,null,null,null,null,420000,null,455000,null,0.670656089337205,null,null,null,null,null,null,null,null,945000,null,980000,null,0.83848768162697496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A261","v":840000},{"$f":"'Default Assets'!B261","v":875000},0.83848768162697496,{"$f":"INDEX('Default Assets'!C261:I261,$BE$50)*$BE$52/$M$45","v":0.83848768162697496},0]
[null,null,null,null,null,null,null,455000,null,490000,null,0.67615623308621597,null,null,null,null,null,null,null,null,980000,null,1015000,null,0.83848768162697496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A262","v":875000},{"$f":"'Default Assets'!B262","v":910000},0.83848768162697496,{"$f":"INDEX('Default Assets'!C262:I262,$BE$50)*$BE$52/$M$45","v":0.83848768162697496},0]
[null,null,null,null,null,null,null,490000,null,525000,null,0.68333817733845204,null,null,null,null,null,null,null,null,{"$f":"W106","v":1015000},null,null,null,0.83848768162697496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A263","v":910000},{"$f":"'Default Assets'!B263","v":945000},0.83848768162697496,{"$f":"INDEX('Default Assets'!C263:I263,$BE$50)*$BE$52/$M$45","v":0.83848768162697496},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A264","v":945000},{"$f":"'Default Assets'!B264","v":980000},0.83848768162697496,{"$f":"INDEX('Default Assets'!C264:I264,$BE$50)*$BE$52/$M$45","v":0.83848768162697496},0]
[null,null,"SUMMARY RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A265","v":980000},{"$f":"'Default Assets'!B265","v":1015000},0.83848768162697496,{"$f":"INDEX('Default Assets'!C265:I265,$BE$50)*$BE$52/$M$45","v":0.83848768162697496},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A266","v":1015000},{"$f":"'Default Assets'!B266","v":1050000},0.83848768162697496,{"$f":"INDEX('Default Assets'!C266:I266,$BE$50)*$BE$52/$M$45","v":0.83848768162697496},0]
[null,null,null,null,null,"  Average Annual Cost (dollars)",null,null,null,null,null,null,{"$f":"BE115","v":162807.44559589055},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99999999]
[null,null,null,null,null,"  Cost-Minimizing Replacement Mileage (miles)",null,null,null,null,null,null,{"$f":"BE116","v":655644.79603852774},"i"]
[null,null,null,null,null,"  Cost-Minimizing Replacement Age (years)",null,null,null,null,null,null,{"$f":"BE117","v":18},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Annual Life Cycle Cost ($)",null,null,null,{"$f":"MIN(BS123:BS242)","v":162807.44559589055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Replacement Mileage",null,null,null,{"$f":"BE117*BE51","v":655644.79603852774}]
["Vehicle Type Dropdown",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Replacement Age",null,null,null,{"$f":"MATCH(BE115,BS123:BS242,0)","v":18}]
[{"$f":"'Default Assets'!A141","v":"Bus"}]
["Small Bus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life-Cycle Cost Analysis"]
["Van",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age","Lifetime Mileage","Annual Costs",null,null,null,null,null,null,null,null,null,null,"Discount Factor","Cumulative Discounted Costs","Equivalent Annual Cost Fact.","Annual Life-Cycle Costs",null,null,"Net Present Value of Asset Replacement",null,"Rehab., Maint., and Fuel Agency Cost"]
[{"$f":"'Default Assets'!A144","v":"Heavy Rail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab","Maintenance","Fuel",null,"Delay","Other Passenger","CO2",null,"Other External","Total",null,null,null,null,"Replace-ment","All Other","Total"]
[{"$f":"'Default Assets'!A145","v":"Light Rail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Veh.","Repl. Veh",null,null,"Current Veh.","Repl. Veh.",null,"Current Veh.","Repl. Veh.",null,null,null,null,null,null,"Cur. Veh.","Repl. Veh.","Cur. Veh.","Repl. Veh."]
[{"$f":"'Default Assets'!A146","v":"Commuter Rail Locomotive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+BA123*$BE$51","v":36424.710891029317},{"$f":"$BE$51*VLOOKUP(BB123,$BA$81:$BC$111,3)+IF($BE$76,0,$BE$74*IF(INT(BA123/$BE$75)=BA123/$BE$75,1,0))","v":13598.339530202149},{"$f":"$BC$63*EXP(BA123*$BE$63)","v":37923.553915960889},{"$f":"+$BC$64*EXP(BA123*$BE$64)","v":24688.385173377588},{"$f":"+BE123*(1-$BE$54)","v":24688.385173377588},{"$f":"+$BD$65*EXP($BE$65*BA123)","v":3544.665293580616},{"$f":"+$BD$66*EXP($BE$66*BA123)","v":0},{"$f":"+$BD$67*EXP(BA123*$BE$67)","v":2192.3286033959303},{"$f":"+BI123*(1-$BE$54)","v":2192.3286033959303},{"$f":"+$BD$68*EXP($BE$68*BA123)","v":0},{"$f":"+BC123+BD123+BE123+BG123+BH123+BI123+BK123","v":81947.272516517172},{"$f":"+BC123+BD123+BF123+BG123+BH123+BJ123+BK123","v":81947.272516517172},{"$f":"+(1+DiscountRate)^-BA123","v":0.93457943925233644},{"$f":"+BM123*BN123","v":76586.235996745017},{"$f":"DiscountRate/(1-(1+DiscountRate)^-BA123)","v":1.07},{"$f":"($BE$52+$BE$55*CostPerTon)*BP123","v":532465.64247433946},{"$f":"+BP123*BO123","v":81947.272516517172},{"$f":"+BQ123+BR123","v":614412.91499085666},{"$f":"+BL124-$BE$115","v":-72809.039015873685},-72809.039015873685,{"$f":"+BC123+BD123+BE123","v":76210.278619540622},{"$f":"+BC123+BD123+BF123","v":76210.278619540622}]
[{"$f":"'Default Assets'!A147","v":"Commuter Rail Coach"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA123","v":2},72849.421782058635,{"$f":"$BE$51*VLOOKUP(BB124,$BA$81:$BC$111,3)+IF($BE$76,0,$BE$74*IF(INT(BA124/$BE$75)=BA124/$BE$75,1,0))","v":18982.345927461247},39704.619063450831,25258.713640707803,25258.713640707803,3809.754177102117,{"$f":"+$BD$66*EXP($BE$66*BA124)","v":0},2242.9737712948536,2242.9737712948536,{"$f":"+$BD$68*EXP($BE$68*BA124)","v":0},{"$f":"+BC124+BD124+BE124+BG124+BH124+BI124+BK124","v":89998.406580016861},{"$f":"+BC124+BD124+BF124+BG124+BH124+BJ124+BK124","v":89998.406580016861},0.87343872827321156,{"$f":"+BO123+BM124*BN124","v":155194.32978661038},0.55309178743961329,275235.86350122851,85836.709262169155,{"$f":"+BQ124+BR124","v":361072.57276339765},-67340.511904210769,-67340.511904210769,83945.678631619885,83945.678631619885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA124","v":3},109274.13267308795,21665.928414202004,41569.33125168577,25842.217314045334,25842.217314045334,4094.6678142594383,0,2294.7888974872262,2294.7888974872262,0,95466.933691679777,95466.933691679777,0.81629787689085187,233123.78507240833,0.38105166568166948,189623.28970383864,88832.206611856702,278455.49631569535,-63241.381686937471,-63241.381686937471,89077.476979933112,89077.476979933112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,145698.84356411727,22856.554607578197,43521.618931814868,26439.200554934931,26439.200554934931,4400.8888053468654,0,2347.8010092782224,2347.8010092782224,0,99566.063908953074,99566.063908953074,0.7628952120475252,309082.25851096655,0.29522811666726351,146914.79328759224,91249.773075456935,238164.56636304918,-59689.26773899408,-59689.26773899408,92817.374094327984,92817.374094327984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,182123.5544551466,23370.5596619959,45565.595053187033,27049.97475600307,27049.97475600307,4730.0106273774054,0,2402.0377583330733,2402.0377583330733,0,103118.17785689647,103118.17785689647,0.71298617948366838,382604.09417647257,0.24389069444137404,121367.67785910191,93313.578224812765,214681.25608391466,-56269.614772123939,-56269.614772123939,95986.129471185995,95986.129471185995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,218548.2653461759,23616.133231012307,47705.565728238027,27674.858503383522,27674.858503383522,5083.7459260322812,0,2457.5274351004573,2457.5274351004573,0,106537.83082376661,106537.83082376661,0.66634222381651254,453594.74928816862,0.20979579975832816,104400.98626797764,95162.273193089684,199563.25946106733,-52797.712827043462,-52797.712827043462,98996.557462633864,98996.557462633864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,254972.97623720521,23771.281310335704,49946.039304320664,28314.177742895205,28314.177742895205,5463.9354277264074,0,2514.2989835690946,2514.2989835690946,0,110009.73276884708,110009.73276884708,0.62274974188459109,522103.28197476099,0.18555321963115931,92337.116172044363,96877.944950411926,189215.06112245627,-49202.234606137616,-49202.234606137616,102031.49835755158,102031.49835755158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,291397.68712823454,23900.269643573374,52291.73586159003,28968.265950058871,28968.265950058871,5872.5575181654322,0,2572.3820163652285,2572.3820163652285,0,113605.21098975293,113605.21098975293,0.5820091045650384,588222.54909682937,0.16746776249075465,83337.224063906324,98508.314143854092,181845.53820776043,-45457.597535303008,-45457.597535303008,105160.27145522228,105160.27145522228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,327822.39801926387,24021.241232155906,54747.597156953227,29637.464304041405,29637.464304041405,6311.7385372381059,0,2631.8068301988769,2631.8068301988769,0,117349.84806058754,117349.84806058754,0.54393374258414806,652053.09114410589,0.15348647013842193,76379.693395676033,100081.32730255552,176461.02069823156,-41548.526872927599,-41548.526872927599,108406.30269315054,108406.30269315054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,364247.1089102932,24141.631556829358,57318.797035032956,30322.121865618377,30322.121865618377,6783.7638438153435,0,2692.6044216669125,2692.6044216669125,0,121258.91872296295,121258.91872296295,0.5083492921347178,713694.97664194542,0.14237750272736471,70851.521928615213,101614.10848334507,172465.6304119603,-37456.092795065837,-37456.092795065837,111782.5504574807,111782.5504574807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,400671.81980132248,24272.108502044113,60010.752328077928,31022.595759247775,31022.595759247775,7291.0897080336817,0,2754.8065034212032,2754.8065034212032,0,125351.35280082471,125351.35280082471,0.47509279638758667,773248.50137505622,0.13335690483624485,66362.588796280805,103118.02681264232,169480.61560892314,-33155.804193684264,-33155.804193684264,115305.45658936982,115305.45658936982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,437096.53069235181,24428.454161416023,62829.134267783396,31739.251359349786,31739.251359349786,7836.3560929468158,0,2818.4455207102615,2818.4455207102615,0,129651.64140220628,129651.64140220628,0.44401195924073528,830815.38069282705,0.12590198865502045,62652.78811027333,104601.30863440481,167254.09674467813,-28620.352314244403,-28620.352314244403,118996.8397885492,118996.8397885492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,473521.24158338114,24628.79530733285,65779.880433063503,32472.462480889892,32472.462480889892,8422.4003920568703,0,2883.5546683030229,2883.5546683030229,0,134187.09328164614,134187.09328164614,0.41496444788853759,886498.25377021299,0.11965084813625726,59542.024042497054,106070.26793491701,165612.29197741405,-23822.791110209015,-23822.791110209015,122881.13822128625,122881.13822128625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,509945.95247441041,24890.395550356036,68869.207258946146,33222.611574364608,33222.611574364608,9052.2721942111657,0,2950.1679078035777,2950.1679078035777,0,138984.65448568153,138984.65448568153,0.3878172410173249,940398.89901659614,0.1143449386198428,56901.636641031313,107529.85438622042,164431.49102725173,-18738.805805263022,-18738.805805263022,126982.2143836668,126982.2143836668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,546370.66336543974,25227.357594330377,72103.623132943292,33990.089925291599,33990.089925291599,9729.2491526963422,0,3018.3199853658948,3018.3199853658948,0,144068.63979062752,144068.63979062752,0.36244601964235967,992616.004063998,0.10979462470100652,54637.257366028432,108983.90163841943,163621.15900444787,-13348.256359241845,-13348.256359241845,131321.07065256528,131321.07065256528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,582795.37425646908,25649.048780927842,75489.942106487229,34775.297858308288,34775.297858308288,10456.854041107543,0,3088.0464498177766,3088.0464498177766,0,149459.1892366487,149459.1892366487,0.33873459779659787,1043243.0024170798,0.1058576477262428,52678.093838669323,110435.2502427351,163113.34408140442,-7636.5235799064103,-7636.5235799064103,135914.28874572337,135914.28874572337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,619220.08514749841,26158.722063730063,79035.298250319276,35578.644945985274,35578.644945985274,11238.873084746045,0,3159.3836712034931,3159.3836712034931,0,155170.92201598414,155170.92201598414,0.31657439046411018,1092366.1424720439,0.1024251930616656,50969.996475829939,111885.813036726,162855.80951255595,-1595.9624583749683,-1595.9624583749683,140772.66526003461,140772.66526003461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,655644.79603852774,26752.027708287373,82747.160684073722,36400.550222463651,36400.550222463651,12079.375662936061,0,3232.368859754773,3232.368859754773,0,161211.48313751558,161211.48313751558,0.29586391632159825,1140062.8032291224,9.9412601658362007E-2,49470.836272958237,113336.6093229323,162807.44559589055,4772.5411761363212,4772.5411761363212,145899.73861482475,145899.73861482475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,692069.50692955707,27415.419488193471,86633.349311720434,37241.442402027533,37241.442402027533,12982.735484785399,0,3307.0400853000456,3307.0400853000456,0,167579.98677202687,167579.98677202687,0.27650833301083949,1186400.066017434,9.6753014849926072E-2,48147.342255509524,114787.78320533807,162935.1254608476,11458.140856171231,11458.140856171231,151290.21120194142,151290.21120194142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,728494.2178205864,28124.685407615551,90702.051296016449,38101.760102725857,38101.760102725857,13953.653348581858,0,3383.4362971220567,3383.4362971220567,0,174265.58645206178,174265.58645206178,0.2584190028138687,1231433.6050931499,9.4392925743255696E-2,46972.887711135758,116238.62084330736,163211.50855444313,18439.112258842593,18439.112258842593,156928.49680635784,156928.49680635784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,764918.92871161562,28843.988525366782,94961.838306673963,38981.952075160079,38981.952075160079,14997.181603258097,0,3461.5973442742161,3461.5973442742161,0,181246.55785473314,181246.55785473314,0.24151308674193336,1275207.0207419971,9.2289001664269052E-2,45925.908938766734,117687.58285954574,163613.49179831246,25682.947888353752,25682.947888353752,162787.77890720082,162787.77890720082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,801343.63960264495,29525.917033524434,99421.684578581757,39882.477436557143,39882.477436557143,16118.750439214675,0,3541.5639963662752,3541.5639963662752,0,188490.3934842443,188490.3934842443,0.22571316517937698,1317751.7840612321,9.0405773225133976E-2,44988.755255804113,119132.36895685547,164121.12421265958,33148.001168491319,33148.001168491319,168830.07904866335,168830.07904866335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,837768.35049367428,30113.080925867402,104090.98581812417,40803.805910249765,40803.805910249765,17324.19614531035,0,3623.3779648301797,3623.3779648301797,0,195955.44676438186,195955.44676438186,0.21094688334521211,1359087.9748306971,8.871392625222356E-2,44146.839007767652,120570.03036941432,164716.86937718198,40787.096264915803,40787.096264915803,175007.87265424134,175007.87265424134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,874193.06138470361,30541.671388951996,108979.57899742811,41746.418070688953,41746.418070688953,18619.791479060121,0,3707.0819246771798,3707.0819246771798,0,203594.54186080635,203594.54186080635,0.19714661994879637,1399225.9505985787,8.7189020734440459E-2,43387.998076703123,121997.14041890664,165385.13849560975,48347.792310252524,48347.792310252524,181267.66845706906,181267.66845706906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,910617.77227573295,30541.671388951996,114097.76307823902,42710.805594116639,42710.805594116639,20012.278308077832,0,3792.7195367575582,3792.7195367575582,0,211155.23790614307,211155.23790614307,0.18424917752223957,1438131.1295122984,8.5810517220665627E-2,42702.011385941209,123406.77605459039,166108.7874405316,56277.256180330412,56277.256180330412,187350.24006130768,187350.24006130768]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,947042.48316676228,30541.671388951996,119456.32070908623,43697.471515029058,43697.471515029058,21508.902692619111,0,3880.335470534581,3880.335470534581,0,219084.70177622096,219084.70177622096,0.17219549301143888,1475856.5277459188,8.4561027886463649E-2,42080.226207342435,124799.94499914206,166880.17120648449,64595.125242240436,64595.125242240436,193695.46361306729,193695.46361306729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,983467.19405779161,30541.671388951996,125066.54094144661,44706.930488564773,44706.930488564773,23117.452591783047,0,3969.9754273845529,3969.9754273845529,0,227402.57083813098,227402.57083813098,0.16093036730041013,1512452.5069959569,8.3425734017789133E-2,41515.268282874255,126177.46056318305,167692.72884605732,73322.162418799446,73322.162418799446,200315.14281896339,200315.14281896339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,1019891.9049488208,30541.671388951996,130940.243012765,45739.709058954082,45739.709058954082,24846.298389583801,0,4061.6861644351234,4061.6861644351234,0,236129.60801468999,236129.60801468999,0.15040221243028987,1547966.9224616634,8.2391928303198941E-2,41000.814054824805,127539.97969118488,168540.7937460097,82480.324944396882,82480.324944396882,207221.62346067108,207221.62346067108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1056316.6158398502,30541.671388951996,137089.80124643433,46796.345934169934,46796.345934169934,26704.436451776855,0,4155.5155189542911,4155.5155189542911,0,245287.77054028743,245287.77054028743,0.1405628153554111,1582445.2620610583,8.144865180455016E-2,40531.410011008011,128888.03314937127,169419.44316037928,92092.837554577825,92092.837554577825,214427.81856955629,214427.81856955629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1092741.3267308795,30541.671388951996,143528.171121194,47877.392266923591,47877.392266923591,28701.535940095971,0,4251.5124333028152,4251.5124333028152,0,254900.28315046837,254900.28315046837,0.13136711715458982,1615930.7774204239,8.0586403511111196E-2,40102.328149757188,130222.04967522589,170324.37782498309,102184.27040805118,102184.27040805118,221947.23477706959,221947.23477706959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,1129166.0376219088,30541.671388951996,150268.91656486783,48983.41194215155,48983.41194215155,30847.98912750727,0,4349.7269804630587,4349.7269804630587,0,264991.71600394172,264991.71600394172,0.1227730066865325,1648464.6071412517,7.9796906084245708E-2,39709.449407114407,131542.37543925346,171251.82484636788,112780.62206060902,112780.62206060902,229793.99989597138,229793.99989597138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,1165590.7485129382,30541.671388951996,157326.23852994133,50114.981871143784,50114.981871143784,33154.965476304897,0,4450.2103901575692,4450.2103901575692,0,275588.06765649957,275588.06765649957,0.11474112774442291,1680085.8928170647,7.9072915498316271E-2,39349.168928159001,132849.28983263701,172198.458760796,123909.40783273362,123909.40783273362,237982.8917900371,237982.8917900371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1202015.4594039675,30541.671388951996,164715.00491118061,51272.692292466592,51272.692292466592,35634.46976045394,0,4553.0150755710347,4553.0150755710347,0,286716.85342862416,286716.85342862416,0.10723469882656347,1710831.888242983,7.8408065264177623E-2,39018.318547719886,134143.01834939205,173161.33689711193,{"$f":"+BL156-$BE$115","v":135599.75393653903},135599.75393653903,246529.3685925992,246529.3685925992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,1238440.1702949968,30541.671388951996,172450.78186832042,52457.147079837181,52457.147079837181,38299.404534630419,0,4658.1946606895426,4658.1946606895426,0,298407.19953242957,298407.19953242957,0.10021934469772288,1740738.0622332057,7.7796738113339231E-2,38714.10293638047,135423.74315147829,174137.84608785878,147882.49775328106,147882.49775328106,255449.60033710962,255449.60033710962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1274864.8811860261,30541.671388951996,180549.86661981008,53668.964057110381,53668.964057110381,41163.637275027679,0,4765.8040082714024,4765.8040082714024,0,310689.9433491716,310689.9433491716,9.366293896983445E-2,1769838.1954356604,7.7233959649003259E-2,38434.04667789134,136691.61177154255,175125.65844943389,160790.29468008209,160790.29468008209,264760.50206587248,264760.50206587248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1311289.5920770555,30541.671388951996,189029.32177670571,54908.775320542009,54908.775320542009,44242.072541308771,0,4875.8992484641312,4875.8992484641312,0,323597.74027597264,323597.74027597264,8.7535456981153698E-2,1798164.4715087863,7.6715309691276642E-2,38175.950151760313,137946.74430764734,176122.69445940765,174357.73199389261,174357.73199389261,274479.76848619973,274479.76848619973]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,1347714.3029680848,30541.671388951996,197907.01128903951,56177.227568496768,56177.227568496768,47550.72953521234,0,4988.5378080825139,4988.5378080825139,0,337165.17758978315,337165.17758978315,8.1808838300143641E-2,1825747.5630026681,7.6236847967920227E-2,37937.852554632882,139189.23938843526,177127.09194306814,188621.45021219799,188621.45021219799,284625.91024648829,284625.91024648829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,1384139.0138591141,30541.671388951996,207201.63808039768,57474.9824387728,57474.9824387728,51106.825459403066,0,5103.7784405630255,5103.7784405630255,0,351428.89580808853,351428.89580808853,7.6456858224433308E-2,1852616.7122654363,7.5795051507199576E-2,37718.00074500624,140419.17912925748,178137.1798742637,203620.27246372038,203620.27246372038,295218.29190812248,295218.29190812248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,1420563.7247501435,30541.671388951996,216932.78344999091,58802.716853718804,58802.716853718804,54928.865110338942,0,5221.6812566102308,5221.6812566102308,0,366427.71805961092,366427.71805961092,7.1455007686386268E-2,1878799.8076758909,7.538676163185605E-2,37514.822865762726,141636.63325523937,179151.45612100209,219395.3424185336,219395.3424185336,306277.17169266171,306277.17169266171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1456988.4356411728,30541.671388951996,227120.94832522821,60161.123373323746,60161.123373323746,59036.737171369066,0,5342.3077555511491,5342.3077555511491,0,382202.78801442415,382202.78801442415,6.6780381015314264E-2,1904323.4554846096,7.5009138873610326E-2,37326.905908209228,142841.66253271856,180168.56844092777,235990.27136578111,235990.27136578111,317823.74308750394,317823.74308750394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1493413.1465322019,30541.671388951996,237787.59645170247,61550.910556463248,61550.910556463248,63451.817707139984,0,5465.7208574139368,5465.7208574139368,0,398797.71696167166,398797.71696167166,6.2411571042349782E-2,1929213.04752829,7.4659624455712878E-2,37152.976544583238,144034.32162352349,181187.29816810673,253451.29506874006,253451.29506874006,329880.17839711771,329880.17839711771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1529837.8574232312,30541.671388951996,248955.19961157627,62972.80333049129,62972.80333049129,68197.081397863411,0,5591.9849357476278,5591.9849357476278,0,416258.7406646306,416258.7406646306,5.8328571067616623E-2,1953492.8250656636,7.4335907248839705E-2,36991.884684267607,145214.661455355,182206.5461396226,271827.44107153651,271827.44107153651,342469.67433101957,342469.67433101957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1566262.5683142606,30541.671388951996,260647.2849656328,64427.543369369763,64427.543369369763,73297.221092272448,0,5721.1658512000358,5721.1658512000358,0,434634.88666742702,434634.88666742702,5.4512683240763193E-2,1977185.9389679499,7.4035895309450386E-2,36842.589310382653,146382.7311847485,183225.32049513113,291170.70717957604,291170.70717957604,355616.49972395453,355616.49972395453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1602687.2792052899,30541.671388951996,272888.48461872729,65915.889480533267,65915.889480533267,78778.776301382706,0,5853.3309858713546,5853.3309858713546,0,453978.15277546662,453978.15277546662,5.0946432935292711E-2,2000314.5064824133,7.3757691271842979E-2,36704.146234098931,147538.57981571878,184242.72604981772,311536.25188697316,311536.25188697316,369346.04548821255,369346.04548821255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1639111.9900963192,30541.671388951996,285704.58751306077,67438.618000690956,67438.618000690956,84670.271301698638,0,5988.5492784613589,5988.5492784613589,0,474343.69748286373,474343.69748286373,4.761348872457262E-2,2022899.6647740856,7.3499570994822933E-2,36575.697468548336,148682.25752646642,185257.95499501476,332982.59757917502,332982.59757917502,383684.87690270372,383684.87690270372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1675536.7009873486,30541.671388951996,299122.59375860251,68996.523200771713,68996.523200771713,91002.363566510801,0,6126.89126022853,6126.89126022853,0,495790.04317506554,495790.04317506554,4.4498587593058525E-2,2044961.6214380777,7.3259964968201946E-2,36456.461976113322,149813.81674787102,186270.27872398435,355571.84739785723,355571.84739785723,398660.78834832623,398660.78834832623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1711961.4118783779,30541.671388951996,313170.77151511871,70590.417700224149,70590.417700224149,97808.003297673014,0,6268.4290917799053,6268.4290917799053,0,518379.2929937478,518379.2929937478,4.1587465040241613E-2,2066519.7021630404,7.3037442068659031E-2,36345.727584832595,150933.31303047558,187279.04061530816,379369.91671831638,379369.91671831638,414302.86060429487,414302.86060429487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1748386.1227694072,30541.671388951996,327878.71654564398,72221.132890887253,72221.132890887253,105122.60488801289,0,6413.2366007107894,6413.2366007107894,0,542177.3623142069,542177.3623142069,3.8866789757235155E-2,2087592.395715239,7.2830695322991981E-2,36242.843903747475,152040.80573093149,188283.64963467896,404446.78025729931,404446.78025729931,430641.52082548325,430641.52082548325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1784810.8336604366,30541.671388951996,343277.41456685978,73889.519370652954,73889.519370652954,112984.23120661121,0,6561.3893201139836,6561.3893201139836,0,567254.22585318983,567254.22585318983,3.6324102576855283E-2,2108197.396402285,7.2638529392692067E-2,36147.216094832685,153136.35854416428,189283.57463899697,430876.7359018327,430876.7359018327,447708.60532646475,447708.60532646475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1821235.5445514659,30541.671388951996,359399.30652773345,75596.447387146851,75596.447387146851,121433.79166591227,0,6712.9645279786419,6712.9645279786419,0,593684.18149772321,593684.18149772321,3.3947759417621758E-2,2128351.6441658172,7.2459849539607671E-2,36058.299381963712,154220.03990363172,190278.33928559543,458738.68642750732,458738.68642750732,465537.42530383228,465537.42530383228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1857660.2554424952,30541.671388951996,376278.3569539435,77342.807291658246,77342.807291658246,130515.2551013449,0,6868.0412874992535,6868.0412874992535,0,621546.13202339783,621546.13202339783,3.1726877960394168E-2,2148071.3624432785,7.229365187019697E-2,35975.594196150152,155291.92326881408,191267.51746496424,488116.4403582192,488116.4403582192,484162.83563455375,484162.83563455375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1894084.9663335246,30541.671388951996,393950.12550207519,79129.510003556701,79129.510003556701,140275.87857121002,0,7026.700488315837,7026.700488315837,0,650923.88595410972,650923.88595410972,2.9651287813452491E-2,2167372.0939303548,7.2139014687065045E-2,35898.641871788692,156352.0873163768,192250.72918816548,519099.03330897505,519099.03330897505,503621.30689458386,503621.30689458386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1930509.6772245539,30541.671388951996,412451.84187433036,80957.487485436912,80957.487485436912,150766.45326743959,0,7189.0248887067992,7189.0248887067992,0,681906.47890486557,681906.47890486557,2.7711483937806064E-2,2186268.7343676127,7.1995090802370793E-2,35827.020821572682,157400.61604918056,193227.63687075325,551781.07124950306,551781.07124950306,523951.00074871926,523951.00074871926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1966934.3881155832,30541.671388951996,431822.48425157939,82827.693229240002,82827.693229240002,162041.56881686571,0,7355.099158756514,7355.099158756514,0,714588.51684539358,714588.51684539358,2.5898583119444922E-2,2204775.5644673342,7.1861100689255497E-2,35760.343128427688,158437.59883539722,194197.94196382491,586263.09722951974,586263.09722951974,545191.84886977135,545191.84886977135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2003359.0990066126,30541.671388951996,452102.86140999012,84741.102753604879,84741.102753604879,174159.8973483431,0,7525.0099245201145,7525.0099245201145,0,749070.54282541026,749070.54282541026,2.4204283289200861E-2,2222906.2800894757,7.1736326365476569E-2,35698.251501815306,159463.13038836609,195161.38189018139,622651.98321712844,622651.98321712844,567385.63555254694,567385.63555254694]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,2039783.8098976417,30541.671388951996,473335.69869423297,86698.714112708767,86698.714112708767,187184.49880391671,0,7698.8458132085398,7698.8458132085398,0,785459.42881301895,785459.42881301895,2.262082550392604E-2,2240674.0207690685,7.1620105918556373E-2,35640.416553275107,160477.31069643828,196117.72724971338,661061.34882050694,661061.34882050694,590576.08419589372,590576.08419589372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,2076208.520788671,30541.671388951996,495565.72802838497,88701.548416862512,88701.548416862512,201183.14908278076,0,7876.6974994173925,7876.6974994173925,0,823868.79441639746,823868.79441639746,2.1140958414884149E-2,2258091.3966911463,7.1511828594488416E-2,35586.534352410388,161480.2449108662,197066.77926327658,701612.00879036123,701612.00879036123,614808.94783419941,614808.94783419941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,2112633.2316797003,30541.671388951996,518839.78215416038,90750.650365132416,90750.650365132416,216228.69272558327,0,8058.6577524237609,8058.6577524237609,0,864419.45438625175,864419.45438625175,1.9757905060639392E-2,2275170.5142034795,7.1410930382795196E-2,35536.324229874182,162472.04319877303,198008.36742864721,744432.45133724331,744432.45133724331,640132.10390824475,640132.10390824475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,2149057.9425707296,30541.671388951996,543206.89329500543,92847.088790265945,92847.088790265945,232399.42197433481,0,8244.8214845756174,8244.8214845756174,0,907239.89693313383,907239.89693313383,1.8465331832373259E-2,2291922.9999519181,7.1316890039838501E-2,35489.526798443389,163452.82056734772,198942.34736579109,789659.34944440925,789659.34944440925,666595.65347422333,666595.65347422333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,2185482.653461759,30541.671388951996,568718.39645391249,94991.957216206007,94991.957216206007,249779.48418043018,0,8435.2858007990944,8435.2858007990944,0,952466.79504029977,952466.79504029977,1.7257319469507721E-2,2308360.0237180269,7.122922550001945E-2,35445.902167119122,164422.69666464158,199868.5988317607,837438.10751417582,837438.10751417582,694252.02505907044,694252.02505907044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,2221907.3643527883,30541.671388951996,595428.03756257764,97186.374428484312,97186.374428484312,268459.31968080299,0,8630.1500492494088,8630.1500492494088,0,1000245.5531100663,1000245.5531100663,1.6128335952810956E-2,2324492.3200338911,7.1147490631097821E-2,35405.228326471544,165381.79556167009,200787.02388814164,887923.44585450971,887923.44585450971,723156.08338001394,723156.08338001394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,2258332.0752438176,30541.671388951996,623392.0867097415,99431.485057791404,99431.485057791404,288536.13242078363,0,8829.5158731318788,8829.5158731318788,0,1050730.8914504002,1050730.8914504002,1.5073211170851362E-2,2340330.20864446,7.1071272295491025E-2,35367.299686249862,166330.24551993373,201697.5452061836,941280.02569369529,941280.02569369529,753365.24315648479,753365.24315648479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,2294756.786134847,30541.671388951996,652669.45668725437,101728.46017702797,101728.46017702797,310114.3957726314,0,9033.487263720086,9033.487263720086,0,1104087.4712895858,1104087.4712895858,1.4087113243786316E-2,2355883.6138835619,7.100018768423795E-2,35331.925748678921,167268.17874795367,202600.10449663259,997683.11760528712,997683.11760528712,784939.58825323428,784939.58825323428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2331181.4970258763,30541.671388951996,683321.82710361516,104078.49791214845,104078.49791214845,333306.39618186321,0,9242.1706145987846,9242.1706145987846,0,1160490.5632011776,1160490.5632011776,1.3165526396061979E-2,2371162.0830257679,7.093388189445661E-2,35298.929902925942,168195.73114996354,203494.66105288948,1057319.3164341268,1057319.3164341268,817941.99640471558,817941.99640471558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+BA187*$BE$51","v":2367606.2079169056},30541.671388951996,{"$f":"$BC$63*EXP(BA187*$BE$63)","v":715413.77432645136},{"$f":"+$BC$64*EXP(BA187*$BE$64)","v":106482.82406711607},{"$f":"+BE187*(1-$BE$54)","v":106482.82406711607},{"$f":"+$BD$65*EXP($BE$65*BA187)","v":358232.8174703379},0,{"$f":"+$BD$67*EXP(BA187*$BE$67)","v":9455.6747771599094},{"$f":"+BI187*(1-$BE$54)","v":9455.6747771599094},0,1220126.7620300173,1220126.7620300173,{"$f":"+(1+DiscountRate)^-BA187","v":1.2304230276693438E-2},2386174.8036725414,{"$f":"DiscountRate/(1-(1+DiscountRate)^-BA187)","v":7.0872025724692367E-2},{"$f":"($BE$52+$BE$55*CostPerTon)*BP187","v":35268.148327996481},{"$f":"+BP187*BO187","v":169113.04206949312},204381.19039748961,{"$f":"+BL188-$BE$115","v":1120387.3060380628},1120387.3060380628,{"$f":"+BC187+BD187+BE187","v":852438.26978251943},{"$f":"+BC187+BD187+BF187","v":852438.26978251943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2404030.918807935,{"$f":"$BE$51*VLOOKUP(BB188,$BA$81:$BC$111,3)+IF($BE$76,0,$BE$74*IF(INT(BA188/$BE$75)=BA188/$BE$75,1,0))","v":30541.671388951996},749012.90752769925,108942.69276329466,108942.69276329466,385023.36883662688,{"$f":"+$BD$66*EXP($BE$66*BA188)","v":0},9674.1111173805675,9674.1111173805675,{"$f":"+$BD$68*EXP($BE$68*BA188)","v":0},{"$f":"+BC188+BD188+BE188+BG188+BH188+BI188+BK188","v":1283194.7516339533},{"$f":"+BC188+BD188+BF188+BG188+BH188+BJ188+BK188","v":1283194.7516339533},1.1499280632423774E-2,{"$f":"+BO187+BM188*BN188","v":2400930.6202276335},7.0814313665633608E-2,35239.428992851397,170020.25403022388,{"$f":"+BQ188+BR188","v":205259.68302307528},1187098.677400267,1187098.677400267,888497.27167994587,888497.27167994587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA188","v":67},2440455.6296989643,30541.671388951996,784190.01111809467,111459.38709361143,111459.38709361143,413817.45982158667,0,9897.5935739126962,9897.5935739126962,0,1349906.1229961575,1349906.1229961575,1.0746991245255863E-2,2415438.0495133903,7.0760462066337196E-2,35212.630743862952,170917.51247617975,206130.14322004269,1257678.8039248865,1257678.8039248865,926191.06960065803,926191.06960065803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2476880.3405899936,30541.671388951996,821019.19387104234,114034.21979183152,114034.21979183152,444764.92575143668,0,10126.238717514641,10126.238717514641,0,1420486.249520777,1420486.249520777,1.0043917051640995E-2,2429705.2955765738,7.0710207458416663E-2,35187.622470878188,171804.96551303312,206992.5879839113,1332367.7780055683,1332367.7780055683,965595.08505182585,965595.08505182585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2513305.051481023,30541.671388951996,859578.04505003383,116668.53391729337,116668.53391729337,478026.80743332417,0,10360.165811855653,10360.165811855653,0,1495175.2236014588,1495175.2236014588,9.3868383660196189E-3,2443740.2637293981,7.0663305022656428E-2,35164.282344157917,172682.76365205733,207847.04599621525,1411421.4132534347,1411421.4132534347,1006788.2503562792,1006788.2503562792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2549729.7623720523,30541.671388951996,899947.79786852736,119363.7035554625,119363.7035554625,513776.18916065851,0,10599.496875725072,10599.496875725072,0,1574228.8588493252,1574228.8588493252,8.7727461364669346E-3,2457550.5738687832,7.0619527184264883E-2,35142.497115330545,173551.05955803228,208693.55667336282,1495112.317090001,1495112.317090001,1049853.1728129417,1049853.1728129417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,2586154.4732630816,30541.671388951996,942213.50062665821,122121.13453466867,122121.13453466867,552199.09938893409,0,10844.356746678579,10844.356746678579,0,1657919.7626858915,1657919.7626858915,8.1988281649223692E-3,2471143.5731142736,7.0578662324508726E-2,35122.161476260742,174410.00780221226,209532.16927847301,1583731.0387528054,1583731.0387528054,1094876.3065502788,1094876.3065502788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,2622579.184154111,30541.671388951996,986464.19588532101,124942.26515940021,124942.26515940021,593495.47876886826,0,11094.873146154741,11094.873146154741,0,1746538.484348696,1746538.484348696,7.6624562288994096E-3,2484526.3478026837,7.0540513597807289E-2,35103.177470398448,175259.76462128569,210362.94209168415,1677587.2981289858,1677587.2981289858,1141948.1324336731,1141948.1324336731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,2659003.8950451403,30541.671388951996,1032793.1080550895,127828.56696053893,127828.56696053893,637880.22057420027,0,11351.176746095858,11351.176746095858,0,1840394.7437248763,1840394.7437248763,7.161174045700382E-3,2497705.7348752897,7.0504897844539074E-2,35085.453951757168,176100.4876831017,211185.94163485887,1777011.3012264788,1777011.3012264788,1191163.3464045804,1191163.3464045804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,2695428.6059361696,30541.671388951996,1081297.839795185,130781.54546292541,130781.54546292541,685584.28893819905,0,11613.401237107779,11613.401237107779,0,1939818.7468223693,1939818.7468223693,6.6926860240190495E-3,2510688.3326912778,7.0471644590842777E-2,35068.906087183561,176932.33585979536,212001.24194697893,1882355.1485159851,1882355.1485159851,1242621.0566470625,1242621.0566470625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2731853.316827199,30541.671388951996,1132080.5776362401,133802.74097065665,133802.74097065665,736855.9207178324,0,11881.683398194313,11881.683398194313,0,2045162.5941118756,2045162.5941118756,6.2548467514196709E-3,2523480.5112991836,7.0440595127601952E-2,35053.454898031217,177755.46900881975,212808.92390685098,1993994.3428314656,1993994.3428314656,1296424.9899958489,1296424.9899958489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,2768278.0277182283,30541.671388951996,1185248.3072600605,136893.72937052438,136893.72937052438,791961.91723971674,0,12156.163168102566,12156.163168102566,0,2156801.7884273562,2156801.7884273562,5.8456511695510957E-3,2536088.4221961941,7.0411601661603124E-2,35039.026837750258,178570.04776228199,213609.07460003224,2112329.4040049985,2112329.4040049985,1352683.7080195369,1352683.7080195369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,2804702.7386092576,30541.671388951996,1240913.0388899173,140056.12295401393,140056.12295401393,851189.03264968924,0,12436.983718316438,12436.983718316438,0,2275136.8496008893,2275136.8496008893,5.4632253921038272E-3,2548518.0076034446,7.0384526532563912E-2,35025.553402255922,179376.23332488156,214401.78672713749,2237787.5979358191,2237787.5979358191,1411510.8332328834,1411510.8332328834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,2841127.449500287,30541.671388951996,1299192.0432662047,143291.57125829221,143291.57125829221,914845.46609052422,0,12724.29152773635,12724.29152773635,0,2400595.0435317098,2400595.0435317098,5.1058181234615212E-3,2560775.0092838006,7.0359241490354468E-2,35012.97077025121,180174.18728066364,215187.15805091485,2370824.7883560024,2370824.7883560024,1473025.285913449,1473025.285913449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,2877552.1603913163,30541.671388951996,1360208.0987046116,146601.76192662341,146601.76192662341,983262.46547262161,0,13018.236459084161,13018.236459084161,0,2533632.2339518932,2533632.2339518932,4.7717926387490844E-3,2572864.9769270695,7.0335627027290626E-2,35001.219470954973,180964.07140872107,215965.29087967603,2511927.4201592468,2511927.4201592468,1537351.532020187,1537351.532020187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,2913976.8712823456,30541.671388951996,1424089.7497572766,149988.42158866077,149988.42158866077,1056796.0511831751,0,13318.971837073079,13318.971837073079,0,2674734.8657551375,2674734.8657551375,4.4596192885505469E-3,2584793.2761261496,7.0313571760871676E-2,34990.244076932817,181746.04750791463,216736.29158484744,2661614.6438078601,2661614.6438078601,1604619.8427348894,1604619.8427348894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,2950401.5821733745,30541.671388951996,1490971.5780218702,153453.316761075,153453.316761075,1135828.8687034699,0,13626.654528383462,13626.654528383462,0,2824422.0894037508,2824422.0894037508,4.167868493972474E-3,2596565.0959662553,7.0292971862774556E-2,34979.992919946657,182520.27723061849,217500.27015056513,2820440.5910293777,2820440.5910293777,1674966.5661718973,1674966.5661718973]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,2986826.2930644038,30541.671388951996,1560994.4856691207,156998.25476898716,156998.25476898716,1220772.1797747226,0,13941.445023486063,13941.445023486063,0,2983248.0366252684,2983248.0366252684,3.8952041999742743E-3,2608185.4562480832,7.0273730530309525E-2,34970.417827934456,183286.92192545021,218257.33975338467,2988996.8127620826,2988996.8127620826,1748534.4118270599,1748534.4118270599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,3023251.0039554331,30541.671388951996,1634305.992286098,160625.0846886884,160625.0846886884,1312068.0024738791,0,14263.507520355532,14263.507520355532,0,3151804.2583579733,3151804.2583579733,3.6403777569853032E-3,2619659.2143645813,7.0255757496891849E-2,34961.473881405524,184046.14248889624,219007.61637030175,3167914.8911115867,3167914.8911115867,1825472.7483637384,1825472.7483637384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,3059675.7148464625,30541.671388951996,1711060.5456606341,164335.69831213719,164335.69831213719,1410191.4113356362,0,14593.010010117785,14593.010010117785,0,3330722.3367074775,3330722.3367074775,3.4022222027900034E-3,2630991.0718498561,7.0238968578398495E-2,34953.119187693359,184798.09922570901,219751.21841340238,3357869.2379428758,3357869.2379428758,1905937.9153617234,1905937.9153617234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,3096100.4257374918,30541.671388951996,1791419.8471616115,168132.03113373736,168132.03113373736,1515653.0094897894,0,14930.124364675881,14930.124364675881,0,3520676.6835387666,3520676.6835387666,3.1796469184953301E-3,2642185.5806176886,7.0223285252559928E-2,34945.314671647786,185542.95171791661,220488.26638956441,3559580.093658091,3559580.093658091,1990093.549684301,1990093.549684301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,3132525.1366285211,30541.671388951996,1875553.1924006098,172016.0633599124,172016.0633599124,1629001.5856781472,0,15275.026426360224,15275.026426360224,0,3722387.5392539818,3722387.5392539818,2.971632634107785E-3,2653247.1489061317,7.0208634268789288E-2,34938.023881473659,186280.85870225853,221218.88258373219,3773816.7407045686,3773816.7407045686,2078110.9271494744,2078110.9271494744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,3168949.8475195505,30541.671388951996,1963637.8278925999,175989.8209420011,175989.8209420011,1750826.9699772564,0,15627.896099649701,15627.896099649701,0,3936624.1863004593,3936624.1863004593,2.7772267608483971E-3,2664180.0469437283,7.0194947286079251E-2,34931.212808536991,187011.97795583916,221943.19076437614,4001400.9474253943,4001400.9474253943,2170169.3202235531,2170169.3202235531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,3205374.5584105798,30541.671388951996,2055859.324467066,180055.37663301505,180055.37663301505,1881763.1030872397,0,15988.917445011739,15988.917445011739,0,4164208.3930212851,4164208.3930212851,2.5955390288302776E-3,2674988.4123519976,7.0182160536800903E-2,34924.84972006068,187736.46618977006,222661.31590983074,4243210.6590113528,4243210.6590113528,2266456.3724890333,2266456.3724890333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,3241799.2693016091,30541.671388951996,2152411.9682162432,184214.85106880788,184214.85106880788,2022491.3351583295,0,16358.278774910143,16358.278774910143,0,4406018.1046072431,4406018.1046072431,2.4257374101217546E-3,2685676.2552980171,7.0170214514423915E-2,34918.905003724256,188454.47895055657,223373.38395428081,4500183.9535445794,4500183.9535445794,2367168.490674003,2367168.490674003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,3278223.9801926385,30541.671388951996,2253499.1698040864,188470.41387422101,188470.41387422101,2173743.9713211791,0,16736.172752030827,16736.172752030827,0,4662991.3991404697,4662991.3991404697,2.2670443085250043E-3,2696247.4634101395,7.0159053683344325E-2,34913.351023265051,189166.17052897293,224079.52155223797,4773323.2824466228,4773323.2824466228,2472511.2550672595,2472511.2550672595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,3314648.6910836678,30541.671388951996,2359333.892998274,192824.28479478188,192824.28479478188,2336308.0823707287,0,17122.796489776636,17122.796489776636,0,4936130.7280425131,4936130.7280425131,2.1187329986214992E-3,2706705.8064691527,7.0148626209157322E-2,34908.1619842535,189871.69387616031,224779.85586041381,5063700.0160639966,5063700.0160639966,2582699.8491820078,2582699.8491820078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,3351073.4019746971,30541.671388951996,2470139.103328059,197278.73485454681,197278.73485454681,2511029.6004332458,0,17518.351655083759,17518.351655083759,0,5226507.4616598869,5226507.4616598869,1.9801242977771022E-3,2717054.9408864989,7.0138883707848876E-2,34903.313809282925,190571.20052667434,225474.51433595727,5372459.3166495962,5372459.3166495962,2697959.5095715579,2697959.5095715579]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,3387498.1128657265,30541.671388951996,2586148.2378131594,201836.08754069026,201836.08754069026,2698817.7209290713,0,17923.044573613301,17923.044573613301,0,5535266.7622454865,5535266.7622454865,1.850583455866451E-3,2727298.413980518,7.0129781012505291E-2,34898.784021876978,191264.84052820673,226163.62455008371,5700825.3626367133,5700825.3626367133,2818525.9967428017,2818525.9967428017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,3423922.8237567558,30541.671388951996,2707605.6967532896,206498.72001545975,206498.72001545975,2900649.6337375292,0,18337.086337372832,18337.086337372832,0,5863632.8082326036,5863632.8082326036,1.7295172484733186E-3,2737439.6680610701,7.0121275956251297E-2,34894.551638472709,191952.76237769926,226847.31401617196,6050106.9498618273,6050106.9498618273,2944646.0881577013,2944646.0881577013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,3460347.5346477851,30541.671388951996,2834767.3586143865,211269.06435612842,211269.06435612842,3117575.6081834272,0,18760.692914824209,18760.692914824209,0,6212914.3954577176,6212914.3954577176,1.6163712602554376E-3,2747482.0443323152,7.0113329170231609E-2,34890.597067889925,192635.11296357249,227525.71003146243,6421703.4972823383,6421703.4972823383,3076578.0943594668,3076578.0943594668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,3496772.2455388145,30541.671388951996,2967901.1190962926,216149.60882359123,216149.60882359123,3350724.4583058576,0,19194.085263534904,19194.085263534904,0,6584510.9428782286,6584510.9428782286,1.5106273460331195E-3,2757428.7866228814,7.0105903895542984E-2,34886.902017742614,193312.03751378742,228198.93953153002,6817111.4867650829,6817111.4867650829,3214592.3993088361,3214592.3993088361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,3533196.9564298438,30541.671388951996,3107287.455517523,221142.89916026811,221142.89916026811,3601309.4168487978,0,19637.489445431813,19637.489445431813,0,6979918.9323609732,6979918.9323609732,1.4118012579748781E-3,2767283.0449521514,7.0098965808110633E-2,34883.449407291948,193983.67954946513,228867.12895675708,{"$f":"+BL220-$BE$115","v":7237931.3687018137},7237931.3687018137,3358972.0260667433,3358972.0260667433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,3569621.6673208731,30541.671388951996,3253220.0177061567,226251.5399179892,226251.5399179892,3870634.4485398894,0,20091.136744717445,20091.136744717445,0,7400738.814297704,7400738.814297704,1.3194404280139045E-3,2777047.8789409073,7.0092482855579535E-2,34880.223286278298,194650.18084378907,229530.40413006739,7685874.9675495671,7685874.9675495671,3510013.2290130979,3510013.2290130979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,3606046.3782119025,30541.671388951996,3406006.2466416899,231478.19581655617,231478.19581655617,4160101.0355097493,0,20555.263788510194,20555.263788510194,0,7848682.4131454574,7848682.4131454574,1.2331218953400979E-3,2786726.2610741276,7.0086425105363545E-2,34877.208759305679,195311.68138592163,230188.89014522731,8162773.423909097,8162773.423909097,3668026.113847198,3668026.113847198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,3642471.0891029318,30541.671388951996,3565968.022151168,236825.59313368739,236825.59313368739,4471215.4701609081,0,21030.112670271443,21030.112670271443,0,8325580.8695049873,8325580.8695049873,1.152450369476727E-3,2796321.079823297,7.0080764603060022E-2,34874.391915384396,195968.3193496711,230842.71126505549,8670585.712456556,8670585.712456556,3833335.2866738075,3833335.2866738075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,3678895.7999939611,30541.671388951996,3733442.3410241166,242296.52112707242,242296.52112707242,4805596.6934362212,0,21515.931076084034,21515.931076084034,0,8833393.1580524463,8833393.1580524463,1.0770564200717073E-3,2805835.1426351951,7.0075475240497356E-2,34871.759762267378,196620.23106664998,231491.99082891736,9211407.7779456265,9211407.7779456265,4006280.5335401413,4006280.5335401413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,3715320.5108849904,30541.671388951996,3908782.0269748769,247893.83348927824,247893.83348927824,5164984.7192745619,0,22012.972413847911,22012.972413847911,0,9374215.2235415168,9374215.2235415168,1.006594785113745E-3,2815271.178793746,7.0070532632738269E-2,34869.300165243134,197267.55100367471,232136.85116891784,9787482.3346149176,9787482.3346149176,4187217.5318531073,4187217.5318531073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,3751745.2217760198,30541.671388951996,4092356.4739480549,253620.44983626425,253620.44983626425,5551249.6890920755,0,22521.495945460269,22521.495945460269,0,9950289.7802108079,9950289.7802108079,9.4074278982593008E-4,2824631.8421611581,7.0065914003411278E-2,34867.001790073089,197910.41174416087,232777.41353423396,10401209.377683964,10401209.377683964,4376518.5951732714,4376518.5951732714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,3788169.9326670491,30541.671388951996,4284552.4243330276,259479.35723028422,259479.35723028422,5966401.6034055408,0,23041.766922049243,23041.766922049243,0,10564016.823279854,10564016.823279854,8.7919886899619627E-4,2833919.7138042427,7.0061598077790069E-2,34864.854049784517,198548.94397327871,233413.79802306322,11055157.45921855,11055157.45921855,4574573.4529522639,4574573.4529522639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,3824594.6435580784,30541.671388951996,4485774.7837269716,265473.6117379691,265473.6117379691,6412600.781238215,0,23574.056722331661,23574.056722331661,0,11217964.904814441,11217964.904814441,8.2168118597775359E-4,2843137.3045114875,7.0057564983082021E-2,34862.847055050988,199183.2764666382,234046.12352168918,11752075.784510119,11752075.784510119,4781790.066853893,4781790.066853893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,3861019.3544491078,30541.671388951996,4696447.4739629673,271606.34002440231,271606.34002440231,6892169.1017355192,0,24118.642994166927,24118.642994166927,0,11914883.230106009,11914883.230106009,7.6792634203528371E-4,2852287.0572061604,7.0053796155427325E-2,34860.971567912173,199813.53608228403,234674.5076501962,12494907.189265138,12494907.189265138,4998595.4853763217,4998595.4853763217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,3897444.0653401371,30541.671388951996,4917014.326200204,277880.74098402139,277880.74098402139,7407602.0864884695,0,24675.809799381102,24675.809799381102,0,12657714.634861028,12657714.634861028,7.1768817012643319E-4,2861371.3492604364,7.0050274253145597E-2,34859.218958602665,200439.84775578682,235299.06671438948,13286802.062359348,13286802.062359348,5225436.7385731777,5225436.7385731777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,3933868.7762311664,30541.671388951996,5147940.0159578333,284300.08740919374,284300.08740919374,7961581.8854373228,0,25245.847761936409,25245.847761936409,0,13449609.507955238,13449609.507955238,6.7073660759479762E-4,2870392.4947152771,7.0046983075800512E-2,34857.581165275988,201062.33449822583,235919.91566350183,14131133.283702308,14131133.283702308,5462781.774755979,5462781.774755979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,3970293.4871221958,30541.671388951996,5389711.0420623356,290867.72769733926,290867.72769733926,8556991.2339300476,0,25829.054219523732,25829.054219523732,0,14293940.729298199,14293940.729298199,6.2685664261196024E-4,2879352.7464105394,7.004390748868379E-2,34856.050656425432,201681.11739686743,236537.16805329284,15031512.251903649,15031512.251903649,5711120.4411486266,5711120.4411486266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,4006718.1980132251,30541.671388951996,5642836.7515707687,297587.08759748901,297587.08759748901,9196928.4535636734,0,26425.733378657027,26425.733378657027,0,15194319.69749954,15194319.69749954,5.8584732954388807E-4,2888254.2980295555,7.0041033352347973E-2,34854.620395817386,202296.31561835049,237150.93601416788,15991806.081960974,15991806.081960974,5970965.5105572101,5970965.5105572101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,4043142.9089042544,30541.671388951996,5907850.4128291393,304461.67199719121,304461.67199719121,9884723.574868232,0,27036.196473350585,27036.196473350585,0,16154613.527556865,16154613.527556865,5.4752086873260573E-4,2897099.2860622029,7.0038347456844174E-2,34853.283809765941,202908.04641419975,237761.33022396569,17016156.059128262,17016156.059128262,6242853.7562152827,6242853.7562152827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,4079567.6197952833,30541.671388951996,6185310.3389265602,311495.06675069645,311495.06675069645,10623955.66573048,0,27660.761927461852,27660.761927461852,0,17178963.504724152,17178963.504724152,5.1170174647907076E-4,2905889.7916902704,7.0035837460344585E-2,34852.034756589528,203516.42512849436,238368.4598850839,18108997.44150446,18108997.44150446,6527347.0770662092,6527347.0770662092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,4115992.3306863126,30541.671388951996,6475801.0639119828,318690.94054937724,318690.94054937724,11418471.455729255,0,28299.755520784704,28299.755520784704,0,18271804.88710035,18271804.88710035,4.7822593128885125E-4,2914627.8425987321,7.0033491831852701E-2,34850.867498101732,204121.56520752877,238972.43270563049,19275080.710736189,19275080.710736189,6825033.6758503122,6825033.6758503122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,4152417.041577342,30541.671388951996,6779934.574251527,326053.04683535441,326053.04683535441,12272405.353297269,0,28953.510558979477,28953.510558979477,0,19437888.156332079,19437888.156332079,4.4694012269986091E-4,2923315.4147163494,7.0031299797724433E-2,34849.776672998523,204723.5782113098,239573.35488430833,20519494.377593249,20519494.377593249,7136529.2924758336,7136529.2924758336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,4188841.7524683713,30541.671388951996,7098351.5981206745,333585.22575933189,333585.22575933189,13190200.959872754,0,29622.368047428681,29622.368047428681,0,20682301.823189139,20682301.823189139,4.1770104925220646E-4,2931954.4338888465,7.0029251291742908E-2,34848.757272013885,205322.57382674186,240171.33109875576,21847689.457086798,21847689.457086798,7462478.4952689586,7462478.4952689586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,4225266.4633594006,30541.671388951996,7431722.9552476592,341291.40618365881,341291.40618365881,14176634.192993307,0,30306.676869108909,30306.676869108909,0,22010496.902682688,22010496.902682688,3.9037481238523967E-4,2940546.7774877371,7.0027336908507501E-2,34847.804614724737,205918.65988235982,240766.46449708455,23265505.736300506,23265505.736300506,7803556.0328202704,7803556.0328202704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,4261691.1742504304,30541.671388951996,7780750.9701516572,349175.60773166432,349175.60773166432,15236838.138657549,0,31006.793966571797,31006.793966571797,0,23428313.181896396,23428313.181896396,3.648362732572333E-4,2949094.2759577236,7.0025547859914009E-2,34846.914327894134,206511.94236447604,241358.85669237017,24779199.967237111,24779199.967237111,8160468.2492722739,8160468.2492722739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,4298115.8851414593,30541.671388951996,8146170.9517532019,357241.94288433518,357241.94288433518,16376329.762278385,0,31723.084528128969,31723.084528128969,0,24942007.412833001,24942007.412833001,3.4096847967965736E-4,2957598.7143054362,7.0023875934518684E-2,34846.082325249467,207102.52543461585,241948.60775986532,26395476.126793545,26395476.126793545,8533954.5660264883,8533954.5660264883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,4334540.5960324891,30541.671388951996,8528752.7424739357,365494.61912542832,365494.61912542832,17601038.617222778,0,32455.922178338042,32455.922178338042,0,26558283.572389435,26558283.572389435,3.1866213054173583E-4,2966061.8335321452,7.0022313459592506E-2,34845.30478859954,207690.51144812157,242535.81623672112,28121517.896520261,28121517.896520261,8924789.0329883154,8924789.0329883154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,4370965.306923518,30541.671388951996,8929302.3400892168,373937.94113613747,373937.94113613747,18917337.700328954,0,33205.689172889011,33205.689172889011,0,28284325.342116151,28284325.342116151,2.978150752726503E-4,2974485.3320129439,7.0020853265685981E-2,34844.578150200876,208276.00097381359,243120.57912401448,29965023.526144452,29965023.526144452,9333781.9526143055,9333781.9526143055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,4407390.0178145478,30541.671388951996,9348663.5957504343,382576.31304045976,382576.31304045976,20332076.614962507,0,33972.77659799283,33972.77659799283,0,{"$f":"+BC243+BD243+BE243+BG243+BH243+BI243+BK243","v":30127830.971740343},{"$f":"+BC243+BD243+BF243+BG243+BH243+BJ243+BK243","v":30127830.971740343},2.7833184604920583E-4,2982870.8668247666,7.0019488653536369E-2,34843.899076289686,208859.09281460094,{"$f":"+BQ243+BR243","v":243702.99189089064},null,null,{"$f":"+BC243+BD243+BE243","v":9761781.5801798459},{"$f":"+BC243+BD243+BF243","v":9761781.5801798459}]

{"sheet":"Age-Based Model Template","index":7,"n_rows":204,"n_cols":322,"rows_kept":204,"cut":false,"hidden":false,"merged":[[81,66,81,67],[81,71,82,71],[81,68,82,68],[81,69,82,69],[81,70,82,70],[41,15,41,17],[42,15,42,17],[47,15,47,17],[43,15,43,17],[81,53,82,53],[81,57,81,62],[81,54,81,56],[51,15,51,17],[49,15,49,17],[48,15,48,17],[46,15,46,17],[58,15,58,17],[57,15,57,17],[56,15,56,17],[55,15,55,17],[50,15,50,17],[65,15,65,17],[64,15,64,17],[63,15,63,17],[4,10,4,22],[5,10,5,22],[16,23,16,24],[15,23,15,24],[14,23,14,24],[13,23,13,24],[12,23,12,24],[21,23,21,24],[3,320,4,321],[3,66,3,73],[4,66,4,67],[4,68,4,69],[4,70,4,71],[4,72,4,73],[3,74,4,193],[3,194,4,313],[3,314,5,314],[3,315,4,316],[3,317,4,318],[3,319,5,319],[20,25,20,26],[17,23,17,24],[12,19,26,19],[13,21,13,22],[12,21,12,22],[14,21,14,22],[15,21,15,22],[26,23,26,24],[19,21,19,22],[20,21,20,22],[21,21,21,22],[23,21,23,22],[22,21,22,22],[16,21,16,22],[17,21,17,22],[18,21,18,22],[22,23,22,24],[23,23,23,24],[24,23,24,24],[25,23,25,24],[24,21,24,22],[25,21,25,22],[26,21,26,22],[20,23,20,24],[19,23,19,24],[18,23,18,24],[16,25,16,26],[17,25,17,26],[18,25,18,26],[19,25,19,26],[12,27,12,28],[12,25,12,26],[13,25,13,26],[14,25,14,26],[15,25,15,26],[18,27,18,28],[17,27,17,28],[16,27,16,28],[15,27,15,28],[13,27,13,28],[14,27,14,28],[19,27,19,28],[26,27,26,28],[25,27,25,28],[24,27,24,28],[23,27,23,28],[18,15,18,17],[19,15,19,17],[20,15,20,17],[22,25,22,26],[22,27,22,28],[21,27,21,28],[20,27,20,28],[21,25,21,26],[23,15,23,17],[22,15,22,17],[21,15,21,17],[71,15,71,17],[66,15,66,17],[36,15,36,17],[34,15,34,17],[33,15,33,17],[23,25,23,26],[24,25,24,26],[25,25,25,26],[26,25,26,26],[20,12,20,14],[21,12,21,14],[22,12,22,14],[60,15,60,17],[59,15,59,17],[69,15,69,17],[70,15,70,17],[32,15,32,17],[40,15,40,17],[39,15,39,17],[35,15,35,17],[25,12,25,14],[26,12,26,14],[26,15,26,17],[25,15,25,17],[24,15,24,17],[24,12,24,14],[23,12,23,14],[12,10,12,11],[12,12,12,14],[13,12,13,14],[14,12,14,14],[17,10,17,11],[16,10,16,11],[15,10,15,11],[18,12,18,14],[19,12,19,14],[16,12,16,14],[17,12,17,14],[17,15,17,17],[16,15,16,17],[15,15,15,17],[14,15,14,17],[13,15,13,17],[14,10,14,11],[13,10,13,11],[12,6,26,6],[14,8,14,9],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[24,8,24,9],[25,8,25,9],[26,8,26,9],[12,8,12,9],[13,8,13,9],[6,10,6,22],[58,54,58,55],[3,52,5,52],[3,53,5,53],[58,56,58,57],[3,54,4,58],[3,59,4,65],[58,52,58,53],[81,63,82,63],[81,64,81,65],[26,10,26,11],[25,10,25,11],[24,10,24,11],[19,10,19,11],[18,10,18,11],[23,10,23,11],[22,10,22,11],[21,10,21,11],[20,10,20,11],[10,13,10,14],[10,16,10,17],[11,16,11,17],[12,15,12,17],[15,12,15,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Type Dropdown",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P72=\"\",N72,P72)","v":true},"<< Include",null,"replace",null,{"$f":"BD1","v":"replace"}]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A3","v":"Facilities-Access and Parking"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"<< Parameter Rows "]
[null,"Age-Based Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A4","v":"Facilities-Administrative Building"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A5","v":"Facilities-Brake Lathe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Type Code","Replacement Asset Type Code","Replacement Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,"Weibull Parameters and Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,null,null,"Exponential Coefficients",null,null,null,null,null,null,null,"Net Present Value of Asset Replacement  by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Other Non-Capital Agency Costs by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PI Increment","TERM Condition Coefficients",null,"MDBF Coefficients",null,"Model Type","Energy Cost Coefficients"]
[null,null,null,null,null,null,"i","Asset Type",null,null,"Facilities-Access and Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A6","v":"Facilities-Building Utilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,"Other Pass. Cost",null,"CO2 (tons)",null,"Other External Cost"]
[null,null,null,null,null,null,"i","Asset Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A7","v":"Facilities-Building Utilities-Elevators and Conveying Systems"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency","Delay","OthPax","CO2","OthExt","Shape","Scale","Agency","Delay","OthPax","CO2","OthExt","D0","D1","P0","P1","C0","C1","X0","X1",1,{"$f":"1+BW6","v":2},{"$f":"1+BX6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"1+EJ6","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,1,2,3,4,5,6,7,8,9,10,{"$f":"1+GV6","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"1+JH6","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"TERM0","TERM1","FailPerDH","AnnMiles",null,"E0","E1"]
[null,null,null,null,null,null,"i","Asset Units of Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A8","v":"Facilities-Building Utilities-Generator"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$1","v":"replace"},{"$f":"+BA7","v":"replace"},{"$f":"BC60","v":28577},{"$f":"BC61","v":0},{"$f":"BC62","v":0},{"$f":"BC63","v":0},{"$f":"BC64","v":0},{"$f":"BE54","v":3.4798103869140302},{"$f":"BE55","v":81.555780166517451},{"$f":"BE60-BC60","v":57154},{"$f":"BE61-BC61","v":0},{"$f":"BE62-BC62","v":0},{"$f":"BE63-BC63","v":0},{"$f":"BE64-BC64","v":0},{"$f":"BC71","v":0},{"$f":"BE71","v":1.980262729617973E-2},{"$f":"BC72","v":0},{"$f":"BE72","v":1.980262729617973E-2},{"$f":"BC73","v":0},{"$f":"BE73","v":1.980262729617973E-2},{"$f":"BC74","v":0},{"$f":"BE74","v":1.980262729617973E-2},{"$f":"TRANSPOSE(BR84:BR203)","v":-2499.1182582077358},-2474.4166009216788,-2448.9757193303822,-2422.7410485385471,-2395.6643409277985,-2367.701464686691,-2338.811223899068,-2308.9546351411,-2278.0944448164973,-2246.1947875092969,-2213.2209332732623,-2179.1390941920563,-2143.9162721716511,-2107.5201364198515,-2069.9189229113299,-2031.0813505219978,-1990.9765500561919,-1949.5740034167163,-1906.8434908725619,-1862.7550448750926,-1817.2789092288856,-1770.3855026849105,-1722.0453862172351,-1672.2292333919481,-1620.9078033488995,-1568.0519160046697,-1513.6324291532828,-1457.6202171959108,-1399.9861512739035,-1340.7010806147946,-1279.7358149293577,-1217.0611077213175,-1152.6476403904858,-1086.4660070261534,-1018.4866998011257,-948.68009488780035,-877.01643882737199,-803.46583529132249,-727.99823218094252,-650.58340901703878,-571.19096457651858,-489.79030473719286,-406.35063049574364,-320.84092612745189,-233.22994745844198,-143.48621022451471,-51.577978492105103,42.526746880696464,138.86023976368324,237.45506027368583,338.34406631113006,441.56042513054626,547.13762496073787,655.10948668909396,765.51017562411425,878.37421334912369,993.73648967978579,1111.6322747374211,1232.0972311495211,1355.1674263883065,1480.8793452583627,1609.2699025431907,1740.3764558208527,1874.2368184584752,2010.8892727948164,2150.3725835203591,2292.7260112639528,2437.9893263948829,2586.2028230490973,2737.4073333884494,2891.6442421013248,3048.9555011531788,3209.3836447956633,3372.9718048424543,3539.7637262201265,3709.8037828029114,3883.1369935389498,4059.8090388769856,4239.8662775015982,4423.3557633853252,4610.3252631664127,4800.8232738602328,4994.899040913011,5192.6025766068688,5393.9846788244322,5599.0969501811578,5807.991817536069,6020.72255188704,6237.3432886624651,6457.9090484165154,6682.4757579370616,6911.1002717778865,7143.8403942210953,7380.7549016826088,7621.9035655684693,7867.347175591729,8117.1475635617862,8371.3676276533297,8630.0713571681008,8893.3238577980701,9161.1913774005188,9433.7413322976608,9711.0423341088044,9993.164217129437,10280.178066265242,10572.156245535332,10869.172427154786,11171.301621207978,11478.620205927087,11791.205958584318,12109.138087014566,12432.497261778106,12761.365648976796,13095.826943738823,13435.966404382278,13781.870887274432,14133.628882398851,14491.330549642902,14855.067755825185,15224.934112470619,{"$f":"TRANSPOSE(BT84:BT203)","v":1195.6168882414613},1219.7039756562242,1244.5613644165601,1270.2836876913793,1296.9479147847649,1324.6214415246332,1353.3653905165143,1383.2363790207735,1414.2876020270064,1446.5695541805771,1480.1305401413779,1515.0170514954295,1551.2740547172384,1588.9452172398462,1628.0730889493859,1668.6992506556453,1710.8644375119893,1754.6086430484913,1799.9712079422543,1846.9908965917255,1895.7059638178343,1946.154213481648,1998.3730504160035,2052.399526778278,2108.2703837101844,2166.0220890226128,2225.6908714917704,2287.3127522507202,2350.9235736782844,2416.5590261226312,2484.2546727438585,2554.0459727172279,2625.9683030034071,2700.0569788632561,2776.3472732706277,2854.8744353562602,2935.6737079993004,3018.780344668457,3104.2296256026148,3192.0568734108701,3282.297468162265,3374.9868620286952,3470.1605935374464,3567.854301484379,3668.10373855327,3770.9447846835669,3876.4134602237764,3984.5459389054949,4095.3785606694642,4208.9478443728067,4325.2905004042486,4444.4434432321832,4566.4438039085107,4691.3289425499452,4819.1364608165504,4949.9042144066316,5083.6703255854491,5220.4731957645708,5360.3515181478151,5503.3442904586927,5649.4908277634522,5798.8307754040497,5951.4041220535155,6107.2512129066781,6266.4127630185121,6428.9298708015331,6594.8440316939268,6764.1971520094794,6937.031562980038,7113.3900350010081,7293.3157920904778,7476.852526571839,7664.04441398991,7854.9361282707341,8049.5728571343579,8248.0003177701728,8450.2647727850454,8656.4130464326081,8866.4925411340409,9080.5512542992237,9298.6377954576419,9520.8014037087614,9747.0919655005673,9977.5600327458324,10212.256841286038,10451.234329711791,10694.545158548279,10942.24272981807,11194.381206986698,11451.015535304852,11712.201462554043,11977.995560205341,12248.455245004468,12523.63880098793,12803.605401945217,13088.415134334327,13378.129020660745,13672.809043333185,13972.518169002204,14277.3203733967,14587.280666666436,14902.465119241388,15222.940888221809,15548.776244305926,15880.040599271622,16216.804534018771,16559.139827188217,16907.119484366998,17260.817767891374,17620.310227263519,17985.673730188719,18356.986494252229,18734.328119244041,19117.779620145506,19507.423460794049,19903.343588234839,20305.625467778191,20714.356118774042,21129.624151115531,21551.519802493865,{"$f":"IF(P71=\"\",N71,P71)","v":0},{"$f":"+BE50","v":6},{"$f":"+BE51","v":-8.8700000000000001E-2},0,0,2,{"$f":"+BC70","v":0},{"$f":"+BE70","v":1.980262729617973E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A9","v":"Facilities-Bus Turnaround Facility"}]
[null,null,"INVENTORY DESCRIPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A10","v":"Facilities-Bus Washer"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A11","v":"Facilities-Dynamoneter"}]
[null,null,null,null,null,null,null,null,"i","Age of","i","Units of","i","Project",null,"i","Pipeline",null,null,null,null,"i","Age of","i","Units of","i","Project","i","Pipeline",null,null,null,{"$f":"'Default Assets'!A12","v":"Facilities-Fixed Lift"}]
[null,null,null,null,null,null,null,null,null,"Assets",null,"Assets",null,"Code",null,null,"Year",null,null,null,null,null,"Assets",null,"Assets",null,"Code",null,"Year",null,null,null,{"$f":"'Default Assets'!A13","v":"Facilities-Fuel Island"}]
[null,null,null,null,null,null,"Sub-Group",1,null,null,null,null,null,null,null,null,null,null,null,"Sub-Group",16,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A14","v":"Facilities-Maintenance Building"}]
[null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A15","v":"Facilities-Maintenance Equipment"}]
[null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A16","v":"Facilities-Major Bus Shop"}]
[null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A17","v":"Facilities-Major Rail Shop"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID Code","Description","Age","No. of Assets","Asset Type","Project Code","Pipeline Year"]
[null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A18","v":"Facilities-Passenger Building"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$1&\" \"&ROW(BB17)-16","v":"replace 1"},{"$f":"IF($K$6=\"\",$K$5,$K$6)","v":"Facilities-Access and Parking"},{"$f":"+I13","v":0},{"$f":"+K13","v":0},{"$f":"$BA$7","v":"replace"},{"$f":"+IF(M13=\"\",\"\",M13)","v":""},{"$f":"+IF(P13=\"\",\"\",P13)","v":""}]
[null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A19","v":"Facilities-Pollution Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 2","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A20","v":"Facilities-Portable Lift"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 3","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A21","v":"Facilities-Storage Yard"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 4","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A22","v":"Facilities-Storage Yard-Bus"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 5","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A23","v":"Facilities-Train Control Center"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 6","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A24","v":"Facilities-Train Washer"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 7","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A25","v":"Facilities-Vehicle Paintbooth"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 8","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A26","v":"Facilities-Wheel Truing Machine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 9","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A27","v":"Guideway-At Grade Ballasted or Expressway"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 10","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A28","v":"Guideway-At Grade Bus"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 11","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A29","v":"Guideway-At-Grade Crossing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 12","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A30","v":"Guideway-Ballasted Curved Platform Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 13","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A31","v":"Guideway-Ballasted Tangent Platform Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 14","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Value",null,"Override Value",null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A32","v":"Guideway-Bridge"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 15","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,"ASSET REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A33","v":"Guideway-Bus Turnaround"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 16","Facilities-Access and Parking",{"$f":"+V13","v":0},{"$f":"+X13","v":0},"replace",{"$f":"IF(Z13=\"\",\"\",Z13)","v":""},{"$f":"IF(AB13=\"\",\"\",AB13)","v":""}]
[null,null,null,null,null,null,"Agency Replacement Cost ($)",null,null,null,null,null,null,{"$f":"INDEX(DefaultRepCost,MATCH(K5,DefaultAssets,0))","v":28577},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A34","v":"Guideway-Concrete Tie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 17","Facilities-Access and Parking",{"$f":"+V15","v":0},{"$f":"+X15","v":0},"replace",{"$f":"IF(Z15=\"\",\"\",Z15)","v":""},{"$f":"IF(AB15=\"\",\"\",AB15)","v":""}]
[null,null,null,null,null,null,"Passenger Delay (hours of delay)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A35","v":"Guideway-Curved Ballasted Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 18","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,"Other Passenger Costs ($)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A36","v":"Guideway-Curved Direct Fixation Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 19","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,"CO2 Emissions (tons)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A37","v":"Guideway-Curved Embedded Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 20","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,"Other External Costs ($)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A38","v":"Guideway-Direct Fixation Curved Platform Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 21","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A39","v":"Guideway-Direct Fixation Diamond Crossover"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 22","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,"i","FAILURE COSTS (INCLUDING REPLACEMENT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A40","v":"Guideway-Direct Fixation or Ballasted Turnout"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 23","Facilities-Access and Parking",0,0,"replace","",""]
[null,null,null,null,null,null,"Agency Costs ($)",null,null,null,null,null,null,{"$f":"IF(P33=\"\",N33,P33)*3","v":85731},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A41","v":"Guideway-Direct Fixation Tangent Platform Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 24","Facilities-Access and Parking",{"$f":"+V23","v":0},{"$f":"+X23","v":0},"replace",{"$f":"IF(Z23=\"\",\"\",Z23)","v":""},{"$f":"IF(AB23=\"\",\"\",AB23)","v":""}]
[null,null,null,null,null,null,"Passenger Delay (hours of delay)",null,null,null,null,null,null,{"$f":"IF(P34=\"\",N34,P34)*3","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A42","v":"Guideway-Elevated Fill"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 25","Facilities-Access and Parking",{"$f":"+V24","v":0},{"$f":"+X24","v":0},"replace",{"$f":"IF(Z24=\"\",\"\",Z24)","v":""},{"$f":"IF(AB24=\"\",\"\",AB24)","v":""}]
[null,null,null,null,null,null,"Other Passenger Costs ($)",null,null,null,null,null,null,{"$f":"IF(P35=\"\",N35,P35)*3","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A43","v":"Guideway-Elevated Structure "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 26","Facilities-Access and Parking",{"$f":"+V25","v":0},{"$f":"+X25","v":0},"replace",{"$f":"IF(Z25=\"\",\"\",Z25)","v":""},{"$f":"IF(AB25=\"\",\"\",AB25)","v":""}]
[null,null,null,null,null,null,"CO2 Emissions (tons)",null,null,null,null,null,null,{"$f":"IF(P36=\"\",N36,P36)*3","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A44","v":"Guideway-Elevated-Bus"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 27","Facilities-Access and Parking",{"$f":"+V26","v":0},{"$f":"+X26","v":0},"replace",{"$f":"IF(Z26=\"\",\"\",Z26)","v":""},{"$f":"IF(AB26=\"\",\"\",AB26)","v":""}]
[null,null,null,null,null,null,"Other External Costs ($)",null,null,null,null,null,null,{"$f":"IF(P37=\"\",N37,P37)*3","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A45","v":"Guideway-Foot Walk"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace 28","Facilities-Access and Parking",{"$f":"+V27","v":0},{"$f":"+X27","v":0},"replace",{"$f":"IF(Z27=\"\",\"\",Z27)","v":""},{"$f":"IF(AB27=\"\",\"\",AB27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A46","v":"Guideway-Grade Crossing"}]
[null,null,null,null,"ANNUAL COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A47","v":"Guideway-Guarded Ballasted Track"}]
[null,null,null,null,null,null,"Maintenance ($/year)",null,null,null,null,null,null,{"$f":"0.05*IF(P33<>\"\",P33,N33)","v":1428.8500000000001},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A48","v":"Guideway-Guarded Curved Direct Fixation Track"}]
[null,null,null,null,null,null,"Energy Costs ($)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A49","v":"Guideway-Guarded Direct Fixation Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Parameters"]
[null,null,null,null,null,null,"Passenger Delay (hours of delay per year)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A50","v":"Guideway-Guarded Platform Ballasted Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Value"]
[null,null,null,null,null,null,"Other Passenger Costs ($/year)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A51","v":"Guideway-Retained Cut"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM Decay Curve: Constant (TERM0)",null,null,null,{"$f":"IF(P64=\"\",N64,P64)","v":6}]
[null,null,null,null,null,null,"CO2 Emissions (tons per year)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A52","v":"Guideway-Retaining Wall"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM Decay Curve: Age Coefficient (TERM1)",null,null,null,{"$f":"IF(P65=\"\",N65,P65)","v":-8.8700000000000001E-2}]
[null,null,null,null,null,null,"Other External Costs ($/year)",null,null,null,null,null,null,0,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A53","v":"Guideway-Special Trackwork"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Survival Age: 50% Confidence",null,null,null,{"$f":"IF(P66=\"\",N66,P66)","v":73.402769151814994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A54","v":"Guideway-Steel Viaduct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Survival Age: 25% Confidence",null,null,null,{"$f":"IF(P67=\"\",N67,P67)","v":89.581850609417288}]
[null,null,null,"i","INCREASES IN ANNUAL COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A55","v":"Guideway-Subway Bus"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weibull curve: shape",null,null,null,{"$f":"LN(LN('Default Assets'!I2)/LN('Default Assets'!J2))/LN(BE52/BE53)","v":3.4798103869140302}]
[null,null,null,null,"WITH ASSET AGE (% PER YEAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A56","v":"Guideway-Tangent Ballasted Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weibull curve: scale",null,null,null,{"$f":"BE52/(-LN('Default Assets'!I2))^(1/BE54)","v":81.555780166517451}]
[null,null,null,null,null,null,"Maintenance Cost",null,null,null,null,null,null,0.02,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A57","v":"Guideway-Tangent Direct Fixation Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Age",null,null,null,{"$f":"IF(P70=\"\",N70,P70)","v":10}]
[null,null,null,null,null,null,"Energy Cost",null,null,null,null,null,null,0.02,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A58","v":"Guideway-Tangent Embedded Track"}]
[null,null,null,null,null,null,"Passenger Delay",null,null,null,null,null,null,0.02,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A59","v":"Guideway-Tunnel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Calculations"]
[null,null,null,null,null,null,"Other Passenger Costs",null,null,null,null,null,null,0.02,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A60","v":"Guideway-Turntable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,"Replacement Cost",null,"Failure Cost"]
[null,null,null,null,null,null,"CO2 Emissions",null,null,null,null,null,null,0.02,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A61","v":"Guideway-Wood Tie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency Cost",null,{"$f":"IF(P33=\"\",N33,P33)","v":28577},{"$f":"+BC60","v":28577},{"$f":"IF(P40=\"\",N40,P40)","v":85731},{"$f":"+BE60","v":85731}]
[null,null,null,null,null,null,"Other External Costs",null,null,null,null,null,null,0.02,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A62","v":"Guideway-Yard Track"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,{"$f":"IF(P34=\"\",N34,P34)","v":0},{"$f":"+BC61*CostPerPaxHour","v":0},{"$f":"IF(P41=\"\",N41,P41)","v":0},{"$f":"+BE61*CostPerPaxHour","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A63","v":"Station-Building-Rail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Passenger",null,{"$f":"IF(P35=\"\",N35,P35)","v":0},{"$f":"+BC62*OPCWeight","v":0},{"$f":"IF(P42=\"\",N42,P42)","v":0},{"$f":"+BE62*OPCWeight","v":0}]
[null,null,null,null,"ASSET DETERIORATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A64","v":"Stations-At-Grade Rail Platform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 (tons)",null,{"$f":"IF(P36=\"\",N36,P36)","v":0},{"$f":"+BC63*CostPerTon","v":0},{"$f":"IF(P43=\"\",N43,P43)","v":0},{"$f":"+BE63*CostPerTon","v":0}]
[null,null,null,null,null,null,"TERM Decay Curve: Constant",null,null,null,null,null,null,{"$f":"INDEX(DefaultTERM0,MATCH(K5,DefaultAssets,0))","v":6},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A65","v":"Stations-Building/Ground Access-Bus"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other External",null,{"$f":"IF(P37=\"\",N37,P37)","v":0},{"$f":"+BC64*OXCWeight","v":0},{"$f":"IF(P44=\"\",N44,P44)","v":0},{"$f":"+BE64*OXCWeight","v":0}]
[null,null,null,null,null,null,"TERM Decay Curve: Age Coefficient",null,null,null,null,null,null,{"$f":"INDEX(DefaultTERM1,MATCH(K5,DefaultAssets,0))","v":-8.8700000000000001E-2},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A66","v":"Stations-Building-Subway"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(BD60:BD64)","v":28577},null,{"$f":"SUM(BF60:BF64)","v":85731}]
[null,null,null,null,null,null,{"$f":"\"Expected survival age with \"&'Default Assets'!I2*100&\"% confidence\"","v":"Expected survival age with 50% confidence"},null,null,null,null,null,null,{"$f":"(LN(((2.5-1)/4)/(1-((2.5-1)/4)))-BE50)/BE51","v":73.402769151814994},"i",null,null,null,null,"default calculated based on the TERM decay curve",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A67","v":"Stations-Bus Shelter"}]
[null,null,null,null,null,null,{"$f":"\"Expected survival age with \"&'Default Assets'!J2*100&\"% confidence\"","v":"Expected survival age with 25% confidence"},null,null,null,null,null,null,{"$f":"(LN(((1.5-1)/4)/(1-((1.5-1)/4)))-BE50)/BE51","v":89.581850609417288},"i",null,null,null,null,"default calculated based on the TERM decay curve",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A68","v":"Stations-Bus Station Platform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve Coefficients"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A69","v":"Stations-Elevated Rail Platform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",null,"Coef0","Cost","Coef1"]
[null,null,null,null,"OTHER PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A70","v":"Stations-Elevator/Escalator"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,{"$f":"IF(P47=\"\",N47,P47)/EXP($BE$56*BE69)","v":1172.1546682766154},{"$f":"+BC69","v":1172.1546682766154},{"$f":"LN(1+IF(P56=\"\",N56,P56))","v":1.980262729617973E-2}]
[null,null,null,null,null,null,"Average Asset Age",null,null,null,null,null,null,{"$f":"IF(SUM(K13:K27)+SUM(X13:X27)=0,10,(SUMPRODUCT(I13:I27,K13:K27)+SUMPRODUCT(V13:V27,X13:X27))/(SUM(K13:K27)+SUM(X13:X27)))","v":10},"i",null,null,null,null,"default calculated based on data above (if populated)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A71","v":"Stations-Ferry Terminal Building/Dock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy",null,0,{"$f":"+BC70","v":0},1.980262729617973E-2]
[null,null,null,null,null,null,"Supplemental Replacement Benefit (% of repl. cost)",null,null,null,null,null,null,{"$f":"0","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A72","v":"Stations-Parking Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,0,{"$f":"+BC71*CostPerPaxHour","v":0},1.980262729617973E-2]
[null,null,null,null,null,null,"Include in Asset Prioritization Run",null,null,null,null,null,null,true,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A73","v":"Stations-Parking Garage/Lot"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Passenger",null,0,{"$f":"+BC72*OPCWeight","v":0},1.980262729617973E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A74","v":"Stations-Pedestrian Walkway/Elevated"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 (tons)",null,0,{"$f":"+BC73*CostPerTon","v":0},1.980262729617973E-2]
[null,null,"SUMMARY RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A75","v":"Stations-Pedestrian Walkway/Subway"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other External",null,0,{"$f":"+BC74*OXCWeight","v":0},1.980262729617973E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A76","v":"Stations-Shelter-Rail"}]
[null,null,null,null,null,null,"Average Annual Cost (dollars)",null,null,null,null,null,null,{"$f":"BE78","v":3718.7574809368821},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A77","v":"Stations-Signage & Graphics"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Results"]
[null,null,null,null,null,null,"Cost-Minimizing Replacement Age (years)",null,null,null,null,null,null,{"$f":"BE79","v":48},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A78","v":"Stations-Station Canopy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A79","v":"Stations-Subway Rail Platform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Annual Life Cycle Cost",null,null,null,{"$f":"MIN(BQ84:BQ204)","v":3718.7574809368821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A80","v":"Stations-Token Booth"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Replacement Age",null,null,null,{"$f":"MATCH(BE78,BQ84:BQ204,0)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A81","v":"Systems-Air Conditioning/HVAC-Subway"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A82","v":"Systems-Bus On-Board Video System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life Cycle Cost Analysis "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A83","v":"Systems-Central Revenue Collection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age","Discount Factor","Probability of Failure",null,null,"Annual Costs",null,null,null,null,null,"Discount & Cum. Costs","Probability of Survival",null,"D&C Annual Costs",null,"Life Cycle Cost","NPV Replace","Prob (F|S)","Maint. & Fail Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A84","v":"Systems-Centralized Train Control"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal","Discounted","Cumulative","Maint. & Ener.","Delay","Oth. Pass.","CO2","Oth. External","Total",null,"Nominal","Discounted","x Fail","x Survive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A85","v":"Systems-Change Machine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/(1+DiscountRate)^BA84","v":0.93457943925233644},{"$f":"WEIBULL(BA84,$BE$54,$BE$55,TRUE)-WEIBULL(BA84-1,$BE$54,$BE$55,TRUE)","v":2.2310015415205677E-7},{"$f":"+BB84*BC84","v":2.0850481696453904E-7},{"$f":"+BD84","v":2.0850481696453904E-7},{"$f":"+$BD$69*EXP($BA84*$BE$69)+$BD$70*EXP($BA84*$BE$70)","v":1195.5977616421478},{"$f":"+$BD$71*EXP($BA84*$BE$71)","v":0},{"$f":"+$BD$72*EXP($BA84*$BE$72)","v":0},{"$f":"+$BD$73*EXP($BA84*$BE$73)","v":0},{"$f":"+$BD$74*EXP($BA84*$BE$74)","v":0},{"$f":"SUM(BF84:BJ84)","v":1195.5977616421478},{"$f":"+BB84*BK84","v":1117.3810856468672},{"$f":"1-BC84","v":0.99999977689984587},{"$f":"+BM84*BB84","v":0.93457923074751947},{"$f":"+BC84*BL84","v":2.4928789245440861E-4},{"$f":"+BM84*BL84","v":1117.3808363589746},{"$f":"DiscountRate*($BC$65+BE84*($BE$65-$BC$65)+BO84+BP84)/(1-BE84-BN84)","v":31773.00051270836},{"$f":"BK85+BS85*($BE$65-$BC$65)-$BE$78","v":-2499.1182582077358},{"$f":"(1-EXP(-((BA84/$BE$55)^$BE$54))/EXP(-(((BA84-1)/$BE$55)^$BE$54)))","v":2.2310015412863038E-7},{"$f":"+BF84+$BF$60*BS84","v":1195.6168882414613}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A86","v":"Systems-Coin/Bill Counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA84","v":2},0.87343872827321156,2.2659100897019301E-6,{"$f":"+BB85*BC85","v":1.9791336271306925E-6},{"$f":"+BE84+BD85","v":2.1876384440952316E-6},1219.5097168749908,0,0,0,0,{"$f":"SUM(BF85:BJ85)","v":1219.5097168749908},{"$f":"+BL84+BB85*BK85","v":2182.5481018709834},{"$f":"+BM84-BC85","v":0.9999975109897562},0.87343655427526956,{"$f":"+BC85*BL85+BO84","v":5.1947456577436666E-3},{"$f":"+BM85*BL85","v":2182.5426694864004},17012.924297010348,-2474.4166009216788,2.2659105951561287E-6,1219.7039756562242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A87","v":"Systems-Communciations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA85","v":3},0.81629787689085187,7.7154303308908283E-6,6.298089398405466E-6,{"$f":"+BE85+BD86","v":8.4857278425006972E-6},1243.8999112124907,0,0,0,0,1243.8999112124907,3197.9409584584587,0.99998979555942535,0.81628954702767598,{"$f":"+BC86*BL86+BO85","v":2.9868236325032143E-2},3197.9083252599867,12108.088206343356,-2448.9757193303822,7.7154495348175089E-6,1244.5613644165601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A88","v":"Systems-Communications Cable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.7628952120475252,1.7563808762514358E-5,1.3399345610240572E-5,2.188507345274127E-5,1268.7779094367404,0,0,0,0,1268.7779094367404,4165.8855507194166,0.99997223175066285,0.76287402778305891,0.10303705346438979,4165.7698713707341,9667.0145528396479,-2422.7410485385471,1.756398799312997E-5,1270.2836876913793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A89","v":"Systems-Communications Hut or Room"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.71298617948366838,3.2594622276441171E-5,2.3239515208593059E-5,4.5124588661334328E-5,1294.1534676254751,0,0,0,0,1294.1534676254751,5088.5990872672455,0.9999396371283864,0.71294314159045391,0.26889801863010898,5088.2919248138478,8211.4057142377533,-2395.6643409277985,3.2595527397205615E-5,1296.9479147847649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A90","v":"Systems-Compressed Air Pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.66634222381651254,5.3476896206094438E-5,3.5633913940773792E-5,8.0758502602108127E-5,1320.0365369779847,0,0,0,0,1320.0365369779847,5968.1951688362042,0.99988616023218035,0.66626636757246482,0.5880585722116769,5967.5157508838811,7248.4925282198801,-2367.701464686691,5.3480124419968966E-5,1324.6214415246332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A91","v":"Systems-Deep Utility Well"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0.62274974188459109,8.0803141256675294E-5,5.0320135361058692E-5,1.3107863796316683E-4,1346.4372677175443,0,0,0,0,1346.4372677175443,6806.6886297710989,0.99980535709092366,0.62262852806320412,1.1380603950532766,6805.3637560950237,6567.0845115067941,-2338.811223899068,8.0812340914837577E-5,1353.3653905165143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A92","v":"Systems-Electrical Systems"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.5820091045650384,1.1510940910686881E-4,6.6994724121299397E-5,1.9807336208446622E-4,1373.3660130718954,0,0,0,0,1373.3660130718954,7606.0001532791293,0.9996902476818168,0.58182882589569562,2.0135825783639909,7603.6441770995498,6061.5826392272311,-2308.9546351411,1.1513181869893252E-4,1383.2363790207735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A93","v":"Systems-Electrification"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0.54393374258414806,1.5688725435086099E-4,8.533627142281498E-5,2.8340963350728123E-4,1400.8333333333333,0,0,0,0,1400.8333333333333,8367.9606710157568,0.99953336042746599,0.54367992157502176,3.3264089525556413,8364.0558494252527,5673.3170701741128,-2278.0944448164973,1.5693586559906159E-4,1414.2876020270064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A94","v":"Systems-Electrification Breaker House"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0.5083492921347178,2.0659137926062529E-4,1.0502058140827388E-4,3.8843021491555513E-4,1428.85,0,0,0,0,1428.85,9094.3155570824492,0.99932676904820539,0.50800705565692983,5.2052161469246663,9088.1929823640348,5367.0823230951473,-2246.1947875092969,2.0668782798027863E-4,1446.5695541805771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A95","v":"Systems-Electrification Catenary/Pole"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0.47509279638758667,2.6464470746218017E-4,1.2573079411738199E-4,5.1416100903293712E-4,1457.4269999999999,0,0,0,0,1457.4269999999999,9786.7286260432211,0.99906212434074326,0.47464721841796653,7.795222081175619,9777.5498914811033,5120.4715081695886,-2213.2209332732623,2.6482299449881452E-4,1480.1305401413779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A96","v":"Systems-Electrification Contact Rail/Protection Boards"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0.44401195924073528,3.3144179928007347E-4,1.4716412267261995E-4,6.6132513170555709E-4,1486.57554,0,0,0,0,1486.57554,10446.785944117975,0.99873068254146324,0.44344836710907193,11.257723611187862,10433.52565633351,4918.543487433546,-2179.1390941920563,3.3175294228959817E-4,1515.0170514954295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A97","v":"Systems-Electrification Substation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0.41496444788853759,4.0735112956450108E-4,1.6903623657650533E-4,8.3036136828206245E-4,1516.3070508000001,0,0,0,0,1516.3070508000001,11075.999462282694,0.99832333141189877,0.41426869003358413,15.769544503204525,11057.428681902458,4750.9513801671728,-2143.9162721716511,4.0786884460974893E-4,1551.2740547172384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A98","v":"Systems-Electrification Substation Building Components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.3878172410173249,4.9271654570595788E-4,1.9108397135927124E-4,1.0214453396413337E-3,1546.6331918160001,0,0,0,0,1546.6331918160001,11675.810479598595,0.99783061486619284,0.38697591606002779,21.522409511029768,11650.481149919004,4610.3017361149459,-2107.5201364198515,4.9354405552071157E-4,1588.9452172398462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A99","v":"Systems-Emergency Exit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0.36244601964235967,5.8785811032170112E-4,2.1306683220057972E-4,1.2345121718419134E-3,1577.5658556523201,0,0,0,0,1577.5658556523201,12247.592944703472,0.99724275675587115,0.36144666780333939,28.722256355492551,12213.823351799849,4491.1700615812197,-2069.9189229113299,5.8913617357858605E-4,1628.0730889493859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A100","v":"Systems-Emergency Location System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0.33873459779659787,6.9307246630212352E-4,2.3476762311674593E-4,1.4692797949586594E-3,1609.1171727653666,0,0,0,0,1609.1171727653666,12792.656603027748,0.99654968428956903,0.33756585649215376,37.588494417909139,12748.517898972173,4389.485541572838,-2031.0813505219978,6.9498871925299799E-4,1668.6992506556453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A101","v":"Systems-Fan Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0.31657439046411018,8.0863282068909361E-4,2.5599244231892392E-4,1.7252722372775833E-3,1641.2995162206739,0,0,0,0,1641.2995162206739,13312.249996944347,0.99574105146887992,0.31522611642885284,48.353216682656623,13255.553809373958,4302.1329342093732,-1990.9765500561919,8.114325190574645E-4,1710.8644375119893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A102","v":"Systems-Gates, Flashers, Crossings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0.29586391632159825,9.3478861750599055E-4,2.7657022130817493E-4,2.0018424585857581E-3,1674.1255065450875,0,0,0,0,1674.1255065450875,13807.563325724655,0.99480626285137397,0.29432727690846078,61.260369715037193,13735.850471147833,4226.6871800301942,-1949.5740034167163,9.3878686243487053E-4,1754.6086430484913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A103","v":"Systems-Guideway Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0.27650833301083949,1.0717649523348995E-3,2.9635194034956491E-4,2.2981943989353231E-3,1707.6080166759891,0,0,0,0,1707.6080166759891,14279.731171851679,0.99373449789903912,0.27477586946942689,76.564885113791988,14190.261486193285,4161.2318300212328,-1906.8434908725619,1.0773604794795943E-3,1799.9712079422543]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A104","v":"Systems-Heaters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0.2584190028138687,1.219761769810074E-3,3.1520962022479898E-4,2.613404019160122E-3,1741.7601770095091,0,0,0,0,1741.7601770095091,14729.835099935384,0.99251473612922902,0.25648466838858541,94.531774844299719,14619.578397439423,4104.2319547926982,-1862.7550448750926,1.2274523752460187E-3,1846.9908965917255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A105","v":"Systems-High Tension Towers"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0.24151308674193336,1.3789528772856592E-3,3.3303516586493E-4,2.9464391850250521E-3,1776.5953805496993,0,0,0,0,1776.5953805496993,15158.906134183402,0.9911357832519434,0.23937226239356066,115.43519207453515,15024.534304546556,4054.4433736538404,-1817.2789092288856,1.3893525477147728E-3,1895.7059638178343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A106","v":"Systems-In Station Revenue Collection Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.22571316517937698,1.5494848025198443E-3,3.4973911917409595E-4,3.2961783041991479E-3,1812.1272881606933,0,0,0,0,1812.1272881606933,15567.927120102073,0.98958629844942358,0.22336265564116298,139.55745855386985,15405.807373312206,4010.8466464946414,-1770.3855026849105,1.5633426102688031E-3,1946.154213481648]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A107","v":"Systems-Interlocking"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0.21094688334521211,1.7314755195195104E-3,3.6524936443117268E-4,3.6614276686303205E-3,1848.3698339239072,0,0,0,0,1848.3698339239072,15957.834975837628,0.98785482292990412,0.20838489609459965,167.18805915906492,15764.024244400711,3972.5982912943418,-1722.0453862172351,1.7496963349558081E-3,1998.3730504160035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A108","v":"Systems-ITS, APC, AVL, CAD, GPL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0.19714661994879637,1.9250130642020271E-3,3.7950981896470496E-4,4.0409374875950256E-3,1885.3372306023855,0,0,0,0,1885.3372306023855,16329.522838314513,0.98592980986570211,0.19437272952178264,198.62260395500573,16099.763347177068,3938.9942025094438,-1672.2292333919481,1.9486801294268385E-3,2052.399526778278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A109","v":"Systems-Lighting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.18424917752223957,2.1301540599121607E-3,3.9247913353447503E-4,4.4334166211295011E-3,1923.0439752144332,0,0,0,0,1923.0439752144332,16683.842109086869,0.98379965580578999,0.18126427742887918,234.16175795861059,16413.558124437808,3909.441853542703,-1620.9078033488995,2.1605534578594821E-3,2108.2703837101844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A110","v":"Systems-MIS/IT/Network System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0.17219549301143888,2.3469221718457993E-3,4.0412942044046427E-4,4.8375460415699652E-3,1961.5048547187218,0,0,0,0,1961.5048547187218,17021.604404589489,0.98145273363394414,0.16900173733552143,274.11013873612978,16705.900173719936,3883.4389178401584,-1568.0519160046697,2.3855692142152884E-3,2166.0220890226128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A111","v":"Systems-Parking Meter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0.16093036730041013,2.5753065089147674E-3,4.1444502239079044E-4,5.2519910639607561E-3,2000.7349518130964,0,0,0,0,2000.7349518130964,17343.58341525554,0.97887742712502934,0.15753110388931144,318.77518199334361,16977.242310653673,3860.5566440560219,-1513.6324291532828,2.6239740546438739E-3,2225.6908714917704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A112","v":"Systems-Passenger Counter-Rail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0.15040221243028987,2.8152599914118906E-3,4.2342133127482717E-4,5.6754123952355833E-3,2040.7496508493582,0,0,0,0,2040.7496508493582,17650.516677759624,0.97606216713361749,0.14680190940639942,368.4659754239886,17228.001559522116,3840.4267963281945,-1457.6202171959108,2.8760086946537644E-3,2287.3127522507202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A113","v":"Systems-Power Cable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0.1405628153554111,3.0666977029200002E-3,4.3106366296640733E-4,6.1064760582019905E-3,2081.5646438663452,0,0,0,0,2081.5646438663452,17943.10726444576,0.97299546943069748,0.13676698251123867,423.49206125511159,17458.56207581476,3822.731298706934,-1399.9861512739035,3.141908175711694E-3,2350.9235736782844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A114","v":"Systems-Pump Room"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0.13136711715458982,3.3294952451728629E-3,4.3738619193827322E-4,6.5438622501402637E-3,2123.1959367436725,0,0,0,0,2123.1959367436725,18222.025393810116,0.96966597418552458,0.12738222363164928,484.16220816122154,17669.278005122254,3807.1939523777296,-1340.7010806147946,3.4219021051773435E-3,2416.5590261226312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A115","v":"Systems-Revenue Collection System-Rail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0.1227730066865325,3.6034871149762844E-3,4.4241094766181709E-4,6.9862731978020806E-3,2165.6598554785455,0,0,0,0,2165.6598554785455,18487.90996572754,0.96606248707054831,0.11860639618472064,550.78315350556238,17860.476282227122,3793.5737572592693,-1279.7358149293577,3.7162148728617783E-3,2484.2546727438585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A116","v":"Systems-Roadway Traffic Signals"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0.11474112774442291,3.8884651227751033E-3,4.4616687338207127E-4,7.4324400711841517E-3,2208.9730525881168,0,0,0,0,2208.9730525881168,18741.37002493854,0.96217402194777324,0.11040093236467462,623.65831720055871,18032.459373706555,3781.6594866698583,-1217.0611077213175,4.0250658469994649E-3,2554.0459727172279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A117","v":"Systems-SCADA RTU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"1/(1+DiscountRate)^BA116","v":0.10723469882656347},{"$f":"WEIBULL(BA116,$BE$54,$BE$55,TRUE)-WEIBULL(BA116-1,$BE$54,$BE$55,TRUE)","v":4.1841768729810741E-3},4.4868894681119762E-4,7.8811290179953489E-3,{"$f":"+$BD$69*EXP($BA116*$BE$69)+$BD$70*EXP($BA116*$BE$70)","v":2253.1525136398791},{"$f":"+$BD$71*EXP($BA116*$BE$71)","v":0},{"$f":"+$BD$72*EXP($BA116*$BE$72)","v":0},{"$f":"+$BD$73*EXP($BA116*$BE$73)","v":0},{"$f":"+$BD$74*EXP($BA116*$BE$74)","v":0},2253.1525136398791,18982.986156149029,0.95798984507479212,{"$f":"+BM116*BB116","v":0.10272975251550154},703.08648885523735,18185.507966786132,{"$f":"DiscountRate*($BC$65+BE116*($BE$65-$BC$65)+BO116+BP116)/(1-BE116-BN116)","v":3771.2652489280904},{"$f":"BK117+BS117*($BE$65-$BC$65)-$BE$78","v":-1152.6476403904858},{"$f":"(1-EXP(-((BA116/$BE$55)^$BE$54))/EXP(-(((BA116-1)/$BE$55)^$BE$54)))","v":4.3486695520118523E-3},{"$f":"+BF116+$BF$60*BS116","v":2625.9683030034071}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A118","v":"Systems-Signal Bridge"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0.10021934469772288,4.4903243267096077E-3,4.500173615030806E-4,8.3311463794984303E-3,2298.2155639126768,0,0,0,0,2298.2155639126768,{"$f":"+BL116+BB117*BK117","v":19213.311813938464},{"$f":"+BM116-BC117","v":0.95349952074808253},9.5559097138965654E-2,789.36049029002231,18319.8836065738,3762.2268323803296,-1086.4660070261534,4.6872358301032202E-3,2700.0569788632561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A119","v":"Systems-Signals & Train Stops"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,9.366293896983445E-2,4.8065624680913438E-3,4.5019676710353638E-4,8.7813431466019672E-3,2344.1798751909305,0,0,0,0,2344.1798751909305,19432.874590522788,0.94869295827999123,8.8857370652490525E-2,882.76581594395509,18435.831283167136,3754.3986768704885,-1018.4866998011257,5.040969988448718E-3,2776.3472732706277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A120","v":"Systems-Subway Ventilation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,8.7535456981153698E-2,5.1324980957884458E-3,4.4927556626974275E-4,9.230618712871709E-3,2391.0634726947487,0,0,0,0,2391.0634726947487,19642.177424276066,0.94356046018420281,8.2594996071571877E-2,983.57925417119077,18533.581969469684,3747.6513495600448,-948.68009488780035,5.4100729334956021E-3,2854.8744353562602]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A121","v":"Systems-Sump Pump/Discharge Pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,8.1808838300143641E-2,5.4676887617370745E-3,4.4730526578446096E-4,9.6779239786561697E-3,2438.8847421486439,0,0,0,0,2438.8847421486439,19841.699751779193,0.93809277142246572,7.6744279847834107E-2,1092.0674929177551,18613.355109878994,3741.8694294118445,-877.01643882737199,5.7947412937053855E-3,2935.6737079993004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A122","v":"Systems-System Utilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,7.6456858224433308E-2,5.8116418794212088E-3,4.443398792260865E-4,1.0122263857882256E-2,2487.6624369916167,0,0,0,0,2487.6624369916167,20031.898606034509,0.93228112954304454,7.1279286146787094E-2,1208.4857137809045,18675.361059325591,3736.9497248033044,-803.46583529132249,6.1951675318944188E-3,3018.780344668457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A123","v":"Systems-Train Control"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,7.1455007686386268E-2,6.1638140241433298E-3,4.404353784726171E-4,1.0562699236354873E-2,2537.4156857314492,0,0,0,0,2537.4156857314492,20213.209663362006,0.9261173155189012,6.6175719898898505E-2,1333.0761789768846,18719.803471453535,3732.7997642369428,-727.99823218094252,6.6115400481875364E-3,3104.2296256026148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A124","v":"Systems-Train Control"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,6.6780381015314264E-2,6.5236104477642415E-3,4.3564919129718093E-4,1.0998348427652054E-2,2588.1639994460784,0,0,0,0,2588.1639994460784,20386.048241375134,0.91959370507113691,6.1410818003935053E-2,1466.0668162729453,18746.881634045094,3729.336512130928,-650.58340901703878,7.0440432744840464E-3,3192.0568734108701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A125","v":"Systems-Train Control Cable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,6.2411571042349782E-2,6.8903848302125786E-3,4.3003974233994159E-4,1.1428388169991996E-2,2639.9272794349995,0,0,0,0,2639.9272794349995,20550.810250322229,0.91270332024092438,5.6963248111804976E-2,1607.6698074703427,18756.792749110322,3726.4852710505506,-571.19096457651858,7.4928577612213276E-3,3282.297468162265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A126","v":"Systems-Train Control, Elec., Comm., Revenue Collect. & Util."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,5.8328571067616623E-2,7.2634392897023559E-3,4.2366603480472269E-4,1.1852054204796719E-2,2692.7258250237001,0,0,0,0,2692.7258250237001,20707.87309997273,0.90543988095122208,5.2813014443517693E-2,1758.0801865508552,18749.734154392325,3724.1787391106741,-489.79030473719286,7.9581602571414667E-3,3374.9868620286952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A127","v":"Systems-Trolley Wire"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,5.4512683240763193E-2,7.642024673006953E-3,4.1658727031772497E-4,1.2268641475114443E-2,2746.5803415241744,0,0,0,0,2746.5803415241744,20857.596564125546,0.89779785627821518,4.8941370153530582E-2,1917.4744541135276,18725.905482387781,3722.3561971067643,-406.35063049574364,8.4401237826838837E-3,3470.1605935374464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A128","v":"Systems-Tunnel Handrail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,5.0946432935292711E-2,8.0253411463189067E-3,4.0886250449378129E-4,1.2677503979608224E-2,2801.5119483546578,0,0,0,0,2801.5119483546578,21000.323604719819,0.88977251513189626,4.5330735769833874E-2,2086.0092152244979,18685.510752355283,3720.9628045682753,-320.84092612745189,8.9389176975623874E-3,3567.854301484379]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A129","v":"Systems-Turnstile"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,4.761348872457262E-2,8.412539106139913E-3,4.0055033587521897E-4,1.3078054315483444E-2,2857.542187321751,0,0,0,0,2857.542187321751,21136.381157435855,0.88135997602575633,4.1964623280791945E-2,2263.8198482737057,18628.760390188912,3719.9489876378238,-233.22994745844198,9.4547077630205978E-3,3668.10373855327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A130","v":"User Specified"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,4.4498587593058525E-2,8.8027204282984939E-3,3.9170862603584621E-4,1.3469762941519289E-2,2914.693031068186,0,0,0,0,2914.693031068186,21266.08088058572,0.87255725559745789,3.8827565468162233E-2,2451.0192128710855,18555.873170477447,3719.2699046640287,-143.48621022451471,9.9876561992205959E-3,3770.9447846835669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,4.1587465040241613E-2,9.1949400715500562E-3,3.8239424877270468E-4,1.3852157190291994E-2,2972.9868916895493,0,0,0,0,2972.9868916895493,21389.719869008954,0.86336231552590781,3.5905050113995737E-2,2647.6964052138665,18467.078074558089,3718.8849778094814,-51.577978492105103,1.0537921738160372E-2,3876.4134602237764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,3.8866789757235155E-2,9.5882080502827371E-3,3.7266286643896875E-4,1.4224820056730963E-2,3032.4466295233406,0,0,0,0,3032.4466295233406,21507.581334608672,0.8537741074756251,3.3183458735426212E-2,2853.915569708472,18362.616057914933,3718.7574809368821,42.526746880696464,1.1105659672488999E-2,3984.5459389054949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,3.6324102576855283E-2,9.9814917886161536E-3,3.6256873159973187E-4,1.4587388788330694E-2,3093.0955621138078,0,0,0,0,3093.0955621138078,21619.935255086912,0.84379261568700892,3.0650009525807941E-2,3069.7147759275349,18242.741719873564,3718.8541756381978,138.86023976368324,1.1691021900545384E-2,4095.3785606694642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,3.3947759417621758E-2,1.0373718865627657E-2,3.5216451231637181E-4,1.4939553300647066E-2,3154.9574733560835,0,0,0,0,3154.9574733560835,21727.038992365233,0.83341889682138126,2.8292704203391982E-2,3295.1049702168621,18107.724868212168,3719.1449885855841,237.45506027368583,1.2294156967919689E-2,4208.9478443728067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,3.1726877960394168E-2,1.0763780158599023E-2,3.4150113948438338E-4,1.5281054440131449E-2,3218.0566228232055,0,0,0,0,3218.0566228232055,21829.137882107181,0.82265511666278224,2.6100278489853919E-2,3530.0690114316099,17957.851971052842,3719.6027244652805,338.34406631113006,1.2915210105808206E-2,4325.2905004042486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,2.9651287813452491E-2,1.1150533388012696E-2,3.3062767476147597E-4,1.5611682114892925E-2,3282.4177552796696,0,0,0,0,3282.4177552796696,21926.465795692966,0.8115045832747696,2.4062155960616019E-2,3774.5608003676025,17793.427488222311,3720.2028096510649,441.56042513054626,1.3554323266409041E-2,4444.4434432321832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2.7711483937806064E-2,1.1532807064584039E-2,3.1959119772803689E-4,1.5931273312620963E-2,3348.0661103852631,0,0,0,0,3348.0661103852631,22019.24567593362,0.79997177621018556,2.2168405027146745E-2,4028.5045124558214,17614.775074185065,3720.9230625174696,547.13762496073787,1.4211635155582547E-2,4566.4438039085107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,2.5898583119444922E-2,1.1909404834890724E-2,3.0843671101953664E-4,1.62397100236405E-2,3415.0274325929686,0,0,0,0,3415.0274325929686,22107.690047751814,0.78806237137529478,2.0409698828369946E-2,4291.7939431987825,17422.238644661298,3721.7434869127596,655.10948668909396,1.4887281262985108E-2,4691.3289425499452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2.4204283289200861E-2,1.2279110218176903E-2,2.9720706226007477E-4,1.6536917085900577E-2,3483.3279812448277,0,0,0,0,3483.3279812448277,22192.001504999065,0.77578326115711782,1.8777277824066973E-2,4564.2919756406136,17216.183299151842,3722.6460858302389,765.51017562411425,1.5581393889861572E-2,4819.1364608165504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,2.262082550392604E-2,1.2640691722695219E-2,2.8594288170801082E-4,1.6822859967608586E-2,3552.994540869724,0,0,0,0,3552.994540869724,22272.37317452448,0.7631425694344226,1.7262914897793837E-2,4845.8301788726039,16996.99609180892,3723.6146927515501,878.37421334912369,1.6294102174673197E-2,4949.9042144066316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,2.1140958414884149E-2,1.2992908325540231E-2,2.7468253459864806E-4,1.7097542502207234E-2,3624.0544316871192,0,0,0,0,3624.0544316871192,22348.989158558055,0.75014966110888237,1.585888279044232E-2,5136.2085461782408,16765.08664341841,3724.6348185021129,993.73648967978579,1.7025532116717756E-2,5083.6703255854491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,1.9757905060639392E-2,1.3334515295344185E-2,2.6346208723505426E-4,1.7361004589442289E-2,3696.5355203208615,0,0,0,0,3696.5355203208615,22422.024956421836,0.73681514581353813,1.4557923698225056E-2,5435.1953809122369,16520.887587700745,3725.6935117682156,1111.6322747374211,1.777580659789002E-2,5220.4731957645708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,1.8465331832373259E-2,1.3664270332523432E-2,2.5231528593729844E-4,1.7613319875379587E-2,3770.4662307272788,0,0,0,0,3770.4662307272788,22491.647866534971,0.72315087548101475,1.3353220880628172E-2,5742.5273375844945,16264.854845695463,3726.7792316873065,1232.0972311495211,1.8545045402719396E-2,5360.3515181478151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1.7257319469507721E-2,1.398093999699257E-2,2.412735480121191E-4,1.7854593423391706E-2,3845.8755553418246,0,0,0,0,3845.8755553418246,22558.017369633475,0.70916993548402218,1.2238372134817951E-2,6057.9096248804562,15997.467722670423,3727.8817311454377,1355.1674263883065,1.9333365236808953E-2,5503.3442904586927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1.6128335952810956E-2,1.4283306388494454E-2,2.3036596395056952E-4,1.8084959387342274E-2,3922.7930664486607,0,0,0,0,3922.7930664486607,22621.285494082516,0.69488662909552779,1.1207365003169012E-2,6381.0163764940417,15719.228822790561,3728.9919496050497,1480.8793452583627,2.0140879743789197E-2,5649.4908277634522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,1.5073211170851362E-2,1.4570174039967132E-2,2.196193101004811E-4,1.8304578697442755E-2,4001.248927777634,0,0,0,0,4001.248927777634,22681.597164118051,0.68031645505556071,1.0254553590057476E-2,6711.4911946796665,15430.663777691052,3730.1019144476745,1609.2699025431907,2.0967699520901606E-2,5798.8307754040497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1.4087113243786316E-2,1.4840376979752268E-2,2.0905807109424974E-4,1.8513636768537005E-2,4081.2739063331865,0,0,0,0,4081.2739063331865,22739.090531815476,0.66547607807580844,9.3746368728846972E-3,7048.9478703485238,15132.320786123313,3731.2046499539165,1740.3764558208527,2.1813932133304514E-2,5951.4041220535155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1.3165526396061979E-2,1.5092785914013918E-2,1.9870447134106266E-4,1.8712341239878069E-2,4162.8993844598508,0,0,0,0,4162.8993844598508,22793.897293545731,0.65038329216179447,8.5626384005137949E-3,7392.9712823460304,14824.769962974089,3732.2940931610092,1874.2368184584752,2.2679682127198175E-2,6107.2512129066781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"1/(1+DiscountRate)^BA148","v":1.2304230276693438E-2},{"$f":"WEIBULL(BA148,$BE$54,$BE$55,TRUE)-WEIBULL(BA148-1,$BE$54,$BE$55,TRUE)","v":1.5326315476563823E-2},1.8857851491689182E-4,1.8900919754794961E-2,{"$f":"+$BD$69*EXP($BA148*$BE$69)+$BD$70*EXP($BA148*$BE$70)","v":4246.1573721490486},{"$f":"+$BD$71*EXP($BA148*$BE$71)","v":0},{"$f":"+$BD$72*EXP($BA148*$BE$72)","v":0},{"$f":"+$BD$73*EXP($BA148*$BE$73)","v":0},{"$f":"+$BD$74*EXP($BA148*$BE$74)","v":0},4246.1573721490486,22846.142991643734,0.63505697668523065,{"$f":"+BM148*BB148","v":7.813887279955814E-3},7743.1184772586503,14508.60249719174,{"$f":"DiscountRate*($BC$65+BE148*($BE$65-$BC$65)+BO148+BP148)/(1-BE148-BN148)","v":3733.3650159392214},{"$f":"BK149+BS149*($BE$65-$BC$65)-$BE$78","v":2010.8892727948164},{"$f":"(1-EXP(-((BA148/$BE$55)^$BE$54))/EXP(-(((BA148-1)/$BE$55)^$BE$54)))","v":2.3565051041857243E-2},{"$f":"+BF148+$BF$60*BS148","v":6266.4127630185121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1.1499280632423774E-2,1.5539931489428338E-2,{"$f":"+BB149*BC149","v":1.7869803320557561E-4},1.9079617788000536E-2,4331.0805195920293,0,0,0,0,{"$f":"SUM(BF149:BJ149)","v":4331.0805195920293},{"$f":"+BL148+BB149*BK149","v":22895.947301980144},{"$f":"+BM148-BC149","v":0.61951704519580231},7.1240003592764932E-3,8098.9199297169835,{"$f":"+BM149*BL149","v":14184.429619481542},3734.4129527149621,2150.3725835203591,2.4470137420647187E-2,6428.9298708015331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA149","v":67},1.0746991245255863E-2,1.5732658174048841E-2,1.6907873966110599E-4,{"$f":"+BE149+BD150","v":1.9248696527661643E-2},4417.7021299838698,0,0,0,0,4417.7021299838698,22943.424308095229,0.60378438702175341,6.4888655213449619E-3,{"$f":"+BC150*BL150+BO149","v":8459.8809816984085},13852.881382043275,3735.4341333427424,2292.7260112639528,2.5395036821103889E-2,6594.8440316939268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,1.0043917051640995E-2,1.5903585250042374E-2,1.5973429107512681E-4,1.940843081873677E-2,4506.0561725835469,0,0,0,0,4506.0561725835469,22988.682762522694,0.58788080177171098,5.9046260092472675E-3,8825.4834577983675,13514.605254107353,3736.4254206918836,2437.9893263948829,2.6339841824146837E-2,6764.1971520094794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,9.3868383660196189E-3,1.605187485602938E-2,1.5067635474512223E-4,1.9559107173481891E-2,4596.1772960352182,0,0,0,0,4596.1772960352182,23031.826335902148,0.57182892691568155,5.3676657099719482E-3,9195.1874518480709,13170.264538567259,3737.3842525685695,2586.2028230490973,2.7304642042491278E-2,6937.031562980038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,8.7727461364669346E-3,1.6176768225252935E-2,1.4191468094860876E-4,1.9701021854430501E-2,4688.1008419559221,0,0,0,0,4688.1008419559221,23072.953854450785,0.55565215869042861,4.87459532837097E-3,9568.4332786234772,12820.536616590223,3738.3085876407663,2737.4073333884494,2.8289524128320975E-2,7113.3900350010081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,8.1988281649223692E-3,1.6277592047626022E-2,1.3345718013719262E-4,1.9834479034567695E-2,4781.8628587950407,0,0,0,0,4781.8628587950407,23112.15952633827,0.53937456664280259,4.4222393884338074E-3,9944.6435827328642,12466.111028698026,3739.1968550737779,2891.6442421013248,2.9294571780282941E-2,7293.3157920904778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,7.6624562288994096E-3,1.6353764449496377E-2,1.2531000427199723E-4,1.995978903883969E-2,4877.5001159709427,0,0,0,0,4877.5001159709427,23149.533157483347,0.52302080219330627,4.0076240036100658E-3,10323.225595106152,12107.687402427482,3740.0479076186084,3048.9555011531788,3.0319865749855901E-2,7476.852526571839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,7.161174045700382E-3,1.6404800522914764E-2,1.1747763172958927E-4,2.0077266670569281E-2,4975.0501182903608,0,0,0,0,4975.0501182903608,23185.160357266508,0.50661600167039156,3.6279653622985093E-3,10703.573525858901,11745.973238285225,3740.8609779247772,3209.3836447956633,3.1365483847144549E-2,7664.04441398991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,6.6926860240190495E-3,1.6430317337509104E-2,1.0996295521494505E-4,2.0187229625784224E-2,5074.5511206561678,0,0,0,0,5074.5511206561678,23219.122734629895,0.49018568433288245,3.2806588787088961E-3,11085.071080687443,11381.681567283744,3741.6356378743003,3372.9718048424543,3.2431500946152103E-2,7854.9361282707341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,6.2548467514196709E-3,1.6430038370315758E-2,1.0276737212627007E-4,2.0289996997910495E-2,5176.0421430692913,0,0,0,0,5176.0421430692913,23251.498085013682,0.4737556459625667,2.9632689631156881E-3,11467.094086391542,11015.52849486304,3742.3717607549911,3539.7637262201265,3.3517988989572811E-2,8049.5728571343579]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,5.8456511695510957E-3,1.6403797292053213E-2,9.5890876825369966E-5,2.0385887874735865E-2,5279.5629859306773,0,0,0,0,5279.5629859306773,23282.360568557106,0.45735184867051348,2.673519369077143E-3,11849.013209638646,10648.230647443059,3743.0694861092893,3709.8037828029114,3.4625016993147129E-2,8248.0003177701728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,5.4632253921038272E-3,1.6351541052419649E-2,8.933215427760716E-5,2.0475220029013471E-2,5385.1542456492916,0,0,0,0,5385.1542456492916,23311.780879972332,0.44100030761809383,2.4092840785047689E-3,12230.196751702526,10280.502539193396,3743.7291871102516,3883.1369935389498,3.5752651049629103E-2,8450.2647727850454]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,5.1058181234615212E-3,1.6273332211986236E-2,8.3088674537069485E-5,2.0558308703550542E-2,5492.8573305622776,0,0,0,0,5492.8573305622776,23339.826410480306,0.4247269754061076,2.1685786885515001E-3,12610.013500650362,9913.0538778268892,3744.3514403292161,4059.8090388769856,3.6900954332392377E-2,8656.4130464326081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,4.7717926387490844E-3,1.6169350474189659E-2,7.7156787566092235E-5,2.0635465491116632E-2,5602.7144771735229,0,0,0,0,5602.7144771735229,23366.561402179494,0.40855762493191794,1.9495522671549353E-3,12987.835621338876,9546.5868293002804,3744.9369977705464,4239.8662775015982,3.806998709872178E-2,8866.4925411340409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,4.4596192885505469E-3,1.6039893377705061E-2,7.1531817893507671E-5,2.0706997309010138E-2,5714.768766716993,0,0,0,0,5714.768766716993,23392.047095201149,0.39251773155421288,1.7504796467372734E-3,13363.041562632157,9181.7932622176704,3745.4867610579463,4423.3557633853252,3.925980669282092E-2,9080.5512542992237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,4.167868493972474E-3,1.588537611710239E-2,6.6208158633373839E-5,2.0773205467643514E-2,5829.064142051333,0,0,0,0,5829.064142051333,23416.341867988151,0.37663235543711049,1.5697541280369751E-3,13735.018960491801,8819.3519934610049,3746.0017576643786,4610.3252631664127,4.0470467548568312E-2,9298.6377954576419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,3.8952041999742743E-3,1.5706330468053364E-2,6.1179364405345381E-5,2.0834384832048858E-2,5945.6454248923601,0,0,0,0,5945.6454248923601,23439.501371018749,0.36092602496905712,1.4058805683394911E-3,14103.167515031411,8459.9260570985607,3746.4831190839654,4800.8232738602328,4.1702021192058902E-2,9520.8014037087614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,3.6403777569853032E-3,1.5503402802398814E-2,5.6438242719436256E-5,2.0890823074768295E-2,6064.5583333902068,0,0,0,0,6064.5583333902068,23461.578654281562,0.34542262216665831,1.2574688304950415E-3,14466.9018192889,8104.1600189312358,3746.9320608493631,4994.899040913011,4.29545162439533E-2,9747.0919655005673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,3.4022222027900034E-3,1.527735118799467E-2,5.1976943411615699E-5,2.094280001817991E-2,6185.8495000580115,0,0,0,0,6185.8495000580115,23482.624288793777,0.33014527097866364,1.1232275710697315E-3,14825.654117364536,7752.6773591139699,3747.3498643025,5192.6025766068688,4.4227998421665693E-2,9977.5600327458324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,3.1796469184953301E-3,1.5029041578327629E-2,4.7787045742467636E-5,2.0990587063922379E-2,6309.5664900591728,0,0,0,0,6309.5664900591728,23502.686482440935,0.31511622940033601,1.0019583477806459E-3,15178.87696971154,7406.0779451250337,3747.737860030029,5393.9846788244322,4.5522510541424532E-2,10212.256841286038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2.971632634107785E-3,1.4759443107277392E-2,4.3859642798842706E-5,2.1034446706721222E-2,6435.757819860356,0,0,0,0,6435.757819860356,23521.811190403645,0.30035678629305862,8.9255002802419081E-4,15526.045803756424,7064.9356169417424,3748.0974128778685,5599.0969501811578,4.6838092520225305E-2,10451.234329711791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2.7772267608483971E-3,1.4469622514973524E-2,4.0185422867958954E-5,2.1074632129589179E-2,6564.4729762575616,0,0,0,0,6564.4729762575616,23540.042220424173,0.2858871637780851,7.9397348182754651E-4,15866.661328672501,6729.7959056134432,3748.42990846162,5807.991817536069,4.8174781377689713E-2,10694.545158548279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2.5955390288302776E-3,1.4160737741322205E-2,3.6754747484631694E-5,2.1111386877073812E-2,6695.7624357827135,0,0,0,0,6695.7624357827135,23557.421333154023,0.27172642603676289,7.0527654394298182E-4,16200.251794033124,6401.1739055001372,3748.7367410917873,6020.72255188704,4.9532611237887769E-2,10942.24272981807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,2.4257374101217546E-3,1.3834030734224734E-2,3.3557725884783058E-5,2.1144944602958595E-2,6829.6776844983679,0,0,0,0,6829.6776844983679,23573.988337812385,0.25789239530253816,6.2557923107127466E-4,16526.375073226674,6079.5523192725359,3749.0193030345213,6237.3432886624651,5.0911613331097616E-2,11194.381206986698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,2.2670443085250043E-3,1.3490819529724085E-2,3.0584285632198961E-5,2.1175528888590794E-2,6966.2712381883357,0,0,0,0,6966.2712381883357,23589.781183374562,0.24440157577281407,5.5406920135030071E-4,16844.620553917262,5765.3796933526219,3749.2789750302622,6457.9090484165154,5.2311815995573552E-2,11451.015535304852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,2.1187329986214992E-3,1.3132489671009551E-2,2.782423922002393E-5,2.1203353127810819E-2,7105.5966629521026,0,0,0,0,7105.5966629521026,23604.836045499254,0.23126908610180452,4.8999744428492996E-4,17154.610819470654,5459.0688598255456,3749.5171179941376,6682.4757579370616,5.3733244679310177E-2,11712.201462554043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,1.9801242977771022E-3,1.27604850423092E-2,2.5267346483697721E-5,2.1228620474294517E-2,7247.708596211145,0,0,0,0,7247.708596211145,23619.18740939382,0.21850860105949532,4.3267419023119015E-4,17456.003107119723,5160.9955989886894,3749.7350658234432,6911.1002717778865,5.5175921941820305E-2,11977.995560205341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,1.850583455866451E-3,1.23762982020027E-2,2.2903372697495899E-5,2.1251523846992013E-2,7392.6627681353666,0,0,0,0,7392.6627681353666,23632.868148807331,0.20613230285749262,3.8146502938772863E-4,17748.490530697974,4871.4975346411438,3749.9341192389616,7143.8403942210953,5.6639867455985593E-2,12248.455245004468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,1.7295172484733186E-3,1.1981460306605518E-2,2.072214226217266E-5,2.1272245989254184E-2,7540.516023498074,0,0,0,0,7540.516023498074,23645.909601332361,0.1941508425508871,3.3578723099738679E-4,18031.803057999921,4590.8732719807886,3750.1155405883528,7380.7549016826088,5.8125098009936371E-2,12523.63880098793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,1.6163712602554376E-3,1.1577530723560048E-2,1.8713587926286802E-5,2.1290959577180472E-2,7691.3263439680368,0,0,0,0,7691.3263439680368,23658.341640187999,0.18257331182732706,2.9510625412734564E-4,18305.70823520768,4319.3817855914795,3750.2805495414077,7621.9035655684693,5.9631627509036167E-2,12803.605401945217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,1.5106273460331195E-3,1.1166086435758893E-2,1.6867795518026873E-5,2.1307827372698498E-2,7845.152870847397,0,0,0,0,7845.152870847397,23670.192742648513,0.17140722539156816,2.5893244198416538E-4,18570.011653323167,4057.2420625010145,3750.4303196085389,7867.347175591729,6.1159466977953492E-2,13088.415134334327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,{"$f":"1/(1+DiscountRate)^BA180","v":1.4118012579748781E-3},{"$f":"WEIBULL(BA180,$BE$54,$BE$55,TRUE)-WEIBULL(BA180-1,$BE$54,$BE$55,TRUE)","v":1.0748711344437112E-2},1.5175044197685157E-5,2.1323002416896185E-2,{"$f":"+$BD$69*EXP($BA180*$BE$69)+$BD$70*EXP($BA180*$BE$70)","v":8002.0559282643462},{"$f":"+$BD$71*EXP($BA180*$BE$71)","v":0},{"$f":"+$BD$72*EXP($BA180*$BE$72)","v":0},{"$f":"+$BD$73*EXP($BA180*$BE$73)","v":0},{"$f":"+$BD$74*EXP($BA180*$BE$74)","v":0},8002.0559282643462,23681.490055274422,0.16065851404713105,{"$f":"+BM180*BB180","v":2.2681789223611424E-4},18824.557154133468,3804.6330027023,{"$f":"DiscountRate*($BC$65+BE180*($BE$65-$BC$65)+BO180+BP180)/(1-BE180-BN180)","v":3750.5659754157282},{"$f":"BK181+BS181*($BE$65-$BC$65)-$BE$78","v":8117.1475635617862},{"$f":"(1-EXP(-((BA180/$BE$55)^$BE$54))/EXP(-(((BA180-1)/$BE$55)^$BE$54)))","v":6.270862456283488E-2},{"$f":"+BF180+$BF$60*BS180","v":13378.129020660745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,{"$f":"1/(1+DiscountRate)^BA181","v":1.3194404280139045E-3},1.0326985579311554E-2,1.3625842272860257E-5,2.1336628259169044E-2,8162.0970468296337,0,0,0,0,8162.0970468296337,{"$f":"+BL180+BB181*BK181","v":23692.25945609538},0.1503315284678195,{"$f":"+BM181*BB181","v":1.9835349626556422E-4},19069.226775877873,3561.6935768909684,3750.6885906709535,8371.3676276533297,6.4279105533629033E-2,13672.809043333185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,{"$f":"1/(1+DiscountRate)^BA182","v":1.2331218953400979E-3},9.9024749256027E-3,1.2210958648816996E-5,2.1348839217817862E-2,8325.3389877662266,0,0,0,0,8325.3389877662266,{"$f":"+BL181+BB182*BK182","v":23702.525613887323},0.1404290535422168,{"$f":"+BM182*BB182","v":1.7316614066479447E-4},19303.940441442846,3328.5232385183481,3750.7991867591682,8630.0713571681008,6.5870912286523864E-2,13972.518169002204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"1/(1+DiscountRate)^BA183","v":1.152450369476727E-3},9.4767204767887137E-3,1.0921450014902817E-5,2.1359760667832767E-2,8491.8457675215486,0,0,0,0,8491.8457675215486,{"$f":"+BL182+BB183*BK183","v":23712.312044679642},0.13095233306542808,{"$f":"+BM183*BB183","v":1.50916064625092E-4},19528.655394548667,3105.1825846262504,3750.898731905093,8893.3238577980701,6.7484044346562522E-2,14277.3203733967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,{"$f":"1/(1+DiscountRate)^BA184","v":1.0770564200717073E-3},9.0512286195854053E-3,{"$f":"+BB184*BC184","v":9.7486838942612383E-6},{"$f":"+BE183+BD184","v":2.1369509351727028E-2},8661.6826828719823,0,0,0,0,{"$f":"SUM(BF184:BJ184)","v":8661.6826828719823},{"$f":"+BL183+BB184*BK184","v":23721.641165621852},{"$f":"+BM183-BC184","v":0.12190110444584268},{"$f":"+BM184*BB184","v":1.3129436715722659E-4},{"$f":"+BC184*BL184+BO183","v":19743.365391970478},{"$f":"+BM184*BL184","v":2891.6942573572705},3750.988140845323,9161.1913774005188,6.9118498370419723E-2,14587.280666666436]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,1.006594785113745E-3,8.6274614537520389E-3,8.6843577081166522E-6,2.1378193709435143E-2,8834.9163365294207,0,0,0,0,8834.9163365294207,23730.534346333119,0.11327364299209064,1.1402065832667456E-4,19948.099662320405,2688.0440755580826,3751.0682749537455,9433.7413322976608,7.0774268149350505E-2,14902.465119241388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,9.4074278982593008E-4,8.2068277439167892E-3,7.7205140274331237E-6,2.1385914223462577E-2,9011.6146632600103,0,0,0,0,9011.6146632600103,23739.011957852272,0.10506681524817385,9.884084889469264E-5,20142.921644269278,2494.1823835498544,3751.1399427667643,9711.0423341088044,7.2451344612354918E-2,15222.940888221809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,8.7919886899619627E-4,7.7906744937648043E-3,6.8495522036355296E-6,2.1392763775666214E-2,9191.8469565252108,0,0,0,0,9191.8469565252108,23747.093419300436,9.7276140754409046E-2,8.5525072931591232E-5,20327.927519272071,2310.0256019639701,3751.203900857538,9993.164217129437,7.4149715829521567E-2,15548.776244305926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,8.2168118597775359E-4,7.3802792247591453E-3,6.06423658624707E-6,2.1398828012252461E-2,9375.6838956557149,0,0,0,0,9375.6838956557149,23754.797242363169,8.9895861529649901E-2,7.3865738116174638E-5,20503.24455584825,2135.4579635643886,3751.2608550111445,10280.178066265242,7.5869367015617528E-2,15880.040599271622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,7.6792634203528371E-4,6.9768430321507369E-3,5.3577015486338725E-6,2.1404185713801094E-2,9563.1975735688302,0,0,0,0,9563.1975735688302,23762.141073694002,8.2919018497499164E-2,6.3675698559940554E-5,20669.029284227236,1970.3334152298175,3751.3114616554767,10572.156245535332,7.7610280533878528E-2,16216.804534018771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,7.1768817012643319E-4,6.5814844805885953E-3,4.723453553589148E-6,2.1408909167354682E-2,9754.4615250402076,0,0,0,0,9754.4615250402076,23769.141735336478,7.6337534016910569E-2,5.4786545100560894E-5,20825.465521675262,1814.4776657740172,3751.3563295055187,10869.172427154786,7.9372435900059601E-2,16559.139827188217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,6.7073660759479762E-4,6.1952343902642593E-3,4.1553704981804735E-6,2.1413064537852862E-2,9949.5507555410113,0,0,0,0,9949.5507555410113,23775.81526325734,7.0142299626646309E-2,4.7047008100474588E-5,20972.762270050764,1667.690358063187,3751.3960213816226,11171.301621207978,8.1155809786728095E-2,16907.119484366998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,6.2685664261196024E-4,5.819031552481313E-3,3.6476985822414984E-6,2.1416712236435105E-2,10148.541770651829,0,0,0,0,10148.541770651829,23782.176944079099,6.4323268074164996E-2,4.0321467866800162E-5,21111.151508075054,1529.747342961226,3751.4310561653297,11478.620205927087,8.2960376027802596E-2,17260.817767891374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,5.8584732954388807E-4,5.453719400977497E-3,3.1950469471443595E-6,2.141990728338225E-2,10351.512606064865,0,0,0,0,10351.512606064865,23788.241350096101,5.88695486731875E-2,3.4488567881640833E-5,21240.885901441208,1400.4030320090139,3751.4619108592392,11791.205958584318,8.4786105623387731E-2,17620.310227263519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,5.4752086873260573E-4,5.1000436524883952E-3,2.7923803311846575E-6,2.1422699663713435E-2,10558.542858186163,0,0,0,0,10558.542858186163,23794.022372654366,5.3769505020699104E-2,2.9439926100255379E-5,21362.236454210029,1279.3928054290657,3751.48902272038,12109.138087014566,8.6632966744847884E-2,17985.673730188719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,5.1170174647907076E-4,4.758650917154883E-3,2.4350099851923854E-6,2.1425134673698627E-2,10769.713715349886,0,0,0,0,10769.713715349886,23799.533253971589,4.9010854103544221E-2,2.507893964121451E-5,21475.490124956901,1166.4354520428506,3751.5127914393743,12432.497261778106,8.8500924740202991E-2,18356.986494252229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,4.7822593128885125E-4,4.4300882666413743E-3,2.1185830870063842E-6,2.1427253256785635E-2,10985.107989656884,0,0,0,0,10985.107989656884,23804.78661747025,4.4580765836902847E-2,2.131967825992307E-5,21580.947430840857,1061.2356179908797,3751.5335813405609,12761.365648976796,9.0389942139799562E-2,18734.328119244041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,4.4694012269986091E-4,4.1148037354939992E-3,1.8390708864275341E-6,2.1429092327672063E-2,11204.810149450024,0,0,0,0,11204.810149450024,23809.794496693274,4.0465962101408848E-2,1.8085862066771592E-5,21678.920062177196,963.48624174552299,3751.5517235809571,13095.826943738823,9.2299978662274795E-2,19117.779620145506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,4.1770104925220646E-4,3.8131477195212371E-3,1.5927558033976789E-6,2.1430685083475461E-2,11428.906352439024,0,0,0,0,11428.906352439024,23814.568362868493,3.6652814381887611E-2,1.530991902536082E-5,21769.728529221451,872.87095378899198,3751.567518328618,13435.966404382278,9.4230991220853877E-2,19507.423460794049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,3.9037481238523967E-4,3.5253752240390623E-3,1.3762176916718212E-6,2.1432061301167132E-2,11657.484479487806,0,0,0,0,11657.484479487806,23819.119151185056,3.3127439157848548E-2,1.2932117846048569E-5,21853.699861735473,789.06642047442813,3751.5812369034647,13781.870887274432,9.6182933929932379E-2,19903.343588234839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,3.648362732572333E-4,3.2516489048479702E-3,1.1863194683856974E-6,2.1433247620635518E-2,11890.634169077563,0,0,0,0,11890.634169077563,23823.457285841967,2.9875790253000578E-2,1.0899771976519507E-5,21931.165380528673,711.74461297313303,3751.5931238661074,14133.628882398851,9.8155758112008828E-2,20305.625467778191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,3.4096847967965736E-4,2.9920428359836437E-3,1.0201922969217533E-6,2.143426781293244E-2,12128.446852459116,0,0,0,0,12128.446852459116,23827.592703926126,2.6883747417016934E-2,9.1665104848721794E-6,22002.458558577193,640.5749838079056,3751.6033990424576,14491.330549642902,0.10014941230494134,20714.356118774042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,3.1866213054173583E-4,2.746546930725402E-3,8.7522049657782197E-7,2.1435143033429017E-2,12371.015789508298,0,0,0,0,12371.015789508298,23831.534878174578,2.4137200486291532E-2,7.6916117322746817E-6,22067.912987551317,575.22653525054909,3751.6122594740764,14855.067755825185,0.10216384226950848,21129.624151115531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,2.978150752726503E-4,2.5150719361727303E-3,7.4902633798741201E-7,2.1435892059767005E-2,12618.436105298464,0,0,0,0,12618.436105298464,23835.2928386731,2.1622128550118802E-2,6.4393958417085526E-6,22127.860463660323,515.36976578751592,3751.619881286214,15224.934112470619,0.10419899099736851,21551.519802493865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,{"$f":"1/(1+DiscountRate)^BA204","v":2.7833184604920583E-4},2.2974549169756386E-3,{"$f":"+BB204*BC204","v":6.3945486825665443E-7},{"$f":"+BE203+BD204","v":2.1436531514635263E-2},12870.804827404432,0,0,0,0,{"$f":"SUM(BF204:BJ204)","v":12870.804827404432},{"$f":"+BL203+BB204*BK204","v":23838.875193540851},{"$f":"+BM203-BC204","v":1.9324673633143163E-2},{"$f":"+BM204*BB204","v":5.37867208661115E-6},{"$f":"+BC204*BL204+BO203","v":22182.629204688892},{"$f":"+BM204*BL204","v":460.67848289640949},3751.6264214673292,null,0.10625479871930343,21980.134976409034]

{"sheet":"Condition-Based Model Template","index":8,"n_rows":549,"n_cols":322,"rows_kept":549,"cut":false,"hidden":false,"merged":[[76,40,76,41],[77,40,77,41],[67,52,69,52],[67,53,69,53],[67,54,69,54],[69,40,69,41],[70,40,70,41],[71,40,71,41],[68,37,68,39],[77,37,77,39],[76,37,76,39],[75,40,75,41],[75,37,75,39],[74,37,74,39],[73,37,73,39],[72,37,72,39],[71,37,71,39],[70,37,70,39],[69,37,69,39],[71,28,71,30],[72,28,72,30],[69,34,69,36],[48,28,48,30],[49,28,49,30],[50,28,50,30],[51,28,51,30],[52,28,52,30],[62,34,62,36],[63,34,63,36],[64,34,64,36],[65,34,65,36],[70,34,70,36],[71,34,71,36],[61,34,61,36],[62,28,62,30],[72,34,72,36],[69,31,69,33],[48,34,48,36],[18,25,18,30],[19,25,19,30],[20,25,20,30],[21,25,21,30],[22,25,22,30],[47,28,47,30],[23,25,23,30],[24,25,24,30],[25,25,25,30],[31,25,31,30],[26,25,26,30],[27,25,27,30],[28,25,28,30],[29,25,29,30],[42,28,42,30],[43,28,43,30],[15,26,15,30],[16,26,16,30],[44,25,44,27],[45,25,45,27],[46,25,46,27],[44,28,44,30],[45,28,45,30],[46,28,46,30],[37,25,37,27],[38,25,38,27],[39,25,39,27],[40,25,40,27],[41,25,41,27],[42,25,42,27],[43,25,43,27],[35,25,35,30],[36,28,36,30],[37,28,37,30],[38,28,38,30],[39,28,39,30],[40,28,40,30],[41,28,41,30],[17,25,17,30],[30,25,30,30],[67,37,67,39],[72,40,72,41],[73,40,73,41],[74,40,74,41],[4,10,4,28],[5,10,5,28],[10,15,10,21],[11,15,11,21],[67,28,67,30],[68,28,68,30],[69,28,69,30],[49,22,49,24],[50,22,50,24],[43,22,43,24],[44,22,44,24],[45,22,45,24],[51,22,51,24],[52,22,52,24],[47,25,47,27],[48,25,48,27],[49,25,49,27],[50,25,50,27],[51,25,51,27],[52,25,52,27],[66,37,66,39],[65,37,65,39],[64,37,64,39],[63,37,63,39],[62,37,62,39],[61,37,61,39],[64,40,64,41],[65,40,65,41],[66,40,66,41],[67,55,69,55],[67,56,69,56],[67,57,69,57],[67,58,69,58],[67,59,69,59],[67,61,69,61],[3,52,5,52],[67,60,69,60],[62,40,62,41],[63,40,63,41],[61,40,61,41],[67,40,67,41],[68,40,68,41],[3,53,5,53],[3,54,4,58],[41,37,41,40],[42,37,42,40],[43,37,43,40],[44,37,44,40],[45,37,45,40],[46,37,46,40],[48,37,48,40],[49,37,49,40],[50,37,50,40],[3,319,5,319],[3,320,4,321],[3,59,4,65],[4,66,4,67],[4,68,4,69],[4,70,4,71],[4,72,4,73],[3,66,3,73],[3,74,4,193],[3,194,4,313],[3,314,5,314],[3,315,4,316],[3,317,4,318],[35,31,35,36],[36,31,36,33],[36,34,36,36],[36,37,36,40],[37,37,37,40],[38,37,38,40],[39,37,39,40],[40,37,40,40],[35,37,35,40],[37,31,37,33],[74,12,74,13],[74,14,74,15],[73,14,73,15],[72,14,72,15],[71,14,71,15],[65,18,65,19],[66,18,66,19],[67,18,67,19],[61,20,61,21],[65,12,65,13],[66,12,66,13],[67,12,67,13],[68,12,68,13],[69,12,69,13],[70,12,70,13],[71,12,71,13],[72,12,72,13],[73,12,73,13],[70,14,70,15],[69,14,69,15],[68,14,68,15],[67,14,67,15],[66,14,66,15],[65,14,65,15],[30,10,30,13],[31,10,31,13],[15,7,15,9],[16,7,16,9],[21,14,21,17],[22,14,22,17],[26,6,26,9],[27,6,27,9],[28,6,28,9],[29,6,29,9],[30,6,30,9],[17,10,17,13],[18,10,18,13],[19,10,19,13],[20,10,20,13],[21,10,21,13],[22,10,22,13],[23,10,23,13],[24,10,24,13],[25,10,25,13],[31,6,31,9],[28,14,28,17],[29,14,29,17],[30,14,30,17],[27,18,27,21],[29,18,29,21],[30,18,30,21],[31,18,31,21],[31,14,31,17],[28,18,28,21],[26,14,26,17],[27,14,27,17],[37,20,37,21],[35,20,35,24],[36,20,36,21],[36,22,36,24],[37,22,37,24],[15,19,15,21],[16,19,16,21],[16,15,16,17],[15,15,15,17],[18,14,18,17],[19,14,19,17],[20,14,20,17],[17,18,17,21],[18,18,18,21],[19,18,19,21],[20,18,20,21],[24,14,24,17],[25,14,25,17],[46,20,46,21],[43,16,43,17],[42,16,42,17],[42,18,42,19],[40,16,40,17],[39,16,39,17],[39,18,39,19],[40,18,40,19],[39,20,39,21],[41,16,41,17],[41,18,41,19],[43,18,43,19],[44,18,44,19],[45,18,45,19],[45,20,45,21],[44,20,44,21],[43,20,43,21],[42,20,42,21],[41,20,41,21],[40,20,40,21],[38,20,38,21],[26,18,26,21],[96,16,96,20],[97,16,97,20],[17,4,31,4],[17,23,31,23],[17,6,17,9],[18,6,18,9],[19,6,19,9],[20,6,20,9],[21,6,21,9],[22,6,22,9],[23,6,23,9],[24,6,24,9],[25,6,25,9],[17,14,17,17],[26,10,26,13],[27,10,27,13],[28,10,28,13],[29,10,29,13],[21,18,21,21],[22,18,22,21],[23,18,23,21],[24,18,24,21],[25,18,25,21],[23,14,23,17],[99,5,99,8],[95,5,95,8],[94,5,94,8],[96,5,96,8],[97,5,97,8],[98,5,98,8],[75,12,75,13],[76,12,76,13],[77,12,77,13],[98,9,98,14],[99,9,99,14],[80,6,80,41],[81,6,81,41],[85,16,85,17],[94,9,94,14],[95,9,95,14],[92,13,92,14],[77,14,77,15],[76,14,76,15],[75,14,75,15],[96,9,96,14],[97,9,97,14],[94,17,94,20],[95,16,95,20],[98,16,98,20],[99,16,99,20],[50,14,50,15],[51,14,51,15],[52,14,52,15],[61,14,61,15],[71,16,71,17],[72,16,72,17],[73,16,73,17],[74,16,74,17],[75,16,75,17],[76,16,76,17],[77,16,77,17],[77,18,77,19],[76,18,76,19],[75,18,75,19],[74,18,74,19],[73,18,73,19],[72,18,72,19],[71,18,71,19],[62,18,62,19],[63,18,63,19],[64,18,64,19],[64,16,64,17],[35,9,36,11],[36,12,36,13],[37,12,37,13],[38,12,38,13],[39,12,39,13],[40,12,40,13],[41,12,41,13],[42,12,42,13],[44,12,44,13],[35,12,35,15],[36,14,36,15],[37,14,37,15],[38,14,38,15],[39,14,39,15],[35,6,36,8],[37,6,39,8],[40,6,42,8],[43,6,45,8],[46,6,48,8],[49,6,51,8],[52,6,52,8],[60,6,61,8],[62,6,64,8],[71,6,73,8],[74,6,76,8],[77,6,77,8],[60,9,61,11],[62,9,62,11],[63,9,63,11],[64,9,64,11],[65,9,65,11],[66,9,66,11],[67,9,67,11],[69,9,69,11],[70,9,70,11],[71,9,71,11],[72,9,72,11],[73,9,73,11],[74,9,74,11],[75,9,75,11],[76,9,76,11],[77,9,77,11],[65,6,67,8],[68,6,70,8],[45,12,45,13],[46,12,46,13],[47,12,47,13],[48,12,48,13],[43,12,43,13],[40,14,40,15],[41,14,41,15],[42,14,42,15],[35,16,35,19],[36,18,36,19],[37,18,37,19],[38,18,38,19],[48,16,48,17],[47,16,47,17],[46,16,46,17],[45,16,45,17],[44,16,44,17],[43,14,43,15],[44,14,44,15],[45,14,45,15],[46,14,46,15],[37,16,37,17],[36,16,36,17],[47,14,47,15],[38,16,38,17],[49,14,49,15],[46,18,46,19],[47,18,47,19],[48,18,48,19],[49,18,49,19],[50,18,50,19],[51,18,51,19],[52,16,52,17],[51,16,51,17],[50,16,50,17],[49,16,49,17],[48,14,48,15],[38,22,38,24],[39,22,39,24],[40,22,40,24],[41,22,41,24],[42,22,42,24],[43,31,43,33],[42,31,42,33],[41,31,41,33],[40,31,40,33],[39,31,39,33],[38,31,38,33],[43,34,43,36],[44,34,44,36],[37,34,37,36],[38,34,38,36],[39,34,39,36],[40,34,40,36],[41,34,41,36],[42,34,42,36],[47,37,47,40],[45,34,45,36],[46,34,46,36],[47,34,47,36],[49,12,49,13],[50,12,50,13],[51,12,51,13],[52,12,52,13],[52,20,52,21],[51,20,51,21],[50,20,50,21],[49,20,49,21],[60,38,60,41],[52,18,52,19],[49,34,49,36],[50,34,50,36],[52,34,52,36],[51,34,51,36],[48,20,48,21],[47,20,47,21],[47,22,47,24],[48,22,48,24],[62,16,62,17],[62,12,62,13],[63,12,63,13],[64,12,64,13],[64,14,64,15],[63,14,63,15],[62,14,62,15],[62,22,62,24],[63,22,63,24],[64,22,64,24],[62,20,62,21],[55,6,55,40],[51,37,51,40],[52,37,52,40],[61,12,61,13],[61,16,61,17],[61,18,61,19],[61,22,61,24],[61,25,61,27],[61,28,61,30],[67,20,67,21],[66,20,66,21],[65,20,65,21],[64,20,64,21],[63,20,63,21],[68,20,68,21],[69,20,69,21],[63,16,63,17],[73,20,73,21],[70,18,70,19],[69,18,69,19],[67,16,67,17],[66,16,66,17],[65,16,65,17],[68,16,68,17],[69,16,69,17],[70,16,70,17],[68,18,68,19],[71,22,71,24],[72,22,72,24],[73,22,73,24],[74,22,74,24],[75,22,75,24],[76,22,76,24],[77,22,77,24],[72,20,72,21],[70,20,70,21],[46,22,46,24],[56,6,56,40],[76,28,76,30],[77,28,77,30],[73,28,73,30],[74,28,74,30],[75,28,75,30],[66,25,66,27],[67,25,67,27],[71,20,71,21],[69,25,69,27],[68,25,68,27],[77,25,77,27],[76,25,76,27],[75,25,75,27],[74,25,74,27],[73,25,73,27],[72,25,72,27],[71,25,71,27],[70,25,70,27],[74,20,74,21],[75,20,75,21],[76,20,76,21],[77,20,77,21],[63,25,63,27],[44,31,44,33],[50,31,50,33],[49,31,49,33],[48,31,48,33],[47,31,47,33],[46,31,46,33],[45,31,45,33],[64,31,64,33],[63,31,63,33],[62,31,62,33],[61,31,61,33],[52,31,52,33],[51,31,51,33],[62,25,62,27],[70,31,70,33],[65,31,65,33],[65,22,65,24],[66,22,66,24],[67,22,67,24],[68,22,68,24],[69,22,69,24],[65,25,65,27],[64,25,64,27],[70,22,70,24],[70,28,70,30],[24,31,24,36],[25,31,25,36],[73,34,73,36],[74,34,74,36],[75,34,75,36],[76,34,76,36],[77,34,77,36],[63,28,63,30],[64,28,64,30],[65,28,65,30],[66,28,66,30],[66,34,66,36],[67,34,67,36],[67,31,67,33],[66,31,66,33],[68,31,68,33],[68,34,68,36],[77,31,77,33],[76,31,76,33],[75,31,75,33],[74,31,74,33],[73,31,73,33],[72,31,72,33],[71,31,71,33],[29,37,29,41],[30,37,30,41],[31,37,31,41],[22,37,22,41],[17,37,17,41],[18,37,18,41],[19,37,19,41],[20,37,20,41],[21,37,21,41],[23,31,23,36],[26,42,26,43],[27,42,27,43],[28,42,28,43],[29,42,29,43],[30,42,30,43],[31,42,31,43],[15,38,15,41],[16,38,16,41],[17,42,17,43],[18,42,18,43],[19,42,19,43],[20,42,20,43],[21,42,21,43],[22,42,22,43],[23,42,23,43],[24,42,24,43],[25,42,25,43],[26,37,26,41],[27,37,27,41],[23,37,23,41],[24,37,24,41],[25,37,25,41],[28,37,28,41],[6,10,6,28],[15,32,15,36],[16,32,16,36],[87,19,87,22],[88,19,88,22],[15,11,15,13],[16,11,16,13],[60,13,60,15],[60,17,60,19],[60,21,60,24],[60,26,60,30],[60,32,60,36],[17,31,17,36],[26,31,26,36],[27,31,27,36],[28,31,28,36],[31,31,31,36],[18,31,18,36],[19,31,19,36],[20,31,20,36],[21,31,21,36],[29,31,29,36],[30,31,30,36],[22,31,22,36]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T89=\"\",R89,T89)","v":true},"<< Include",null,"zzz",null,{"$f":"BD1","v":"zzz"}]
[null,"Transit Cooperative Research Program - Transit Asset Prioritization Tool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Type Dropdown",null,null,null,null,null,5,"<< Parameter Rows "]
[null,"Condition-Based Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A3","v":"Facilities-Access and Parking"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A4","v":"Facilities-Administrative Building"},null,null,null,null,null,"Asset Type Code","Replacement Asset Type Code","Rehabilitation/Replacement Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,"Weibull Parameters and Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,null,null,"Exponential Coefficients",null,null,null,null,null,null,null,"Net Present Value of Asset Replacement  by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Other Non-Capital Agency Costs by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PI Increment","TERM Condition Coefficients",null,"MDBF Coefficents",null,"Model Type","Energy Cost Coefficients"]
[null,null,null,null,"i","Asset Type",null,null,null,null,"Facilities-Access and Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A5","v":"Facilities-Brake Lathe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,"Other Pass. Cost",null,"CO2 (tons)",null,"Other External Cost"]
[null,null,null,null,"i","Asset Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A6","v":"Facilities-Building Utilities"},null,null,null,null,null,null,null,"Agency","Delay","OthPax","CO2","OthExt","Shape","Scale","Agency","Delay","OthPax","CO2","OthExt","D0","D1","P0","P1","C0","C1","X0","X1",1,{"$f":"1+BW6","v":2},{"$f":"1+BX6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"1+EJ6","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,1,2,3,4,5,6,7,8,9,10,{"$f":"1+GV6","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"1+JH6","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"TERM0","TERM1","FailPerDH","AnnMiles",null,"E0","E1"]
[null,null,null,null,"i","Asset Units of Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A7","v":"Facilities-Building Utilities-Elevators and Conveying Systems"},null,null,null,null,null,{"$f":"$BD$1&\"_5\"","v":"zzz_5"},{"$f":"IF(BF353<BF354,$BA$8,$BA$7)","v":"zzz_5"},{"$f":"IF($BF$353<$BF$354,BC72+BD72,BC73+BD73)","v":28577},{"$f":"IF($BF$353<$BF$354,BE72,BE73)","v":0},{"$f":"IF($BF$353<$BF$354,BF72,BF73)","v":0},{"$f":"IF($BF$353<$BF$354,BG72,BG73)","v":0},{"$f":"IF($BF$353<$BF$354,BH72,BH73)","v":0},3,15,0,0,0,0,0,{"$f":"BB545","v":0},0,0,0,0,0,0,0,{"$f":"TRANSPOSE(BH422:BH441)","v":-28415.272304117167},-28325.822043722845,-28229.965816638527,-28127.227790538607,-28017.206601445159,-27899.571315861122,-27774.057228404348,-27640.461572548003,-27498.639208363067,-27348.498339392627,-27189.996300715149,-27023.135451653412,-26847.959199266184,-26664.548172550742,-26473.016562038207,-26273.50863505212,-26066.195433208428,-25851.271655665601,-25628.952729098539,-25399.472063295267,{"$f":"+CP7","v":-25399.472063295267},{"$f":"+CQ7","v":-25399.472063295267},-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,{"$f":"+FC7","v":-25399.472063295267},-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,-25399.472063295267,{"$f":"TRANSPOSE(BI422:BI441)","v":0},0,8.0535528449451402E-2,0.32081448797828854,0.79741283221768033,1.5832673168093381,2.7469187503544794,4.3519654964474901,6.4566925029290108,9.1138459565299001,12.370527866007226,16.268188540300869,20.842698116732993,26.124481066429158,32.138700011524563,38.905477276695137,46.440144406016756,54.753511440180731,63.85214909950615,73.738678182068554,{"$f":"HF7","v":73.738678182068554},{"$f":"HG7","v":73.738678182068554},73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,{"$f":"JS7","v":73.738678182068554},73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,73.738678182068554,{"$f":"IF(T88=\"\",R88,T88)","v":0},{"$f":"+BJ545","v":5},{"$f":"+BL545","v":2.4378234328504833E-2},0,0,3,{"$f":"+BM545","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A8","v":"Facilities-Building Utilities-Generator"},null,null,null,null,null,{"$f":"$BD$1&\"_4\"","v":"zzz_4"},{"$f":"IF(BF356<BF357,$BA$8,$BA$7)","v":"zzz_5"},{"$f":"IF($BF$356<$BF$357,BC75+BD75,BC76+BD76)","v":28577},{"$f":"IF($BF$356<$BF$357,BE75,BE76)","v":0},{"$f":"IF($BF$356<$BF$357,BF75,BF76)","v":0},{"$f":"IF($BF$356<$BF$357,BG75,BG76)","v":0},{"$f":"IF($BF$356<$BF$357,BH75,BH76)","v":0},3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TRANSPOSE(BH447:BH466)","v":-23748.094020249147},-23324.40450229522,-22869.481875873651,-22386.735787064881,-21879.439669586656,-21350.718123982326,-20803.538181470831,-20240.703814740798,-19664.853145685993,-19078.457876645578,-18483.824538490182,-17883.097207081832,-17278.26139028613,-16671.14883175835,-16063.443015977491,-15456.685192183722,-14852.280763616731,-14251.505913312341,-13655.514359180084,-13065.344149586002,{"$f":"+CP8","v":-13065.344149586002},-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,{"$f":"+FB8","v":-13065.344149586002},-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,-13065.344149586002,{"$f":"TRANSPOSE(BI447:BI466)","v":0},4.2020410874394711,12.617388266941129,25.18792423764042,41.800345284264047,62.298224173193297,86.492223514537727,114.16870761455399,145.09696969029105,179.03526394205699,215.73580793067765,254.9488995896869,296.42627466817885,339.9238141397804,385.20369685506057,432.03608021873976,480.20038072765226,529.48621662391292,579.69406653558076,630.63569064922456,{"$f":"HF8","v":630.63569064922456},{"$f":"HG8","v":630.63569064922456},630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,630.63569064922456,{"$f":"+LC7","v":0},{"$f":"+BJ546","v":4},{"$f":"+BL546","v":5.5904987075597566E-2},{"$f":"+LF7","v":0},{"$f":"+LG7","v":0},3,0,0]
[null,null,"DEFAULT REPLACEMENT AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A9","v":"Facilities-Bus Turnaround Facility"},null,null,null,null,null,{"$f":"$BD$1&\"_3\"","v":"zzz_3"},{"$f":"IF(BF359<BF360,$BA$8,$BA$7)","v":"zzz_5"},{"$f":"IF($BF$359<$BF$360,BC78+BD78,BC79+BD79)","v":28577},{"$f":"IF($BF$359<$BF$360,BE78,BE79)","v":0},{"$f":"IF($BF$359<$BF$360,BF78,BF79)","v":0},{"$f":"IF($BF$359<$BF$360,BG78,BG79)","v":0},{"$f":"IF($BF$359<$BF$360,BH78,BH79)","v":0},3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TRANSPOSE(BH472:BH491)","v":-13488.046552033587},-12308.017398854912,-11179.322982653484,-10102.074436688899,-9075.9410568157928,-8100.2317514736042,-7173.9649333994839,-6295.92833944017,-5464.7300825851316,-4678.8420798696807,-3936.6368585384666,-3236.4186185509679,-2576.4493201510058,-1954.9704690446702,-1370.2211871756099,-820.45308277557615,-303.94236808585902,181.0003841820776,636.02250489774497,1062.7232164732011,{"$f":"+CP9","v":1062.7232164732011},1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,{"$f":"+FB9","v":1062.7232164732011},1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,1062.7232164732011,{"$f":"TRANSPOSE(BI472:BI491)","v":101.75644946025956},207.98773288401773,317.02495629723882,427.47361051906012,538.17611453568634,648.17909015949749,756.7047933009701,863.12619549126794,966.94526958437973,1067.7740867739285,1165.3183790073285,1259.3632622989835,1349.7608529801578,1436.4195411464607,1519.2947139787411,1598.3807466652011,1673.7041007354203,1745.3173890787468,1813.294284067536,1877.7251603117008,{"$f":"HF9","v":1877.7251603117008},{"$f":"HG9","v":1877.7251603117008},1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,1877.7251603117008,{"$f":"+LC8","v":0},{"$f":"+BJ547","v":3},{"$f":"+BL547","v":8.6915613504515279E-2},{"$f":"+LF8","v":0},0,3,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A10","v":"Facilities-Bus Washer"},null,null,null,null,null,{"$f":"$BD$1&\"_2\"","v":"zzz_2"},{"$f":"IF(BF362<BF363,$BA$8,$BA$7)","v":"zzz_5"},{"$f":"IF($BF$362<$BF$363,BC81+BD81,BC82+BD82)","v":28577},{"$f":"IF($BF$362<$BF$363,BE81,BE82)","v":0},{"$f":"IF($BF$362<$BF$363,BF81,BF82)","v":0},{"$f":"IF($BF$362<$BF$363,BG81,BG82)","v":0},{"$f":"IF($BF$362<$BF$363,BH81,BH82)","v":0},3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TRANSPOSE(BH497:BH516)","v":3081.7597301504488},3540.9536014476716,3947.2522178957092,4306.7486660108434,4624.8341602151431,4906.2788925725254,5155.3035693182155,5375.6427069843267,5570.6006373464879,5743.1010610737185,5895.7308932164688,6030.7790580648089,6150.2708151667057,6255.9981312789478,6349.5465537259097,6432.3189881743983,6505.5567374097063,6570.3581166223958,6627.6949243712934,6678.4270162306912,{"$f":"+CP10","v":6678.4270162306912},6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,{"$f":"+FB10","v":6678.4270162306912},6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,6678.4270162306912,{"$f":"TRANSPOSE(BI497:BI516)","v":1593.4414495281626},1739.0733544870693,1867.9296942468754,1981.9428722038615,2082.8226952073865,2172.0820148016705,2251.0594148131286,2320.9392855193046,2382.7695854431249,2437.4775571384935,2485.8836326501573,2528.7137371820581,2566.6101754870297,2600.1412642363657,2629.8098548217858,2656.060874402614,2679.2879982880213,2699.83955371721,2718.0237435739809,2734.1132683735236,{"$f":"HF10","v":2734.1132683735236},2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,2734.1132683735236,{"$f":"+LC9","v":0},{"$f":"+BJ548","v":2},{"$f":"+BL548","v":8.5720379632278423E-2},0,0,3,0,0]
[null,null,null,null,null,"  Unit Agency Replacement Cost ($)",null,null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A11","v":"Facilities-Dynamoneter"},null,null,null,null,null,{"$f":"$BD$1&\"_1\"","v":"zzz_1"},{"$f":"IF(BF365<BF366,$BA$8,$BA$7)","v":"zzz_5"},{"$f":"IF($BF$365<$BF$366,BC84+BD84,BC85+BD85)","v":28577},{"$f":"IF($BF$365<$BF$366,BE84,BE85)","v":0},{"$f":"IF($BF$365<$BF$366,BF84,BF85)","v":0},{"$f":"IF($BF$365<$BF$366,BG84,BG85)","v":0},{"$f":"IF($BF$365<$BF$366,BH84,BH85)","v":0},3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TRANSPOSE(BH522:BH541)","v":7068.1099620971654},7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971663,7068.1099620971663,7068.1099620971663,7068.1099620971663,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971654,7068.1099620971645,7068.1099620971645,7068.1099620971645,{"$f":"+CP11","v":7068.1099620971645},7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,{"$f":"+FB11","v":7068.1099620971645},7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,7068.1099620971645,{"$f":"TRANSPOSE(BI522:BI541)","v":2857.7000000000003},2857.7000000000007,2857.7000000000003,2857.7000000000003,2857.7000000000007,2857.7000000000007,2857.7000000000007,2857.7000000000007,2857.7000000000007,2857.7000000000003,2857.7000000000007,2857.7000000000007,2857.7000000000003,2857.7000000000003,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,{"$f":"HF11","v":2857.7},2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,2857.7,{"$f":"+LC10","v":0},{"$f":"+BJ549","v":1},{"$f":"+BL549","v":4.5675307708070191E-2},0,0,3,0,0]
[null,null,null,null,null,"  Unit Agency Rehabilitation Cost ($)",null,null,null,null,null,null,null,null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A12","v":"Facilities-Fixed Lift"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A13","v":"Facilities-Fuel Island"}]
[null,null,"INVENTORY DESCRIPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A14","v":"Facilities-Maintenance Building"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A15","v":"Facilities-Maintenance Equipment"}]
[null,null,null,null,null,null,"i","Asset",null,null,"i","Units of",null,null,"i","Project",null,null,"i","Pipeline",null,null,null,null,null,"i","Asset",null,null,null,null,"i","Units of",null,null,null,null,"i","Project",null,null,null,"i","Pipeline",null,null,{"$f":"'Default Assets'!A16","v":"Facilities-Major Bus Shop"},null,null,null,null,null,"ID Code","Description","Age","No. of Assets","Asset Type","Project Code","Pipeline Year"]
[null,null,null,null,null,null,null,"Condition",null,null,null,"Assets",null,null,null,"Code",null,null,null,"Year",null,null,null,null,null,null,"Condition",null,null,null,null,null,"Assets",null,null,null,null,null,"Code",null,null,null,null,"Year",null,null,{"$f":"'Default Assets'!A17","v":"Facilities-Major Rail Shop"},null,null,null,null,null,{"$f":"$BD$1&\" \"&ROW(BB17)-16","v":"zzz 1"},{"$f":"IF($K$6=\"\",$K$5,$K$6)","v":"Facilities-Access and Parking"},0,{"$f":"+K18","v":0},{"$f":"IF(G18=\"\",\"\",$BD$1&VLOOKUP(G18,'Default Assets'!$A$133:$B$138,2))","v":""},{"$f":"IF(O18=\"\",\"\",O18)","v":""},{"$f":"IF(S18=\"\",\"\",S18)","v":""}]
[null,null,null,null,"Sub-Group",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Group",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A18","v":"Facilities-Passenger Building"},null,null,null,null,null,"zzz 2","Facilities-Access and Parking",0,0,{"$f":"IF(G19=\"\",\"\",$BD$1&VLOOKUP(G19,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A19","v":"Facilities-Pollution Treatment"},null,null,null,null,null,"zzz 3","Facilities-Access and Parking",0,0,{"$f":"IF(G20=\"\",\"\",$BD$1&VLOOKUP(G20,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A20","v":"Facilities-Portable Lift"},null,null,null,null,null,"zzz 4","Facilities-Access and Parking",0,0,{"$f":"IF(G21=\"\",\"\",$BD$1&VLOOKUP(G21,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A21","v":"Facilities-Storage Yard"},null,null,null,null,null,"zzz 5","Facilities-Access and Parking",0,0,{"$f":"IF(G22=\"\",\"\",$BD$1&VLOOKUP(G22,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A22","v":"Facilities-Storage Yard-Bus"},null,null,null,null,null,"zzz 6","Facilities-Access and Parking",0,0,{"$f":"IF(G23=\"\",\"\",$BD$1&VLOOKUP(G23,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A23","v":"Facilities-Train Control Center"},null,null,null,null,null,"zzz 7","Facilities-Access and Parking",0,0,{"$f":"IF(G24=\"\",\"\",$BD$1&VLOOKUP(G24,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A24","v":"Facilities-Train Washer"},null,null,null,null,null,"zzz 8","Facilities-Access and Parking",0,0,{"$f":"IF(G25=\"\",\"\",$BD$1&VLOOKUP(G25,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A25","v":"Facilities-Vehicle Paintbooth"},null,null,null,null,null,"zzz 9","Facilities-Access and Parking",0,0,{"$f":"IF(G26=\"\",\"\",$BD$1&VLOOKUP(G26,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A26","v":"Facilities-Wheel Truing Machine"},null,null,null,null,null,"zzz 10","Facilities-Access and Parking",0,0,{"$f":"IF(G27=\"\",\"\",$BD$1&VLOOKUP(G27,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A27","v":"Guideway-At Grade Ballasted or Expressway"},null,null,null,null,null,"zzz 11","Facilities-Access and Parking",0,0,{"$f":"IF(G28=\"\",\"\",$BD$1&VLOOKUP(G28,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A28","v":"Guideway-At Grade Bus"},null,null,null,null,null,"zzz 12","Facilities-Access and Parking",0,0,{"$f":"IF(G29=\"\",\"\",$BD$1&VLOOKUP(G29,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A29","v":"Guideway-At-Grade Crossing"},null,null,null,null,null,"zzz 13","Facilities-Access and Parking",0,0,{"$f":"IF(G30=\"\",\"\",$BD$1&VLOOKUP(G30,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A30","v":"Guideway-Ballasted Curved Platform Track"},null,null,null,null,null,"zzz 14","Facilities-Access and Parking",0,0,{"$f":"IF(G31=\"\",\"\",$BD$1&VLOOKUP(G31,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A31","v":"Guideway-Ballasted Tangent Platform Track"},null,null,null,null,null,"zzz 15","Facilities-Access and Parking",0,0,{"$f":"IF(G32=\"\",\"\",$BD$1&VLOOKUP(G32,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A32","v":"Guideway-Bridge"},null,null,null,null,null,"zzz 16","Facilities-Access and Parking",0,{"$f":"+AF18","v":0},{"$f":"IF(Z18=\"\",\"\",$BD$1&VLOOKUP(Z18,'Default Assets'!$A$133:$B$138,2))","v":""},{"$f":"IF(AL18=\"\",\"\",AL18)","v":""},{"$f":"IF(AQ18=\"\",\"\",AQ18)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A33","v":"Guideway-Bus Turnaround"},null,null,null,null,null,"zzz 17","Facilities-Access and Parking",0,0,{"$f":"IF(Z19=\"\",\"\",$BD$1&VLOOKUP(Z19,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,"i","TRANSITION PROBABILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A34","v":"Guideway-Concrete Tie"},null,null,null,null,null,"zzz 18","Facilities-Access and Parking",0,0,{"$f":"IF(Z20=\"\",\"\",$BD$1&VLOOKUP(Z20,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A35","v":"Guideway-Curved Ballasted Track"},null,null,null,null,null,"zzz 19","Facilities-Access and Parking",0,0,{"$f":"IF(Z21=\"\",\"\",$BD$1&VLOOKUP(Z21,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,"State",null,null,"Action",null,null,"5-Excellent",null,null,null,"4-Good",null,null,null,"3-Adequate",null,null,null,null,"2-Marginal",null,null,null,null,null,"1-Poor",null,null,null,null,null,"0-Failed",null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A36","v":"Guideway-Curved Direct Fixation Track"},null,null,null,null,null,"zzz 20","Facilities-Access and Parking",0,0,{"$f":"IF(Z22=\"\",\"\",$BD$1&VLOOKUP(Z22,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default",null,"Override",null,"Default",null,"Override",null,"Default",null,"Override",null,null,"Default",null,null,"Override",null,null,"Default",null,null,"Override",null,null,"Default",null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A37","v":"Guideway-Curved Embedded Track"},null,null,null,null,null,"zzz 21","Facilities-Access and Parking",0,0,{"$f":"IF(Z23=\"\",\"\",$BD$1&VLOOKUP(Z23,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,"5-Excellent",null,null,"Do Minimum",null,null,{"$f":"INDEX(DefaultProb5,MATCH(K5,DefaultAssets,0))","v":0.98083418824956659},null,null,null,{"$f":"1-M38","v":1.9165811750433415E-2},null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,{"$f":"+BH50","v":0},null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A38","v":"Guideway-Direct Fixation Curved Platform Track"},null,null,null,null,null,"zzz 22","Facilities-Access and Parking",0,0,{"$f":"IF(Z24=\"\",\"\",$BD$1&VLOOKUP(Z24,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,0,null,null,null,1,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A39","v":"Guideway-Direct Fixation Diamond Crossover"},null,null,null,null,null,"zzz 23","Facilities-Access and Parking",0,0,{"$f":"IF(Z25=\"\",\"\",$BD$1&VLOOKUP(Z25,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,1,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A40","v":"Guideway-Direct Fixation or Ballasted Turnout"},null,null,null,null,null,"zzz 24","Facilities-Access and Parking",0,0,{"$f":"IF(Z26=\"\",\"\",$BD$1&VLOOKUP(Z26,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,"4-Good",null,null,"Do Minimum",null,null,0,null,null,null,{"$f":"INDEX(DefaultProb4,MATCH(K5,DefaultAssets,0))","v":0.9587049163986352},null,null,null,{"$f":"1-Q41","v":4.1295083601364801E-2},null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A41","v":"Guideway-Direct Fixation Tangent Platform Track"},null,null,null,null,null,"zzz 25","Facilities-Access and Parking",0,0,{"$f":"IF(Z27=\"\",\"\",$BD$1&VLOOKUP(Z27,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,0,null,null,null,1,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A42","v":"Guideway-Elevated Fill"},null,null,null,null,null,"zzz 26","Facilities-Access and Parking",0,0,{"$f":"IF(Z28=\"\",\"\",$BD$1&VLOOKUP(Z28,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,1,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A43","v":"Guideway-Elevated Structure "},null,null,null,null,null,"zzz 27","Facilities-Access and Parking",0,0,{"$f":"IF(Z29=\"\",\"\",$BD$1&VLOOKUP(Z29,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,"3-Adequate",null,null,"Do Minimum",null,null,0,null,null,null,0,null,null,null,{"$f":"INDEX(DefaultProb3,MATCH(K5,DefaultAssets,0))","v":0.9287843724251954},null,null,null,null,{"$f":"1-U44","v":7.1215627574804596E-2},null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A44","v":"Guideway-Elevated-Bus"},null,null,null,null,null,"zzz 28","Facilities-Access and Parking",0,0,{"$f":"IF(Z30=\"\",\"\",$BD$1&VLOOKUP(Z30,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,0,null,null,null,1,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A45","v":"Guideway-Foot Walk"},null,null,null,null,null,"zzz 29","Facilities-Access and Parking",0,0,{"$f":"IF(Z31=\"\",\"\",$BD$1&VLOOKUP(Z31,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,1,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A46","v":"Guideway-Grade Crossing"},null,null,null,null,null,"zzz 30","Facilities-Access and Parking",0,0,{"$f":"IF(Z32=\"\",\"\",$BD$1&VLOOKUP(Z32,'Default Assets'!$A$133:$B$138,2))","v":""},"",""]
[null,null,null,null,null,null,"2-Marginal",null,null,"Do Minimum",null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,{"$f":"INDEX(DefaultProb2,MATCH(K5,DefaultAssets,0))","v":0.88480844768298816},null,null,null,null,null,{"$f":"(1-Z47)/2","v":5.7595776158505918E-2},null,null,null,null,null,5.7595776158505974E-2,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A47","v":"Guideway-Guarded Ballasted Track"}]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,0,null,null,null,1,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A48","v":"Guideway-Guarded Curved Direct Fixation Track"},null,null,null,null,null,"Transition Probabilities"]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,1,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A49","v":"Guideway-Guarded Direct Fixation Track"},null,null,null,null,null,"State","Action","5-Excellent","4-Good","3-Adequate","2-Marginal","1-Poor","0-Failed"]
[null,null,null,null,null,null,"1-Poor",null,null,"Do Minimum",null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"Z47","v":0.88480844768298816},null,null,null,null,null,0.11519155231701184,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A50","v":"Guideway-Guarded Platform Ballasted Track"},null,null,null,null,null,"5-Excellent","Do Minimum",{"$f":"IF(O38=\"\",M38,O38)","v":0.98083418824956659},{"$f":"IF(S38=\"\",Q38,S38)","v":1.9165811750433415E-2},{"$f":"IF(W38=\"\",U38,W38)","v":0},{"$f":"IF(AC38=\"\",Z38,AC38)","v":0},{"$f":"IF(AI38=\"\",AF38,AI38)","v":0},{"$f":"1-SUM(BC50:BG50)","v":0}]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,0,null,null,null,1,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A51","v":"Guideway-Retained Cut"},null,null,null,null,null,null,"Rehab",0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,1,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A52","v":"Guideway-Retaining Wall"},null,null,null,null,null,null,"Replace",1,0,0,0,0,0]
[null,null,null,null,null,null,"0-Failed",null,null,"Replace",null,null,1,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A53","v":"Guideway-Special Trackwork"},null,null,null,null,null,"4-Good","Do Minimum",0,0.9587049163986352,4.1295083601364801E-2,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A54","v":"Guideway-Steel Viaduct"},null,null,null,null,null,null,"Rehab",0,1,0,0,0,0]
[null,null,null,null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A55","v":"Guideway-Subway Bus"},null,null,null,null,null,null,"Replace",1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A56","v":"Guideway-Tangent Ballasted Track"},null,null,null,null,null,"3-Adequate","Do Minimum",0,0,0.9287843724251954,7.1215627574804596E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A57","v":"Guideway-Tangent Direct Fixation Track"},null,null,null,null,null,null,"Rehab",0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A58","v":"Guideway-Tangent Embedded Track"},null,null,null,null,null,null,"Replace",1,0,0,0,0,0]
[null,"i","UNIT COSTS, DELAY, and CO2 EMISSIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A59","v":"Guideway-Tunnel"},null,null,null,null,null,"2-Marginal","Do Minimum",0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A60","v":"Guideway-Turntable"},null,null,null,null,null,null,"Rehab",0,1,0,0,0,0]
[null,null,null,null,null,null,"State",null,null,"Action",null,null,"i","Agency Cost",null,null,"i","Energy Cost",null,null,"i","Delay (hours)",null,null,null,"i","Other Pass. Cost",null,null,null,null,"i","CO2 (tons)",null,null,null,null,"i","Other Ext. Cost",null,null,null,null,null,null,null,{"$f":"'Default Assets'!A61","v":"Guideway-Wood Tie"},null,null,null,null,null,null,"Replace",1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default",null,"Override",null,"Default",null,"Override",null,"Default",null,"Override",null,null,"Default",null,null,"Override",null,null,"Default",null,null,"Override",null,null,"Default",null,null,"Override",null,null,null,null,null,{"$f":"'Default Assets'!A62","v":"Guideway-Yard Track"},null,null,null,null,null,"1-Poor","Do Minimum",0,0,0,0,0.88480844768298816,0.11519155231701184]
[null,null,null,null,null,null,"5-Excellent",null,null,"Do Minimum",null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A63","v":"Station-Building-Rail"},null,null,null,null,null,null,"Rehab",0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,{"$f":"IF(P12>0,P12,M65)","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A64","v":"Stations-At-Grade Rail Platform"},null,null,null,null,null,null,"Replace",1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,{"$f":"IF(P11>0,P11,INDEX(DefaultRepCost,MATCH(K5,DefaultAssets,0)))","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A65","v":"Stations-Building/Ground Access-Bus"},null,null,null,null,null,"0-Failed","Replace",1,0,0,0,0,0]
[null,null,null,null,null,null,"4-Good",null,null,"Do Minimum",null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A66","v":"Stations-Building-Subway"}]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,{"$f":"+M64","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A67","v":"Stations-Bus Shelter"},null,null,null,null,null,"Unit Costs, Delay, and CO2 Emissions"]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,{"$f":"+M65","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A68","v":"Stations-Bus Station Platform"},null,null,null,null,null,"State","Action","Agency Cost ($)","Energy","Passenger Delay (hours)","Other Pass. Cost ($)","CO2  (tons)","Other Ext. Cost ($)","Agency+ Energy Cost ($)","Total Cost ($)"]
[null,null,null,null,null,null,"3-Adequate",null,null,"Do Minimum",null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A69","v":"Stations-Elevated Rail Platform"}]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,{"$f":"+M64","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A70","v":"Stations-Elevator/Escalator"}]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,{"$f":"+M65","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A71","v":"Stations-Ferry Terminal Building/Dock"},null,null,null,null,null,"5-Excellent","Do Minimum",{"$f":"IF(O63=\"\",M63,O63)","v":0},{"$f":"IF(S63=\"\",Q63,S63)","v":0},{"$f":"IF(W63=\"\",U63,W63)","v":0},{"$f":"IF(AC63=\"\",Z63,AC63)","v":0},{"$f":"IF(AI63=\"\",AF63,AI63)","v":0},{"$f":"IF(AN63=\"\",AL63,AN63)","v":0},{"$f":"BC71+BD71","v":0},{"$f":"+BC71+BD71+BE71*CostPerPaxHour+BF71*OPCWeight+BG71*CostPerTon+BH71*OXCWeight","v":0}]
[null,null,null,null,null,null,"2-Marginal",null,null,"Do Minimum",null,null,{"$f":"0.05*M74","v":1428.8500000000001},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A72","v":"Stations-Parking Equipment"},null,null,null,null,null,null,"Rehab",28577,0,0,0,0,0,{"$f":"BC72+BD72","v":28577},28577]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,{"$f":"+M64","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A73","v":"Stations-Parking Garage/Lot"},null,null,null,null,null,null,"Replace",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,{"$f":"+M65","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A74","v":"Stations-Pedestrian Walkway/Elevated"},null,null,null,null,null,"4-Good","Do Minimum",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"1-Poor",null,null,"Do Minimum",null,null,{"$f":"0.1*M77","v":2857.7000000000003},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A75","v":"Stations-Pedestrian Walkway/Subway"},null,null,null,null,null,null,"Rehab",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,"Rehab",null,null,{"$f":"+M64","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A76","v":"Stations-Shelter-Rail"},null,null,null,null,null,null,"Replace",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,"Replace",null,null,{"$f":"+M65","v":28577},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A77","v":"Stations-Signage & Graphics"},null,null,null,null,null,"3-Adequate","Do Minimum",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"0-Failed",null,null,"Replace",null,null,{"$f":"3*M65","v":85731},null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A78","v":"Stations-Station Canopy"},null,null,null,null,null,null,"Rehab",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A79","v":"Stations-Subway Rail Platform"},null,null,null,null,null,null,"Replace",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A80","v":"Stations-Token Booth"},null,null,null,null,null,"2-Marginal","Do Minimum",1428.8500000000001,0,0,0,0,0,1428.8500000000001,1428.8500000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A81","v":"Systems-Air Conditioning/HVAC-Subway"},null,null,null,null,null,null,"Rehab",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A82","v":"Systems-Bus On-Board Video System"},null,null,null,null,null,null,"Replace",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A83","v":"Systems-Central Revenue Collection"},null,null,null,null,null,"1-Poor","Do Minimum",2857.7000000000003,0,0,0,0,0,2857.7000000000003,2857.7000000000003]
[null,null,"OTHER MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A84","v":"Systems-Centralized Train Control"},null,null,null,null,null,null,"Rehab",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A85","v":"Systems-Change Machine"},null,null,null,null,null,null,"Replace",28577,0,0,0,0,0,28577,28577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default ",null,null,"Override Value",null,null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A86","v":"Systems-Coin/Bill Counter"},null,null,null,null,null,"0-Failed","Replace",85731,0,0,0,0,0,85731,85731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A87","v":"Systems-Communciations"}]
[null,null,null,null,null,"Supplemental Replacement Benefit (% of repl. cost)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"0","v":0},"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A88","v":"Systems-Communications Cable"},null,null,null,null,null,"Economic Analysis Parameters"]
[null,null,null,null,null,"Include in Asset Prioritization Run",null,null,null,null,null,null,null,null,null,null,null,true,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A89","v":"Systems-Communications Hut or Room"},null,null,null,null,null,"Description","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A90","v":"Systems-Compressed Air Pipes"},null,null,null,null,null,"Disc. Rate",7.0000000000000007E-2]
[null,null,"SUMMARY RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A91","v":"Systems-Deep Utility Well"},null,null,null,null,null,"Disc. Factor",{"$f":"1/(1+BB90)","v":0.93457943925233644}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A92","v":"Systems-Electrical Systems"}]
[null,null,null,null,null,"Average Annual Cost ($)",null,null,null,null,null,null,null,{"$f":"BD384","v":312.54217561525451},null,"i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A93","v":"Systems-Electrification"},null,null,null,null,null,"Results by Policy Alternative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A94","v":"Systems-Electrification Breaker House"},null,null,null,null,null,"Policy",null,null,null,null,{"$f":"\"TP from State 5\"","v":"TP from State 5"},null,null,null,null,null,{"$f":"\"TP from State 4\"","v":"TP from State 4"},null,null,null,null,null,{"$f":"\"TP from State 3\"","v":"TP from State 3"},null,null,null,null,null,{"$f":"\"TP from State 2\"","v":"TP from State 2"},null,null,null,null,null,{"$f":"\"TP from State 1\"","v":"TP from State 1"},null,null,null,null,null,"Unit Cost - Agency+Energy Only",null,null,null,null,null,"Unit Cost - Total",null,null,null,null,null,"Solution - Agency+Energy Costs Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution - Total Cost"]
[null,null,null,null,null,"State",null,null,null,"Recommended Action",null,null,null,null,null,null,"i","Prioritization Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A95","v":"Systems-Electrification Catenary/Pole"},null,null,null,null,null,5,4,3,2,1,5,4,3,2,1,0,5,4,3,2,1,0,5,4,3,2,1,0,5,4,3,2,1,0,5,4,3,2,1,0,5,4,3,2,1,0,5,4,3,2,1,0,"c1","c2","c3","c4","c5","c6","c7","c8","c9","c10","c11","c12","c13","c14","c15","c16","l5","l4","l3","l2","l1","l0","sum","optimal","c1","c2","c3","c4","c5","c6","c7","c8","c9","c10","c11","c12","c13","c14","c15","c16","l5","l4","l3","l2","l1","l0","sum","optimal"]
[null,null,null,null,null,{"$f":"BA372","v":5},null,null,null,{"$f":"BB372","v":"Do Minimum"},null,null,null,null,null,null,{"$f":"BJ372","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A96","v":"Systems-Electrification Contact Rail/Protection Boards"},null,null,null,null,null,0,0,0,0,0,{"$f":"IF($BA96=0,$BC$50,IF($BA96=1,$BC$51,$BC$52))","v":0.98083418824956659},{"$f":"IF($BA96=0,$BD$50,IF($BA96=1,$BD$51,$BD$52))","v":1.9165811750433415E-2},{"$f":"IF($BA96=0,$BE$50,IF($BA96=1,$BE$51,$BE$52))","v":0},{"$f":"IF($BA96=0,$BF$50,IF($BA96=1,$BF$51,$BF$52))","v":0},{"$f":"IF($BA96=0,$BG$50,IF($BA96=1,$BG$51,$BG$52))","v":0},{"$f":"1-SUM(BF96:BJ96)","v":0},{"$f":"IF($BB96=0,$BC$53,IF($BB96=1,$BC$54,$BC$55))","v":0},{"$f":"IF($BB96=0,$BD$53,IF($BB96=1,$BD$54,$BD$55))","v":0.9587049163986352},{"$f":"IF($BB96=0,$BE$53,IF($BB96=1,$BE$54,$BE$55))","v":4.1295083601364801E-2},{"$f":"IF($BB96=0,$BF$53,IF($BB96=1,$BF$54,$BF$55))","v":0},{"$f":"IF($BB96=0,$BG$53,IF($BB96=1,$BG$54,$BG$55))","v":0},{"$f":"1-SUM(BL96:BP96)","v":0},{"$f":"IF($BC96=0,$BC$56,IF($BC96=1,$BC$57,$BC$58))","v":0},{"$f":"IF($BC96=0,$BD$56,IF($BC96=1,$BD$57,$BD$58))","v":0},{"$f":"IF($BC96=0,$BE$56,IF($BC96=1,$BE$57,$BE$58))","v":0.9287843724251954},{"$f":"IF($BC96=0,$BF$56,IF($BC96=1,$BF$57,$BF$58))","v":7.1215627574804596E-2},{"$f":"IF($BC96=0,$BG$56,IF($BC96=1,$BG$57,$BG$58))","v":0},{"$f":"1-SUM(BR102:BV102)","v":0},{"$f":"IF($BD96=0,$BC$59,IF($BD96=1,$BC$60,$BC$61))","v":0},{"$f":"IF($BD96=0,$BD$59,IF($BD96=1,$BD$60,$BD$61))","v":0},{"$f":"IF($BD96=0,$BE$59,IF($BD96=1,$BE$60,$BE$61))","v":0},{"$f":"IF($BD96=0,$BF$59,IF($BD96=1,$BF$60,$BF$61))","v":0.88480844768298816},{"$f":"IF($BD96=0,$BG$59,IF($BD96=1,$BG$60,$BG$61))","v":5.7595776158505918E-2},{"$f":"1-SUM(BX96:CB96)","v":5.7595776158505974E-2},{"$f":"IF($BE96=0,$BC$62,IF($BE96=1,$BC$63,$BC$64))","v":0},{"$f":"IF($BE96=0,$BD$62,IF($BE96=1,$BD$63,$BD$64))","v":0},{"$f":"IF($BE96=0,$BE$62,IF($BE96=1,$BE$63,$BE$64))","v":0},{"$f":"IF($BE96=0,$BF$62,IF($BE96=1,$BF$63,$BF$64))","v":0},{"$f":"IF($BE96=0,$BG$62,IF($BE96=1,$BG$63,$BG$64))","v":0.88480844768298816},{"$f":"1-SUM(CD96:CH96)","v":0.11519155231701184},{"$f":"IF($BA96=0,$BI$71,IF($BA96=1,$BI$72,$BI$73))","v":0},{"$f":"IF($BB96=0,$BI$74,IF($BB96=1,$BI$75,$BI$76))","v":0},{"$f":"IF($BC96=0,$BI$77,IF($BC96=1,$BI$78,$BI$79))","v":0},{"$f":"IF($BD96=0,$BI$80,IF($BD96=1,$BI$81,$BI$82))","v":1428.8500000000001},{"$f":"IF($BE96=0,$BI$83,IF($BE96=1,$BI$84,$BI$85))","v":2857.7000000000003},{"$f":"$BI$86","v":85731},{"$f":"IF($BA96=0,$BJ$71,IF($BA96=1,$BJ$72,$BJ$73))","v":0},{"$f":"IF($BB96=0,$BJ$74,IF($BB96=1,$BJ$75,$BJ$76))","v":0},{"$f":"IF($BC96=0,$BJ$77,IF($BC96=1,$BJ$78,$BJ$79))","v":0},{"$f":"IF($BD96=0,$BJ$80,IF($BD96=1,$BJ$81,$BJ$82))","v":1428.8500000000001},{"$f":"IF($BE96=0,$BJ$83,IF($BE96=1,$BJ$84,$BJ$85))","v":2857.7000000000003},{"$f":"$BJ$86","v":85731},{"$f":"(CN96+$BB$91*CI96*CO96)/(1-$BB$91*CH96)","v":69837.019074987707},{"$f":"$BB$91*CG96/(1-$BB$91*CH96)","v":0},{"$f":"$BB$91*CF96/(1-$BB$91*CH96)","v":0},{"$f":"$BB$91*CE96/(1-$BB$91*CH96)","v":0},{"$f":"($BB$91*($BB$91*CI96+CD96))/(1-$BB$91*CH96)","v":0.5813205571426584},{"$f":"(CM96+$BB$91*(CC96*CO96+CB96*CV96))/(1-$BB$91*(CB96*CW96+CA96))","v":56638.276275745928},{"$f":"($BB$91*(CB96*CX96+BZ96))/(1-$BB$91*(CB96*CW96+CA96))","v":0},{"$f":"($BB$91*(CB96*CY96+BY96))/(1-$BB$91*(CB96*CW96+CA96))","v":0},{"$f":"($BB$91*($BB$91*CC96+CB96*CZ96+BX96))/(1-$BB$91*(CB96*CW96+CA96))","v":0.47145474930513759},{"$f":"(CL96+$BB$91*(BW96*CO96+BV96*(CV96+CW96*DA96)+BU96*DA96))/(1-$BB$91*(BV96*(CW96*DB96+CX96)+BU96*DB96+BT96))","v":28562.917992881299},{"$f":"$BB$91*(BV96*(CW96*DC96+CY96)+BU96*DC96+BS96)/(1-$BB$91*(BV96*(CW96*DB96+CX96)+BU96*DB96+BT96))","v":0},{"$f":"$BB$91*($BB$91*BW96+BV96*(CW96*DD96+CZ96)+BU96*DD96+BR96)/(1-$BB$91*(BV96*(CW96*DB96+CX96)+BU96*DB96+BT96))","v":0.23775658842787956},{"$f":"(CK96+$BB$91*(BQ96*CO96+BP96*(CV96+CW96*(DA96+DB96*DE96)+CX96*DE96)+BO96*(DA96+DB96*DE96)+BN96*DE96))/(1-$BB$91*(BP96*(CW96*(DB96*DF96+DC96)+CX96*DF96+CY96)+BO96*(DB96*DF96+DC96)+BN96*DF96+BM96))","v":10598.025072155981},{"$f":"$BB$91*($BB$91*BQ96+BP96*(CW96*(DB96*DG96+DD96)+CX96*DG96+CZ96)+BO96*(DB96*DG96+DD96)+BN96*DG96+BL96)/(1-$BB$91*(BP96*(CW96*(DB96*DF96+DC96)+CX96*DF96+CY96)+BO96*(DB96*DF96+DC96)+BN96*DF96+BM96))","v":8.821753736284689E-2},{"$f":"CJ96+$BB$91*(BK96*CO96+BJ96*(CV96+CW96*(DA96+DB96*(DE96+DF96*DH96)+DC96*DH96)+CX96*(DE96+DF96*DH96)+CY96*DH96)+BI96*(DA96+DB96*(DE96+DF96*DH96)+DC96*DH96)+BH96*(DE96+DF96*DH96)+BG96*DH96)","v":189.83154528907946},{"$f":"1-$BB$91*($BB$91*BK96+BJ96*(CW96*(DB96*(DF96*DI96+DG96)+DC96*DI96+DD96)+CX96*(DF96*DI96+DG96)+CY96*DI96+CZ96)+BI96*(DB96*(DF96*DI96+DG96)+DC96*DI96+DD96)+BH96*(DF96*DI96+DG96)+BG96*DI96+BF96)","v":8.1752384146028256E-2},{"$f":"DJ96/DK96","v":2322.0306939305569},{"$f":"DH96+DI96*DL96","v":10802.868901655476},{"$f":"DE96+DF96*DM96+DG96*DL96","v":29114.996088895052},{"$f":"DA96+DB96*DN96+DC96*DM96+DD96*DL96","v":57733.008674431796},{"$f":"CV96+CW96*DO96+CX96*DN96+CY96*DM96+CZ96*DL96","v":71186.863251685776},{"$f":"CO96+$BB$91*DL96","v":87901.122143860339},{"$f":"SUM(DL96:DQ96)","v":259060.88975445897},{"$f":"IF(AND(DR96=MIN(DR$96:DR$338),SUM(DS$95:DS95)=0),1,0)","v":0},{"$f":"(CT96+$BB$91*CI96*CU96)/(1-$BB$91*CH96)","v":69837.019074987707},{"$f":"$BB$91*CG96/(1-$BB$91*CH96)","v":0},{"$f":"$BB$91*CF96/(1-$BB$91*CH96)","v":0},{"$f":"$BB$91*CE96/(1-$BB$91*CH96)","v":0},{"$f":"($BB$91*($BB$91*CI96+CD96))/(1-$BB$91*CH96)","v":0.5813205571426584},{"$f":"(CS96+$BB$91*(CC96*CU96+CB96*DT96))/(1-$BB$91*(CB96*DU96+CA96))","v":56638.276275745928},{"$f":"($BB$91*(CB96*DV96+BZ96))/(1-$BB$91*(CB96*DU96+CA96))","v":0},{"$f":"($BB$91*(CB96*DW96+BY96))/(1-$BB$91*(CB96*DU96+CA96))","v":0},{"$f":"($BB$91*($BB$91*CC96+CB96*DX96+BX96))/(1-$BB$91*(CB96*DU96+CA96))","v":0.47145474930513759},{"$f":"(CR96+$BB$91*(BW96*CU96+BV96*(DT96+DU96*DY96)+BU96*DY96))/(1-$BB$91*(BV96*(DU96*DZ96+DV96)+BU96*DZ96+BT96))","v":28562.917992881299},{"$f":"$BB$91*(BV96*(DU96*EA96+DW96)+BU96*EA96+BS96)/(1-$BB$91*(BV96*(DU96*DZ96+DV96)+BU96*DZ96+BT96))","v":0},{"$f":"$BB$91*($BB$91*BW96+BV96*(DU96*EB96+DX96)+BU96*EB96+BR96)/(1-$BB$91*(BV96*(DU96*DZ96+DV96)+BU96*DZ96+BT96))","v":0.23775658842787956},{"$f":"(CQ96+$BB$91*(BQ96*CU96+BP96*(DT96+DU96*(DY96+DZ96*EC96)+DV96*EC96)+BO96*(DY96+DZ96*EC96)+BN96*EC96))/(1-$BB$91*(BP96*(DU96*(DZ96*ED96+EA96)+DV96*ED96+DW96)+BO96*(DZ96*ED96+EA96)+BN96*ED96+BM96))","v":10598.025072155981},{"$f":"$BB$91*($BB$91*BQ96+BP96*(DU96*(DZ96*EE96+EB96)+DV96*EE96+DX96)+BO96*(DZ96*EE96+EB96)+BN96*EE96+BL96)/(1-$BB$91*(BP96*(DU96*(DZ96*ED96+EA96)+DV96*ED96+DW96)+BO96*(DZ96*ED96+EA96)+BN96*ED96+BM96))","v":8.821753736284689E-2},{"$f":"CP96+$BB$91*(BK96*CU96+BJ96*(DT96+DU96*(DY96+DZ96*(EC96+ED96*EF96)+EA96*EF96)+DV96*(EC96+ED96*EF96)+DW96*EF96)+BI96*(DY96+DZ96*(EC96+ED96*EF96)+EA96*EF96)+BH96*(EC96+ED96*EF96)+BG96*EF96)","v":189.83154528907946},{"$f":"1-$BB$91*($BB$91*BK96+BJ96*(DU96*(DZ96*(ED96*EG96+EE96)+EA96*EG96+EB96)+DV96*(ED96*EG96+EE96)+DW96*EG96+DX96)+BI96*(DZ96*(ED96*EG96+EE96)+EA96*EG96+EB96)+BH96*(ED96*EG96+EE96)+BG96*EG96+BF96)","v":8.1752384146028256E-2},{"$f":"EH96/EI96","v":2322.0306939305569},{"$f":"EF96+EG96*EJ96","v":10802.868901655476},{"$f":"EC96+ED96*EK96+EE96*EJ96","v":29114.996088895052},{"$f":"DY96+DZ96*EL96+EA96*EK96+EB96*EJ96","v":57733.008674431796},{"$f":"DT96+DU96*EM96+DV96*EL96+DW96*EK96+DX96*EJ96","v":71186.863251685776},{"$f":"CU96+$BB$91*EJ96","v":87901.122143860339},{"$f":"SUM(EJ96:EO96)","v":259060.88975445897},{"$f":"IF(AND(EP96=MIN(EP$96:EP$338),SUM(EQ$95:EQ95)=0),1,0)","v":0}]
[null,null,null,null,null,{"$f":"BA373","v":4},null,null,null,{"$f":"BB373","v":"Do Minimum"},null,null,null,null,null,null,{"$f":"BJ373","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A97","v":"Systems-Electrification Substation"},null,null,null,null,null,0,0,0,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,{"$f":"1-SUM(BF97:BJ97)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL97:BP97)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX97:CB97)","v":5.7595776158505974E-2},0,1,0,0,0,{"$f":"1-SUM(CD97:CH97)","v":0},{"$f":"IF($BA97=0,$BI$71,IF($BA97=1,$BI$72,$BI$73))","v":0},{"$f":"IF($BB97=0,$BI$74,IF($BB97=1,$BI$75,$BI$76))","v":0},{"$f":"IF($BC97=0,$BI$77,IF($BC97=1,$BI$78,$BI$79))","v":0},{"$f":"IF($BD97=0,$BI$80,IF($BD97=1,$BI$81,$BI$82))","v":1428.8500000000001},{"$f":"IF($BE97=0,$BI$83,IF($BE97=1,$BI$84,$BI$85))","v":28577},{"$f":"$BI$86","v":85731},0,0,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,8668.3573359360926,5.7515842062166402E-2,155.26738774396227,8.2302312101684372E-2,{"$f":"DJ97/DK97","v":1886.5495242968348},{"$f":"DH97+DI97*DL97","v":8776.8638204180043},{"$f":"DE97+DF97*DM97+DG97*DL97","v":23654.675265482019},{"$f":"DA97+DB97*DN97+DC97*DM97+DD97*DL97","v":46905.572926174107},{"$f":"CV97+CW97*DO97+CX97*DN97+CY97*DM97+CZ97*DL97","v":36779.67646768038},87494.130396539098,205497.46840059041,{"$f":"IF(AND(DR97=MIN(DR$96:DR$338),SUM(DS$95:DS96)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,8668.3573359360926,5.7515842062166402E-2,155.26738774396227,8.2302312101684372E-2,{"$f":"EH97/EI97","v":1886.5495242968348},{"$f":"EF97+EG97*EJ97","v":8776.8638204180043},{"$f":"EC97+ED97*EK97+EE97*EJ97","v":23654.675265482019},{"$f":"DY97+DZ97*EL97+EA97*EK97+EB97*EJ97","v":46905.572926174107},{"$f":"DT97+DU97*EM97+DV97*EL97+DW97*EK97+DX97*EJ97","v":36779.67646768038},87494.130396539098,205497.46840059041,{"$f":"IF(AND(EP97=MIN(EP$96:EP$338),SUM(EQ$95:EQ96)=0),1,0)","v":0}]
[null,null,null,null,null,{"$f":"BA374","v":3},null,null,null,{"$f":"BB374","v":"Do Minimum"},null,null,null,null,null,null,{"$f":"BJ374","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A98","v":"Systems-Electrification Substation Building Components"},null,null,null,null,null,0,0,0,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,{"$f":"1-SUM(BF98:BJ98)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL98:BP98)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX98:CB98)","v":5.7595776158505974E-2},1,0,0,0,0,{"$f":"1-SUM(CD98:CH98)","v":0},0,0,0,1428.8500000000001,28577,85731,0,0,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,8196.9054184878332,0.10877537673574693,146.82275344564994,8.1384152669937926E-2,1804.070554633716,8393.1438727259829,22620.505094762626,44854.885532822394,30263.047247321228,87417.047247321228,195352.69954958718,{"$f":"IF(AND(DR98=MIN(DR$96:DR$338),SUM(DS$95:DS97)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,8196.9054184878332,0.10877537673574693,146.82275344564994,8.1384152669937926E-2,{"$f":"EH98/EI98","v":1804.070554633716},{"$f":"EF98+EG98*EJ98","v":8393.1438727259829},{"$f":"EC98+ED98*EK98+EE98*EJ98","v":22620.505094762626},{"$f":"DY98+DZ98*EL98+EA98*EK98+EB98*EJ98","v":44854.885532822394},{"$f":"DT98+DU98*EM98+DV98*EL98+DW98*EK98+DX98*EJ98","v":30263.047247321228},87417.047247321228,195352.69954958718,{"$f":"IF(AND(EP98=MIN(EP$96:EP$338),SUM(EQ$95:EQ97)=0),1,0)","v":0}]
[null,null,null,null,null,{"$f":"BA375","v":2},null,null,null,{"$f":"BB375","v":"Replace"},null,null,null,null,null,null,{"$f":"BJ375","v":8.9679961856807391E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A99","v":"Systems-Emergency Exit"},null,null,null,null,null,0,0,0,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,0,28577,2857.7000000000003,85731,0,0,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,116.07961718150861,8.3332534346199472E-2,1392.9687617475254,6480.5598636543764,17465.867335966002,34633.598003415304,70646.780451649101,87032.83996425003,217652.61438068235,{"$f":"IF(AND(DR99=MIN(DR$96:DR$338),SUM(DS$95:DS98)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,116.07961718150861,8.3332534346199472E-2,1392.9687617475254,6480.5598636543764,17465.867335966002,34633.598003415304,70646.780451649101,87032.83996425003,217652.61438068235,{"$f":"IF(AND(EP99=MIN(EP$96:EP$338),SUM(EQ$95:EQ98)=0),1,0)","v":0}]
[null,null,null,null,null,{"$f":"BA376","v":1},null,null,null,{"$f":"BB376","v":"Replace"},null,null,null,null,null,null,{"$f":"BJ376","v":0.24733561822784636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A100","v":"Systems-Emergency Location System"},null,null,null,null,null,0,0,0,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,28577,28577,85731,0,0,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,116.07961718150861,8.3332534346199472E-2,1392.9687617475254,6480.5598636543764,17465.867335966002,34633.598003415304,34633.598003415304,87032.83996425003,181639.43193244853,{"$f":"IF(AND(DR100=MIN(DR$96:DR$338),SUM(DS$95:DS99)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,116.07961718150861,8.3332534346199472E-2,1392.9687617475254,6480.5598636543764,17465.867335966002,34633.598003415304,34633.598003415304,87032.83996425003,181639.43193244853,{"$f":"IF(AND(EP100=MIN(EP$96:EP$338),SUM(EQ$95:EQ99)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A101","v":"Systems-Fan Plant"},null,null,null,null,null,0,0,0,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,28577,28577,85731,0,0,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,116.07961718150861,8.3332534346199472E-2,1392.9687617475254,6480.5598636543764,17465.867335966002,34633.598003415304,29878.839964250023,87032.83996425003,176884.67389328324,{"$f":"IF(AND(DR101=MIN(DR$96:DR$338),SUM(DS$95:DS100)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,116.07961718150861,8.3332534346199472E-2,1392.9687617475254,6480.5598636543764,17465.867335966002,34633.598003415304,29878.839964250023,87032.83996425003,176884.67389328324,{"$f":"IF(AND(EP101=MIN(EP$96:EP$338),SUM(EQ$95:EQ100)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A102","v":"Systems-Gates, Flashers, Crossings"},null,null,null,null,null,0,0,0,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,0,28577,2857.7000000000003,85731,0,0,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,95.780034747439501,8.0200153369685778E-2,1194.2624885757716,5556.1113520038252,14974.37039694771,29693.133166893243,70531.26841022115,86847.13316689324,208796.27898153494,{"$f":"IF(AND(DR102=MIN(DR$96:DR$338),SUM(DS$95:DS101)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,95.780034747439501,8.0200153369685778E-2,1194.2624885757716,5556.1113520038252,14974.37039694771,29693.133166893243,70531.26841022115,86847.13316689324,208796.27898153494,{"$f":"IF(AND(EP102=MIN(EP$96:EP$338),SUM(EQ$95:EQ101)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A103","v":"Systems-Guideway Drainage"},null,null,null,null,null,0,0,0,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,28577,28577,85731,0,0,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,95.780034747439501,8.0200153369685778E-2,1194.2624885757716,5556.1113520038252,14974.37039694771,29693.133166893243,33769.627431779278,86847.13316689324,172034.63800309307,{"$f":"IF(AND(DR103=MIN(DR$96:DR$338),SUM(DS$95:DS102)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,95.780034747439501,8.0200153369685778E-2,1194.2624885757716,5556.1113520038252,14974.37039694771,29693.133166893243,33769.627431779278,86847.13316689324,172034.63800309307,{"$f":"IF(AND(EP103=MIN(EP$96:EP$338),SUM(EQ$95:EQ102)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A104","v":"Systems-Heaters"},null,null,null,null,null,0,0,0,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,28577,28577,85731,0,0,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,95.780034747439501,8.0200153369685778E-2,1194.2624885757716,5556.1113520038252,14974.37039694771,29693.133166893243,29693.133166893243,86847.13316689324,167958.14373820703,{"$f":"IF(AND(DR104=MIN(DR$96:DR$338),SUM(DS$95:DS103)=0),1,0)","v":1},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,95.780034747439501,8.0200153369685778E-2,1194.2624885757716,5556.1113520038252,14974.37039694771,29693.133166893243,29693.133166893243,86847.13316689324,167958.14373820703,{"$f":"IF(AND(EP104=MIN(EP$96:EP$338),SUM(EQ$95:EQ103)=0),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A105","v":"Systems-High Tension Towers"},null,null,null,null,null,0,0,1,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,28577,1428.8500000000001,2857.7000000000003,85731,0,0,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,58283.178904484703,71865.242810124924,88991.741733235584,282608.19959298923,{"$f":"IF(AND(DR105=MIN(DR$96:DR$338),SUM(DS$95:DS104)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,58283.178904484703,71865.242810124924,88991.741733235584,282608.19959298923,{"$f":"IF(AND(EP105=MIN(EP$96:EP$338),SUM(EQ$95:EQ104)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A106","v":"Systems-In Station Revenue Collection Equipment"},null,null,null,null,null,0,0,1,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,0,28577,1428.8500000000001,28577,85731,0,0,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,49538.244084641236,43747.06883602991,88991.741733235584,245745.0907990507,{"$f":"IF(AND(DR106=MIN(DR$96:DR$338),SUM(DS$95:DS105)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,49538.244084641236,43747.06883602991,88991.741733235584,245745.0907990507,{"$f":"IF(AND(EP106=MIN(EP$96:EP$338),SUM(EQ$95:EQ105)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A107","v":"Systems-Interlocking"},null,null,null,null,null,0,0,1,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,0,28577,1428.8500000000001,28577,85731,0,0,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,45834.365968015285,31837.74173323558,88991.741733235584,230131.88557963044,{"$f":"IF(AND(DR107=MIN(DR$96:DR$338),SUM(DS$95:DS106)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,45834.365968015285,31837.74173323558,88991.741733235584,230131.88557963044,{"$f":"IF(AND(EP107=MIN(EP$96:EP$338),SUM(EQ$95:EQ106)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A108","v":"Systems-ITS, APC, AVL, CAD, GPL"},null,null,null,null,null,0,0,1,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,28577,28577,2857.7000000000003,85731,0,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,43747.06883602991,71865.242810124924,88991.741733235584,268072.08952453441,{"$f":"IF(AND(DR108=MIN(DR$96:DR$338),SUM(DS$95:DS107)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,43747.06883602991,71865.242810124924,88991.741733235584,268072.08952453441,{"$f":"IF(AND(EP108=MIN(EP$96:EP$338),SUM(EQ$95:EQ107)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A109","v":"Systems-Lighting"},null,null,null,null,null,0,0,1,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,43747.06883602991,43747.06883602991,88991.741733235584,239953.91555043939,{"$f":"IF(AND(DR109=MIN(DR$96:DR$338),SUM(DS$95:DS108)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,43747.06883602991,43747.06883602991,88991.741733235584,239953.91555043939,{"$f":"IF(AND(EP109=MIN(EP$96:EP$338),SUM(EQ$95:EQ108)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A110","v":"Systems-MIS/IT/Network System"},null,null,null,null,null,0,0,1,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,43747.06883602991,31837.74173323558,88991.741733235584,228044.58844764507,{"$f":"IF(AND(DR110=MIN(DR$96:DR$338),SUM(DS$95:DS109)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,43747.06883602991,31837.74173323558,88991.741733235584,228044.58844764507,{"$f":"IF(AND(EP110=MIN(EP$96:EP$338),SUM(EQ$95:EQ109)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A111","v":"Systems-Parking Meter"},null,null,null,null,null,0,0,1,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,28577,28577,2857.7000000000003,85731,0,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,31837.74173323558,71865.242810124924,88991.741733235584,256162.7624217401,{"$f":"IF(AND(DR111=MIN(DR$96:DR$338),SUM(DS$95:DS110)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,31837.74173323558,71865.242810124924,88991.741733235584,256162.7624217401,{"$f":"IF(AND(EP111=MIN(EP$96:EP$338),SUM(EQ$95:EQ110)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A112","v":"Systems-Passenger Counter-Rail"},null,null,null,null,null,0,0,1,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,31837.74173323558,43747.06883602991,88991.741733235584,228044.58844764507,{"$f":"IF(AND(DR112=MIN(DR$96:DR$338),SUM(DS$95:DS111)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,31837.74173323558,43747.06883602991,88991.741733235584,228044.58844764507,{"$f":"IF(AND(EP112=MIN(EP$96:EP$338),SUM(EQ$95:EQ111)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A113","v":"Systems-Power Cable"},null,null,null,null,null,0,0,1,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,31837.74173323558,31837.74173323558,88991.741733235584,216135.26134485073,{"$f":"IF(AND(DR113=MIN(DR$96:DR$338),SUM(DS$95:DS112)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,290.74668355246575,8.3332534346199472E-2,3488.9936545620703,16231.973654552003,43747.06883602991,31837.74173323558,31837.74173323558,88991.741733235584,216135.26134485073,{"$f":"IF(AND(EP113=MIN(EP$96:EP$338),SUM(EQ$95:EQ112)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A114","v":"Systems-Pump Room"},null,null,null,null,null,0,0,2,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,28577,1428.8500000000001,2857.7000000000003,85731,0,0,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,57799.319664594695,71268.627072716306,88032.572485794633,261899.00302517417,{"$f":"IF(AND(DR114=MIN(DR$96:DR$338),SUM(DS$95:DS113)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,57799.319664594695,71268.627072716306,88032.572485794633,261899.00302517417,{"$f":"IF(AND(EP114=MIN(EP$96:EP$338),SUM(EQ$95:EQ113)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A115","v":"Systems-Revenue Collection System-Rail"},null,null,null,null,null,0,0,2,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,0,28577,1428.8500000000001,28577,85731,0,0,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,47852.107533754424,39284.690426610861,88032.572485794633,219967.85424822845,{"$f":"IF(AND(DR115=MIN(DR$96:DR$338),SUM(DS$95:DS114)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,47852.107533754424,39284.690426610861,88032.572485794633,219967.85424822845,{"$f":"IF(AND(EP115=MIN(EP$96:EP$338),SUM(EQ$95:EQ114)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A116","v":"Systems-Roadway Traffic Signals"},null,null,null,null,null,0,0,2,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,0,28577,1428.8500000000001,28577,85731,0,0,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,45237.75023060666,30878.572485794641,88032.572485794633,208947.37900426445,{"$f":"IF(AND(DR116=MIN(DR$96:DR$338),SUM(DS$95:DS115)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,45237.75023060666,30878.572485794641,88032.572485794633,208947.37900426445,{"$f":"IF(AND(EP116=MIN(EP$96:EP$338),SUM(EQ$95:EQ115)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A117","v":"Systems-SCADA RTU"},null,null,null,null,null,0,0,2,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,28577,28577,2857.7000000000003,85731,0,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,39284.690426610861,71268.627072716306,88032.572485794633,243384.37378719033,{"$f":"IF(AND(DR117=MIN(DR$96:DR$338),SUM(DS$95:DS116)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,39284.690426610861,71268.627072716306,88032.572485794633,243384.37378719033,{"$f":"IF(AND(EP117=MIN(EP$96:EP$338),SUM(EQ$95:EQ116)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A118","v":"Systems-Signal Bridge"},null,null,null,null,null,0,0,2,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,39284.690426610861,39284.690426610861,88032.572485794633,211400.43714108487,{"$f":"IF(AND(DR118=MIN(DR$96:DR$338),SUM(DS$95:DS117)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,39284.690426610861,39284.690426610861,88032.572485794633,211400.43714108487,{"$f":"IF(AND(EP118=MIN(EP$96:EP$338),SUM(EQ$95:EQ117)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A119","v":"Systems-Signals & Train Stops"},null,null,null,null,null,0,0,2,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,39284.690426610861,30878.572485794641,88032.572485794633,202994.31920026866,{"$f":"IF(AND(DR119=MIN(DR$96:DR$338),SUM(DS$95:DS118)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,39284.690426610861,30878.572485794641,88032.572485794633,202994.31920026866,{"$f":"IF(AND(EP119=MIN(EP$96:EP$338),SUM(EQ$95:EQ118)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A120","v":"Systems-Subway Ventilation"},null,null,null,null,null,0,0,2,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,0,28577,28577,2857.7000000000003,85731,0,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,30878.572485794641,71268.627072716306,88032.572485794633,234978.25584637412,{"$f":"IF(AND(DR120=MIN(DR$96:DR$338),SUM(DS$95:DS119)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,30878.572485794641,71268.627072716306,88032.572485794633,234978.25584637412,{"$f":"IF(AND(EP120=MIN(EP$96:EP$338),SUM(EQ$95:EQ119)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A121","v":"Systems-Sump Pump/Discharge Pipes"},null,null,null,null,null,0,0,2,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,30878.572485794641,39284.690426610861,88032.572485794633,202994.31920026866,{"$f":"IF(AND(DR121=MIN(DR$96:DR$338),SUM(DS$95:DS120)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,30878.572485794641,39284.690426610861,88032.572485794633,202994.31920026866,{"$f":"IF(AND(EP121=MIN(EP$96:EP$338),SUM(EQ$95:EQ120)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A122","v":"Systems-System Utilities"},null,null,null,null,null,0,0,2,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,28577,28577,28577,85731,0,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,30878.572485794641,30878.572485794641,88032.572485794633,194588.20125945244,{"$f":"IF(AND(DR122=MIN(DR$96:DR$338),SUM(DS$95:DS121)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,189.92513548783933,7.7121241116533956E-2,2462.6825598002656,11457.228756473622,30878.572485794641,30878.572485794641,30878.572485794641,88032.572485794633,194588.20125945244,{"$f":"IF(AND(EP122=MIN(EP$96:EP$338),SUM(EQ$95:EQ121)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A123","v":"Systems-Train Control"},null,null,null,null,null,0,1,0,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,0,1428.8500000000001,2857.7000000000003,85731,0,28577,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,50886.494926733649,100904.37395377434,124418.6997190995,173481.06468127674,980403.05963270739,{"$f":"IF(AND(DR123=MIN(DR$96:DR$338),SUM(DS$95:DS122)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,50886.494926733649,100904.37395377434,124418.6997190995,173481.06468127674,980403.05963270739,{"$f":"IF(AND(EP123=MIN(EP$96:EP$338),SUM(EQ$95:EQ122)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A124","v":"Systems-Train Control"},null,null,null,null,null,0,1,0,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,28577,0,1428.8500000000001,28577,85731,0,28577,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,99884.076288716664,198063.16391756505,436819.8571428571,173481.06468127674,1438960.5883822388,{"$f":"IF(AND(DR124=MIN(DR$96:DR$338),SUM(DS$95:DS123)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,99884.076288716664,198063.16391756505,436819.8571428571,173481.06468127674,1438960.5883822388,{"$f":"IF(AND(EP124=MIN(EP$96:EP$338),SUM(EQ$95:EQ123)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A125","v":"Systems-Train Control Cable"},null,null,null,null,null,0,1,0,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,28577,0,1428.8500000000001,28577,85731,0,28577,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,49617.387765330292,98387.822876989871,116327.06468127674,173481.06468127674,968525.76635669684,{"$f":"IF(AND(DR125=MIN(DR$96:DR$338),SUM(DS$95:DS124)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,49617.387765330292,98387.822876989871,116327.06468127674,173481.06468127674,968525.76635669684,{"$f":"IF(AND(EP125=MIN(EP$96:EP$338),SUM(EQ$95:EQ124)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A126","v":"Systems-Train Control, Elec., Comm., Revenue Collect. & Util."},null,null,null,null,null,0,1,0,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,0,28577,2857.7000000000003,85731,0,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,220290.06844222205,436819.8571428571,124418.6997190995,173481.06468127674,1485722.1163372786,{"$f":"IF(AND(DR126=MIN(DR$96:DR$338),SUM(DS$95:DS125)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,220290.06844222205,436819.8571428571,124418.6997190995,173481.06468127674,1485722.1163372786,{"$f":"IF(AND(EP126=MIN(EP$96:EP$338),SUM(EQ$95:EQ125)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A127","v":"Systems-Trolley Wire"},null,null,null,null,null,0,1,0,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,173481.06468127674,1798123.2737610361,{"$f":"IF(AND(DR127=MIN(DR$96:DR$338),SUM(DS$95:DS126)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,173481.06468127674,1798123.2737610361,{"$f":"IF(AND(EP127=MIN(EP$96:EP$338),SUM(EQ$95:EQ126)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A128","v":"Systems-Tunnel Handrail"},null,null,null,null,null,0,1,0,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,220290.06844222205,436819.8571428571,116327.06468127674,173481.06468127674,1477630.4812994557,{"$f":"IF(AND(DR128=MIN(DR$96:DR$338),SUM(DS$95:DS127)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,220290.06844222205,436819.8571428571,116327.06468127674,173481.06468127674,1477630.4812994557,{"$f":"IF(AND(EP128=MIN(EP$96:EP$338),SUM(EQ$95:EQ127)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A129","v":"Systems-Turnstile"},null,null,null,null,null,0,1,0,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,0,28577,2857.7000000000003,85731,0,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,58664.221924189333,116327.06468127674,124418.6997190995,173481.06468127674,1003603.4773576655,{"$f":"IF(AND(DR129=MIN(DR$96:DR$338),SUM(DS$95:DS128)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,58664.221924189333,116327.06468127674,124418.6997190995,173481.06468127674,1003603.4773576655,{"$f":"IF(AND(EP129=MIN(EP$96:EP$338),SUM(EQ$95:EQ128)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A130","v":"User Specified"},null,null,null,null,null,0,1,0,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,58664.221924189333,116327.06468127674,436819.8571428571,173481.06468127674,1316004.634781423,{"$f":"IF(AND(DR130=MIN(DR$96:DR$338),SUM(DS$95:DS129)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,58664.221924189333,116327.06468127674,436819.8571428571,173481.06468127674,1316004.634781423,{"$f":"IF(AND(EP130=MIN(EP$96:EP$338),SUM(EQ$95:EQ129)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,58664.221924189333,116327.06468127674,116327.06468127674,173481.06468127674,995511.84231984266,{"$f":"IF(AND(DR131=MIN(DR$96:DR$338),SUM(DS$95:DS130)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,58664.221924189333,116327.06468127674,116327.06468127674,173481.06468127674,995511.84231984266,{"$f":"IF(AND(EP131=MIN(EP$96:EP$338),SUM(EQ$95:EQ130)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Condition Dropdown",null,null,null,null,null,0,1,1,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,100904.37395377434,124418.6997190995,173481.06468127674,1366336.421848831,{"$f":"IF(AND(DR132=MIN(DR$96:DR$338),SUM(DS$95:DS131)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,100904.37395377434,124418.6997190995,173481.06468127674,1366336.421848831,{"$f":"IF(AND(EP132=MIN(EP$96:EP$338),SUM(EQ$95:EQ131)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A138","v":"5-Excellent"},null,null,null,null,null,0,1,1,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,28577,28577,1428.8500000000001,28577,85731,0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,198063.16391756505,436819.8571428571,173481.06468127674,1775896.3692363792,{"$f":"IF(AND(DR133=MIN(DR$96:DR$338),SUM(DS$95:DS132)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,198063.16391756505,436819.8571428571,173481.06468127674,1775896.3692363792,{"$f":"IF(AND(EP133=MIN(EP$96:EP$338),SUM(EQ$95:EQ132)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A137","v":"4-Good"},null,null,null,null,null,0,1,1,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,28577,28577,1428.8500000000001,28577,85731,0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,98387.822876989871,116327.06468127674,173481.06468127674,1355728.2357342236,{"$f":"IF(AND(DR134=MIN(DR$96:DR$338),SUM(DS$95:DS133)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,98387.822876989871,116327.06468127674,173481.06468127674,1355728.2357342236,{"$f":"IF(AND(EP134=MIN(EP$96:EP$338),SUM(EQ$95:EQ133)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A136","v":"3-Adequate"},null,null,null,null,null,0,1,1,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,436819.8571428571,124418.6997190995,173481.06468127674,1702251.9050379137,{"$f":"IF(AND(DR135=MIN(DR$96:DR$338),SUM(DS$95:DS134)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,436819.8571428571,124418.6997190995,173481.06468127674,1702251.9050379137,{"$f":"IF(AND(EP135=MIN(EP$96:EP$338),SUM(EQ$95:EQ134)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A135","v":"2-Marginal"},null,null,null,null,null,0,1,1,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,173481.06468127674,2014653.0624616712,{"$f":"IF(AND(DR136=MIN(DR$96:DR$338),SUM(DS$95:DS135)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,173481.06468127674,2014653.0624616712,{"$f":"IF(AND(EP136=MIN(EP$96:EP$338),SUM(EQ$95:EQ135)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Default Assets'!A134","v":"1-Poor"},null,null,null,null,null,0,1,1,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,436819.8571428571,116327.06468127674,173481.06468127674,1694160.2700000908,{"$f":"IF(AND(DR137=MIN(DR$96:DR$338),SUM(DS$95:DS136)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,436819.8571428571,116327.06468127674,173481.06468127674,1694160.2700000908,{"$f":"IF(AND(EP137=MIN(EP$96:EP$338),SUM(EQ$95:EQ136)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,116327.06468127674,124418.6997190995,173481.06468127674,1381759.1125763333,{"$f":"IF(AND(DR138=MIN(DR$96:DR$338),SUM(DS$95:DS137)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,116327.06468127674,124418.6997190995,173481.06468127674,1381759.1125763333,{"$f":"IF(AND(EP138=MIN(EP$96:EP$338),SUM(EQ$95:EQ137)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,116327.06468127674,436819.8571428571,173481.06468127674,1694160.2700000908,{"$f":"IF(AND(DR139=MIN(DR$96:DR$338),SUM(DS$95:DS138)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,116327.06468127674,436819.8571428571,173481.06468127674,1694160.2700000908,{"$f":"IF(AND(EP139=MIN(EP$96:EP$338),SUM(EQ$95:EQ138)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,116327.06468127674,116327.06468127674,173481.06468127674,1373667.4775385105,{"$f":"IF(AND(DR140=MIN(DR$96:DR$338),SUM(DS$95:DS139)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,436819.8571428571,116327.06468127674,116327.06468127674,173481.06468127674,1373667.4775385105,{"$f":"IF(AND(EP140=MIN(EP$96:EP$338),SUM(EQ$95:EQ139)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,100904.37395377434,124418.6997190995,173481.06468127674,1045843.6293872506,{"$f":"IF(AND(DR141=MIN(DR$96:DR$338),SUM(DS$95:DS140)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,100904.37395377434,124418.6997190995,173481.06468127674,1045843.6293872506,{"$f":"IF(AND(EP141=MIN(EP$96:EP$338),SUM(EQ$95:EQ140)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,28577,28577,1428.8500000000001,28577,85731,0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,198063.16391756505,436819.8571428571,173481.06468127674,1455403.5767747988,{"$f":"IF(AND(DR142=MIN(DR$96:DR$338),SUM(DS$95:DS141)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,198063.16391756505,436819.8571428571,173481.06468127674,1455403.5767747988,{"$f":"IF(AND(EP142=MIN(EP$96:EP$338),SUM(EQ$95:EQ141)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,28577,28577,1428.8500000000001,28577,85731,0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,98387.822876989871,116327.06468127674,173481.06468127674,1035235.4432726433,{"$f":"IF(AND(DR143=MIN(DR$96:DR$338),SUM(DS$95:DS142)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,98387.822876989871,116327.06468127674,173481.06468127674,1035235.4432726433,{"$f":"IF(AND(EP143=MIN(EP$96:EP$338),SUM(EQ$95:EQ142)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,436819.8571428571,124418.6997190995,173481.06468127674,1381759.1125763333,{"$f":"IF(AND(DR144=MIN(DR$96:DR$338),SUM(DS$95:DS143)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,436819.8571428571,124418.6997190995,173481.06468127674,1381759.1125763333,{"$f":"IF(AND(EP144=MIN(EP$96:EP$338),SUM(EQ$95:EQ143)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,436819.8571428571,436819.8571428571,173481.06468127674,1694160.2700000908,{"$f":"IF(AND(DR145=MIN(DR$96:DR$338),SUM(DS$95:DS144)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,436819.8571428571,436819.8571428571,173481.06468127674,1694160.2700000908,{"$f":"IF(AND(EP145=MIN(EP$96:EP$338),SUM(EQ$95:EQ144)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,436819.8571428571,116327.06468127674,173481.06468127674,1373667.4775385105,{"$f":"IF(AND(DR146=MIN(DR$96:DR$338),SUM(DS$95:DS145)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,436819.8571428571,116327.06468127674,173481.06468127674,1373667.4775385105,{"$f":"IF(AND(EP146=MIN(EP$96:EP$338),SUM(EQ$95:EQ145)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,116327.06468127674,124418.6997190995,173481.06468127674,1061266.320114753,{"$f":"IF(AND(DR147=MIN(DR$96:DR$338),SUM(DS$95:DS146)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,116327.06468127674,124418.6997190995,173481.06468127674,1061266.320114753,{"$f":"IF(AND(EP147=MIN(EP$96:EP$338),SUM(EQ$95:EQ146)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,116327.06468127674,436819.8571428571,173481.06468127674,1373667.4775385105,{"$f":"IF(AND(DR148=MIN(DR$96:DR$338),SUM(DS$95:DS147)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,116327.06468127674,436819.8571428571,173481.06468127674,1373667.4775385105,{"$f":"IF(AND(EP148=MIN(EP$96:EP$338),SUM(EQ$95:EQ147)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,116327.06468127674,116327.06468127674,173481.06468127674,1053174.6850769301,{"$f":"IF(AND(DR149=MIN(DR$96:DR$338),SUM(DS$95:DS148)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,7824.30574845908,8.3332534346199472E-2,93892.569208966117,436819.8571428571,116327.06468127674,116327.06468127674,116327.06468127674,173481.06468127674,1053174.6850769301,{"$f":"IF(AND(EP149=MIN(EP$96:EP$338),SUM(EQ$95:EQ148)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,0,1428.8500000000001,2857.7000000000003,85731,0,28577,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,30390.463291315889,60262.171269421859,74305.411131394183,92914.759960188603,301320.18876991095,{"$f":"IF(AND(DR150=MIN(DR$96:DR$338),SUM(DS$95:DS149)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,30390.463291315889,60262.171269421859,74305.411131394183,92914.759960188603,301320.18876991095,{"$f":"IF(AND(EP150=MIN(EP$96:EP$338),SUM(EQ$95:EQ149)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,28577,0,1428.8500000000001,28577,85731,0,28577,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,28460.188431441966,56434.570713032153,61998.270990830468,92914.759960188603,283255.17321308359,{"$f":"IF(AND(DR151=MIN(DR$96:DR$338),SUM(DS$95:DS150)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,28460.188431441966,56434.570713032153,61998.270990830468,92914.759960188603,283255.17321308359,{"$f":"IF(AND(EP151=MIN(EP$96:EP$338),SUM(EQ$95:EQ150)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,28577,0,1428.8500000000001,28577,85731,0,28577,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,24345.048167361638,48274.534289284536,35760.759960188603,92914.759960188603,244742.48549461376,{"$f":"IF(AND(DR152=MIN(DR$96:DR$338),SUM(DS$95:DS151)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,24345.048167361638,48274.534289284536,35760.759960188603,92914.759960188603,244742.48549461376,{"$f":"IF(AND(EP152=MIN(EP$96:EP$338),SUM(EQ$95:EQ151)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,0,28577,2857.7000000000003,85731,0,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,31265.985592323719,61998.270990830468,74305.411131394183,92914.759960188603,303931.81079232739,{"$f":"IF(AND(DR153=MIN(DR$96:DR$338),SUM(DS$95:DS152)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,31265.985592323719,61998.270990830468,74305.411131394183,92914.759960188603,303931.81079232739,{"$f":"IF(AND(EP153=MIN(EP$96:EP$338),SUM(EQ$95:EQ152)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,31265.985592323719,61998.270990830468,61998.270990830468,92914.759960188603,291624.67065176368,{"$f":"IF(AND(DR154=MIN(DR$96:DR$338),SUM(DS$95:DS153)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,31265.985592323719,61998.270990830468,61998.270990830468,92914.759960188603,291624.67065176368,{"$f":"IF(AND(EP154=MIN(EP$96:EP$338),SUM(EQ$95:EQ153)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,31265.985592323719,61998.270990830468,35760.759960188603,92914.759960188603,265387.15962112177,{"$f":"IF(AND(DR155=MIN(DR$96:DR$338),SUM(DS$95:DS154)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,31265.985592323719,61998.270990830468,35760.759960188603,92914.759960188603,265387.15962112177,{"$f":"IF(AND(EP155=MIN(EP$96:EP$338),SUM(EQ$95:EQ154)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,0,28577,2857.7000000000003,85731,0,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,18034.299792830832,35760.759960188603,74305.411131394183,92914.759960188603,264462.61396219261,{"$f":"IF(AND(DR156=MIN(DR$96:DR$338),SUM(DS$95:DS155)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,18034.299792830832,35760.759960188603,74305.411131394183,92914.759960188603,264462.61396219261,{"$f":"IF(AND(EP156=MIN(EP$96:EP$338),SUM(EQ$95:EQ155)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,18034.299792830832,35760.759960188603,61998.270990830468,92914.759960188603,252155.4738216289,{"$f":"IF(AND(DR157=MIN(DR$96:DR$338),SUM(DS$95:DS156)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,18034.299792830832,35760.759960188603,61998.270990830468,92914.759960188603,252155.4738216289,{"$f":"IF(AND(EP157=MIN(EP$96:EP$338),SUM(EQ$95:EQ156)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,0,28577,28577,85731,0,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,18034.299792830832,35760.759960188603,35760.759960188603,92914.759960188603,225917.96279098705,{"$f":"IF(AND(DR158=MIN(DR$96:DR$338),SUM(DS$95:DS157)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,18034.299792830832,35760.759960188603,35760.759960188603,92914.759960188603,225917.96279098705,{"$f":"IF(AND(EP158=MIN(EP$96:EP$338),SUM(EQ$95:EQ157)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,60262.171269421859,74305.411131394183,92914.759960188603,332927.9964694255,{"$f":"IF(AND(DR159=MIN(DR$96:DR$338),SUM(DS$95:DS158)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,60262.171269421859,74305.411131394183,92914.759960188603,332927.9964694255,{"$f":"IF(AND(EP159=MIN(EP$96:EP$338),SUM(EQ$95:EQ158)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,0,1,{"$f":"IF($BA160=0,$BC$50,IF($BA160=1,$BC$51,$BC$52))","v":0.98083418824956659},{"$f":"IF($BA160=0,$BD$50,IF($BA160=1,$BD$51,$BD$52))","v":1.9165811750433415E-2},{"$f":"IF($BA160=0,$BE$50,IF($BA160=1,$BE$51,$BE$52))","v":0},{"$f":"IF($BA160=0,$BF$50,IF($BA160=1,$BF$51,$BF$52))","v":0},{"$f":"IF($BA160=0,$BG$50,IF($BA160=1,$BG$51,$BG$52))","v":0},0,{"$f":"IF($BB160=0,$BC$53,IF($BB160=1,$BC$54,$BC$55))","v":1},{"$f":"IF($BB160=0,$BD$53,IF($BB160=1,$BD$54,$BD$55))","v":0},{"$f":"IF($BB160=0,$BE$53,IF($BB160=1,$BE$54,$BE$55))","v":0},{"$f":"IF($BB160=0,$BF$53,IF($BB160=1,$BF$54,$BF$55))","v":0},{"$f":"IF($BB160=0,$BG$53,IF($BB160=1,$BG$54,$BG$55))","v":0},0,{"$f":"IF($BC160=0,$BC$56,IF($BC160=1,$BC$57,$BC$58))","v":0},{"$f":"IF($BC160=0,$BD$56,IF($BC160=1,$BD$57,$BD$58))","v":1},{"$f":"IF($BC160=0,$BE$56,IF($BC160=1,$BE$57,$BE$58))","v":0},{"$f":"IF($BC160=0,$BF$56,IF($BC160=1,$BF$57,$BF$58))","v":0},{"$f":"IF($BC160=0,$BG$56,IF($BC160=1,$BG$57,$BG$58))","v":0},{"$f":"1-SUM(BR166:BV166)","v":0},{"$f":"IF($BD160=0,$BC$59,IF($BD160=1,$BC$60,$BC$61))","v":0},{"$f":"IF($BD160=0,$BD$59,IF($BD160=1,$BD$60,$BD$61))","v":0},{"$f":"IF($BD160=0,$BE$59,IF($BD160=1,$BE$60,$BE$61))","v":0},{"$f":"IF($BD160=0,$BF$59,IF($BD160=1,$BF$60,$BF$61))","v":0.88480844768298816},{"$f":"IF($BD160=0,$BG$59,IF($BD160=1,$BG$60,$BG$61))","v":5.7595776158505918E-2},5.7595776158505974E-2,{"$f":"IF($BE160=0,$BC$62,IF($BE160=1,$BC$63,$BC$64))","v":0},{"$f":"IF($BE160=0,$BD$62,IF($BE160=1,$BD$63,$BD$64))","v":1},{"$f":"IF($BE160=0,$BE$62,IF($BE160=1,$BE$63,$BE$64))","v":0},{"$f":"IF($BE160=0,$BF$62,IF($BE160=1,$BF$63,$BF$64))","v":0},{"$f":"IF($BE160=0,$BG$62,IF($BE160=1,$BG$63,$BG$64))","v":0},0,0,28577,28577,1428.8500000000001,28577,85731,{"$f":"IF($BA160=0,$BJ$71,IF($BA160=1,$BJ$72,$BJ$73))","v":0},{"$f":"IF($BB160=0,$BJ$74,IF($BB160=1,$BJ$75,$BJ$76))","v":28577},{"$f":"IF($BC160=0,$BJ$77,IF($BC160=1,$BJ$78,$BJ$79))","v":28577},{"$f":"IF($BD160=0,$BJ$80,IF($BD160=1,$BJ$81,$BJ$82))","v":1428.8500000000001},{"$f":"IF($BE160=0,$BJ$83,IF($BE160=1,$BJ$84,$BJ$85))","v":28577},{"$f":"$BJ$86","v":85731},{"$f":"(CN160+$BB$91*CI160*CO160)/(1-$BB$91*CH160)","v":28577},{"$f":"$BB$91*CG160/(1-$BB$91*CH160)","v":0},{"$f":"$BB$91*CF160/(1-$BB$91*CH160)","v":0},{"$f":"$BB$91*CE160/(1-$BB$91*CH160)","v":0.93457943925233644},{"$f":"($BB$91*($BB$91*CI160+CD160))/(1-$BB$91*CH160)","v":0},{"$f":"(CM160+$BB$91*(CC160*CO160+CB160*CV160))/(1-$BB$91*(CB160*CW160+CA160))","v":43806.142232878061},{"$f":"($BB$91*(CB160*CX160+BZ160))/(1-$BB$91*(CB160*CW160+CA160))","v":0},{"$f":"($BB$91*(CB160*CY160+BY160))/(1-$BB$91*(CB160*CW160+CA160))","v":0.2906602785713292},{"$f":"($BB$91*($BB$91*CC160+CB160*CZ160+BX160))/(1-$BB$91*(CB160*CW160+CA160))","v":0.29066027857132942},{"$f":"(CL160+$BB$91*(BW160*CO160+BV160*(CV160+CW160*DA160)+BU160*DA160))/(1-$BB$91*(BV160*(CW160*DB160+CX160)+BU160*DB160+BT160))","v":28577},{"$f":"$BB$91*(BV160*(CW160*DC160+CY160)+BU160*DC160+BS160)/(1-$BB$91*(BV160*(CW160*DB160+CX160)+BU160*DB160+BT160))","v":0.93457943925233644},{"$f":"$BB$91*($BB$91*BW160+BV160*(CW160*DD160+CZ160)+BU160*DD160+BR160)/(1-$BB$91*(BV160*(CW160*DB160+CX160)+BU160*DB160+BT160))","v":0},{"$f":"(CK160+$BB$91*(BQ160*CO160+BP160*(CV160+CW160*(DA160+DB160*DE160)+CX160*DE160)+BO160*(DA160+DB160*DE160)+BN160*DE160))/(1-$BB$91*(BP160*(CW160*(DB160*DF160+DC160)+CX160*DF160+CY160)+BO160*(DB160*DF160+DC160)+BN160*DF160+BM160))","v":28577},{"$f":"$BB$91*($BB$91*BQ160+BP160*(CW160*(DB160*DG160+DD160)+CX160*DG160+CZ160)+BO160*(DB160*DG160+DD160)+BN160*DG160+BL160)/(1-$BB$91*(BP160*(CW160*(DB160*DF160+DC160)+CX160*DF160+CY160)+BO160*(DB160*DF160+DC160)+BN160*DF160+BM160))","v":0.93457943925233644},{"$f":"CJ160+$BB$91*(BK160*CO160+BJ160*(CV160+CW160*(DA160+DB160*(DE160+DF160*DH160)+DC160*DH160)+CX160*(DE160+DF160*DH160)+CY160*DH160)+BI160*(DA160+DB160*(DE160+DF160*DH160)+DC160*DH160)+BH160*(DE160+DF160*DH160)+BG160*DH160)","v":511.87046952536048},{"$f":"1-$BB$91*($BB$91*BK160+BJ160*(CW160*(DB160*(DF160*DI160+DG160)+DC160*DI160+DD160)+CX160*(DF160*DI160+DG160)+CY160*DI160+CZ160)+BI160*(DB160*(DF160*DI160+DG160)+DC160*DI160+DD160)+BH160*(DF160*DI160+DG160)+BG160*DI160+BF160)","v":6.6592372104577136E-2},7686.6231574018038,35760.759960188603,61998.270990830468,56434.570713032153,61998.270990830468,{"$f":"CO160+$BB$91*DL160","v":92914.759960188603},{"$f":"SUM(DL160:DQ160)","v":316793.25577247213},{"$f":"IF(AND(DR160=MIN(DR$96:DR$338),SUM(DS$95:DS159)=0),1,0)","v":0},{"$f":"(CT160+$BB$91*CI160*CU160)/(1-$BB$91*CH160)","v":28577},{"$f":"$BB$91*CG160/(1-$BB$91*CH160)","v":0},{"$f":"$BB$91*CF160/(1-$BB$91*CH160)","v":0},{"$f":"$BB$91*CE160/(1-$BB$91*CH160)","v":0.93457943925233644},{"$f":"($BB$91*($BB$91*CI160+CD160))/(1-$BB$91*CH160)","v":0},{"$f":"(CS160+$BB$91*(CC160*CU160+CB160*DT160))/(1-$BB$91*(CB160*DU160+CA160))","v":43806.142232878061},{"$f":"($BB$91*(CB160*DV160+BZ160))/(1-$BB$91*(CB160*DU160+CA160))","v":0},{"$f":"($BB$91*(CB160*DW160+BY160))/(1-$BB$91*(CB160*DU160+CA160))","v":0.2906602785713292},{"$f":"($BB$91*($BB$91*CC160+CB160*DX160+BX160))/(1-$BB$91*(CB160*DU160+CA160))","v":0.29066027857132942},{"$f":"(CR160+$BB$91*(BW160*CU160+BV160*(DT160+DU160*DY160)+BU160*DY160))/(1-$BB$91*(BV160*(DU160*DZ160+DV160)+BU160*DZ160+BT160))","v":28577},{"$f":"$BB$91*(BV160*(DU160*EA160+DW160)+BU160*EA160+BS160)/(1-$BB$91*(BV160*(DU160*DZ160+DV160)+BU160*DZ160+BT160))","v":0.93457943925233644},{"$f":"$BB$91*($BB$91*BW160+BV160*(DU160*EB160+DX160)+BU160*EB160+BR160)/(1-$BB$91*(BV160*(DU160*DZ160+DV160)+BU160*DZ160+BT160))","v":0},{"$f":"(CQ160+$BB$91*(BQ160*CU160+BP160*(DT160+DU160*(DY160+DZ160*EC160)+DV160*EC160)+BO160*(DY160+DZ160*EC160)+BN160*EC160))/(1-$BB$91*(BP160*(DU160*(DZ160*ED160+EA160)+DV160*ED160+DW160)+BO160*(DZ160*ED160+EA160)+BN160*ED160+BM160))","v":28577},{"$f":"$BB$91*($BB$91*BQ160+BP160*(DU160*(DZ160*EE160+EB160)+DV160*EE160+DX160)+BO160*(DZ160*EE160+EB160)+BN160*EE160+BL160)/(1-$BB$91*(BP160*(DU160*(DZ160*ED160+EA160)+DV160*ED160+DW160)+BO160*(DZ160*ED160+EA160)+BN160*ED160+BM160))","v":0.93457943925233644},{"$f":"CP160+$BB$91*(BK160*CU160+BJ160*(DT160+DU160*(DY160+DZ160*(EC160+ED160*EF160)+EA160*EF160)+DV160*(EC160+ED160*EF160)+DW160*EF160)+BI160*(DY160+DZ160*(EC160+ED160*EF160)+EA160*EF160)+BH160*(EC160+ED160*EF160)+BG160*EF160)","v":511.87046952536048},{"$f":"1-$BB$91*($BB$91*BK160+BJ160*(DU160*(DZ160*(ED160*EG160+EE160)+EA160*EG160+EB160)+DV160*(ED160*EG160+EE160)+DW160*EG160+DX160)+BI160*(DZ160*(ED160*EG160+EE160)+EA160*EG160+EB160)+BH160*(ED160*EG160+EE160)+BG160*EG160+BF160)","v":6.6592372104577136E-2},7686.6231574018038,35760.759960188603,61998.270990830468,56434.570713032153,61998.270990830468,{"$f":"CU160+$BB$91*EJ160","v":92914.759960188603},{"$f":"SUM(EJ160:EO160)","v":316793.25577247213},{"$f":"IF(AND(EP160=MIN(EP$96:EP$338),SUM(EQ$95:EQ159)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,{"$f":"IF($BA161=0,$BI$71,IF($BA161=1,$BI$72,$BI$73))","v":0},{"$f":"IF($BB161=0,$BI$74,IF($BB161=1,$BI$75,$BI$76))","v":28577},{"$f":"IF($BC161=0,$BI$77,IF($BC161=1,$BI$78,$BI$79))","v":28577},{"$f":"IF($BD161=0,$BI$80,IF($BD161=1,$BI$81,$BI$82))","v":1428.8500000000001},{"$f":"IF($BE161=0,$BI$83,IF($BE161=1,$BI$84,$BI$85))","v":28577},{"$f":"$BI$86","v":85731},0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,{"$f":"DJ161/DK161","v":7686.6231574018038},{"$f":"DH161+DI161*DL161","v":35760.759960188603},{"$f":"DE161+DF161*DM161+DG161*DL161","v":61998.270990830468},{"$f":"DA161+DB161*DN161+DC161*DM161+DD161*DL161","v":48274.534289284536},{"$f":"CV161+CW161*DO161+CX161*DN161+CY161*DM161+CZ161*DL161","v":35760.759960188603},92914.759960188603,282395.70831808262,{"$f":"IF(AND(DR161=MIN(DR$96:DR$338),SUM(DS$95:DS160)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,48274.534289284536,35760.759960188603,92914.759960188603,282395.70831808262,{"$f":"IF(AND(EP161=MIN(EP$96:EP$338),SUM(EQ$95:EQ160)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,{"$f":"1-SUM(BF162:BJ162)","v":0},1,0,0,0,0,{"$f":"1-SUM(BL162:BP162)","v":0},0,1,0,0,0,0,0,1,0,0,0,{"$f":"1-SUM(BX162:CB162)","v":0},0,0,0,0,0.88480844768298816,{"$f":"1-SUM(CD162:CH162)","v":0.11519155231701184},0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,61998.270990830468,74305.411131394183,92914.759960188603,334664.09619083413,{"$f":"IF(AND(DR162=MIN(DR$96:DR$338),SUM(DS$95:DS161)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,{"$f":"EH162/EI162","v":7686.6231574018038},{"$f":"EF162+EG162*EJ162","v":35760.759960188603},{"$f":"EC162+ED162*EK162+EE162*EJ162","v":61998.270990830468},{"$f":"DY162+DZ162*EL162+EA162*EK162+EB162*EJ162","v":61998.270990830468},{"$f":"DT162+DU162*EM162+DV162*EL162+DW162*EK162+DX162*EJ162","v":74305.411131394183},92914.759960188603,334664.09619083413,{"$f":"IF(AND(EP162=MIN(EP$96:EP$338),SUM(EQ$95:EQ161)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,61998.270990830468,61998.270990830468,92914.759960188603,322356.95605027041,{"$f":"IF(AND(DR163=MIN(DR$96:DR$338),SUM(DS$95:DS162)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,61998.270990830468,61998.270990830468,92914.759960188603,322356.95605027041,{"$f":"IF(AND(EP163=MIN(EP$96:EP$338),SUM(EQ$95:EQ162)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,61998.270990830468,35760.759960188603,92914.759960188603,296119.4450196285,{"$f":"IF(AND(DR164=MIN(DR$96:DR$338),SUM(DS$95:DS163)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,61998.270990830468,35760.759960188603,92914.759960188603,296119.4450196285,{"$f":"IF(AND(EP164=MIN(EP$96:EP$338),SUM(EQ$95:EQ163)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,35760.759960188603,74305.411131394183,92914.759960188603,308426.58516019228,{"$f":"IF(AND(DR165=MIN(DR$96:DR$338),SUM(DS$95:DS164)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,35760.759960188603,74305.411131394183,92914.759960188603,308426.58516019228,{"$f":"IF(AND(EP165=MIN(EP$96:EP$338),SUM(EQ$95:EQ164)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,35760.759960188603,61998.270990830468,92914.759960188603,296119.44501962856,{"$f":"IF(AND(DR166=MIN(DR$96:DR$338),SUM(DS$95:DS165)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,35760.759960188603,61998.270990830468,92914.759960188603,296119.44501962856,{"$f":"IF(AND(EP166=MIN(EP$96:EP$338),SUM(EQ$95:EQ165)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,1,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,35760.759960188603,35760.759960188603,92914.759960188603,269881.93398898665,{"$f":"IF(AND(DR167=MIN(DR$96:DR$338),SUM(DS$95:DS166)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,61998.270990830468,35760.759960188603,35760.759960188603,92914.759960188603,269881.93398898665,{"$f":"IF(AND(EP167=MIN(EP$96:EP$338),SUM(EQ$95:EQ166)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,0,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,0,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,60262.171269421859,74305.411131394183,92914.759960188603,306690.48543878365,{"$f":"IF(AND(DR168=MIN(DR$96:DR$338),SUM(DS$95:DS167)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,60262.171269421859,74305.411131394183,92914.759960188603,306690.48543878365,{"$f":"IF(AND(EP168=MIN(EP$96:EP$338),SUM(EQ$95:EQ167)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,0,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,0,28577,28577,1428.8500000000001,28577,85731,0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,56434.570713032153,61998.270990830468,92914.759960188603,290555.74474183022,{"$f":"IF(AND(DR169=MIN(DR$96:DR$338),SUM(DS$95:DS168)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,56434.570713032153,61998.270990830468,92914.759960188603,290555.74474183022,{"$f":"IF(AND(EP169=MIN(EP$96:EP$338),SUM(EQ$95:EQ168)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,0,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,0,28577,28577,1428.8500000000001,28577,85731,0,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,48274.534289284536,35760.759960188603,92914.759960188603,256158.19728744077,{"$f":"IF(AND(DR170=MIN(DR$96:DR$338),SUM(DS$95:DS169)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,48274.534289284536,35760.759960188603,92914.759960188603,256158.19728744077,{"$f":"IF(AND(EP170=MIN(EP$96:EP$338),SUM(EQ$95:EQ169)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,1,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,61998.270990830468,74305.411131394183,92914.759960188603,308426.58516019228,{"$f":"IF(AND(DR171=MIN(DR$96:DR$338),SUM(DS$95:DS170)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,61998.270990830468,74305.411131394183,92914.759960188603,308426.58516019228,{"$f":"IF(AND(EP171=MIN(EP$96:EP$338),SUM(EQ$95:EQ170)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,1,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,61998.270990830468,61998.270990830468,92914.759960188603,296119.44501962856,{"$f":"IF(AND(DR172=MIN(DR$96:DR$338),SUM(DS$95:DS171)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,61998.270990830468,61998.270990830468,92914.759960188603,296119.44501962856,{"$f":"IF(AND(EP172=MIN(EP$96:EP$338),SUM(EQ$95:EQ171)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,1,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,61998.270990830468,35760.759960188603,92914.759960188603,269881.93398898665,{"$f":"IF(AND(DR173=MIN(DR$96:DR$338),SUM(DS$95:DS172)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,61998.270990830468,35760.759960188603,92914.759960188603,269881.93398898665,{"$f":"IF(AND(EP173=MIN(EP$96:EP$338),SUM(EQ$95:EQ172)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,2,0,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,0,28577,28577,28577,2857.7000000000003,85731,0,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,35760.759960188603,74305.411131394183,92914.759960188603,282189.07412955037,{"$f":"IF(AND(DR174=MIN(DR$96:DR$338),SUM(DS$95:DS173)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,35760.759960188603,74305.411131394183,92914.759960188603,282189.07412955037,{"$f":"IF(AND(EP174=MIN(EP$96:EP$338),SUM(EQ$95:EQ173)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,2,1,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,35760.759960188603,61998.270990830468,92914.759960188603,269881.93398898665,{"$f":"IF(AND(DR175=MIN(DR$96:DR$338),SUM(DS$95:DS174)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,35760.759960188603,61998.270990830468,92914.759960188603,269881.93398898665,{"$f":"IF(AND(EP175=MIN(EP$96:EP$338),SUM(EQ$95:EQ174)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,2,2,0.98083418824956659,1.9165811750433415E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,28577,28577,28577,28577,85731,0,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,35760.759960188603,35760.759960188603,92914.759960188603,243644.4229583448,{"$f":"IF(AND(DR176=MIN(DR$96:DR$338),SUM(DS$95:DS175)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,511.87046952536048,6.6592372104577136E-2,7686.6231574018038,35760.759960188603,35760.759960188603,35760.759960188603,35760.759960188603,92914.759960188603,243644.4229583448,{"$f":"IF(AND(EP176=MIN(EP$96:EP$338),SUM(EQ$95:EQ175)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1,0,0,0,{"$f":"1-SUM(BF177:BJ177)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL177:BP177)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX177:CB177)","v":5.7595776158505974E-2},0,0,0,0,0.88480844768298816,{"$f":"1-SUM(CD177:CH177)","v":0.11519155231701184},28577,0,0,1428.8500000000001,2857.7000000000003,85731,28577,0,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,10598.025072155981,8.821753736284689E-2,38481.696329117738,0.9175537033992085,{"$f":"DJ177/DK177","v":41939.44854296463},{"$f":"DH177+DI177*DL177","v":14297.819940972156},{"$f":"DE177+DF177*DM177+DG177*DL177","v":38534.298199003169},{"$f":"DA177+DB177*DN177+DC177*DM177+DD177*DL177","v":76410.828474565031},{"$f":"CV177+CW177*DO177+CX177*DN177+CY177*DM177+CZ177*DL177","v":94217.282668239757},124926.7463018361,390326.42412758083,{"$f":"IF(AND(DR177=MIN(DR$96:DR$338),SUM(DS$95:DS176)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,10598.025072155981,8.821753736284689E-2,38481.696329117738,0.9175537033992085,{"$f":"EH177/EI177","v":41939.44854296463},{"$f":"EF177+EG177*EJ177","v":14297.819940972156},{"$f":"EC177+ED177*EK177+EE177*EJ177","v":38534.298199003169},{"$f":"DY177+DZ177*EL177+EA177*EK177+EB177*EJ177","v":76410.828474565031},{"$f":"DT177+DU177*EM177+DV177*EL177+DW177*EK177+DX177*EJ177","v":94217.282668239757},124926.7463018361,390326.42412758083,{"$f":"IF(AND(EP177=MIN(EP$96:EP$338),SUM(EQ$95:EQ176)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,1,0,1,0,0,0,{"$f":"1-SUM(BF178:BJ178)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL178:BP178)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX178:CB178)","v":5.7595776158505974E-2},0,1,0,0,0,{"$f":"1-SUM(CD178:CH178)","v":0},28577,0,0,1428.8500000000001,28577,85731,28577,0,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,8668.3573359360926,5.7515842062166402E-2,36678.268538258031,0.94624687657741458,{"$f":"DJ178/DK178","v":38761.838423101311},{"$f":"DH178+DI178*DL178","v":10897.777112718401},{"$f":"DE178+DF178*DM178+DG178*DL178","v":29370.784826040392},{"$f":"DA178+DB178*DN178+DC178*DM178+DD178*DL178","v":58240.219918264534},{"$f":"CV178+CW178*DO178+CX178*DN178+CY178*DM178+CZ178*DL178","v":38761.838423101311},121957.0172178517,297989.47592107765,{"$f":"IF(AND(DR178=MIN(DR$96:DR$338),SUM(DS$95:DS177)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,8668.3573359360926,5.7515842062166402E-2,36678.268538258031,0.94624687657741458,{"$f":"EH178/EI178","v":38761.838423101311},{"$f":"EF178+EG178*EJ178","v":10897.777112718401},{"$f":"EC178+ED178*EK178+EE178*EJ178","v":29370.784826040392},{"$f":"DY178+DZ178*EL178+EA178*EK178+EB178*EJ178","v":58240.219918264534},{"$f":"DT178+DU178*EM178+DV178*EL178+DW178*EK178+DX178*EJ178","v":38761.838423101311},121957.0172178517,297989.47592107765,{"$f":"IF(AND(EP178=MIN(EP$96:EP$338),SUM(EQ$95:EQ177)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,2,0,1,0,0,0,{"$f":"1-SUM(BF179:BJ179)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL179:BP179)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX179:CB179)","v":5.7595776158505974E-2},1,0,0,0,0,{"$f":"1-SUM(CD179:CH179)","v":0},28577,0,0,1428.8500000000001,28577,85731,28577,0,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,8196.9054184878332,0.10877537673574693,36237.6592696148,0.89834076940584395,40338.433369312763,12584.733705164654,33917.330288948084,67255.702793388977,66276.470438610064,123430.47043861006,343803.1410340346,{"$f":"IF(AND(DR179=MIN(DR$96:DR$338),SUM(DS$95:DS178)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,8196.9054184878332,0.10877537673574693,36237.6592696148,0.89834076940584395,{"$f":"EH179/EI179","v":40338.433369312763},{"$f":"EF179+EG179*EJ179","v":12584.733705164654},{"$f":"EC179+ED179*EK179+EE179*EJ179","v":33917.330288948084},{"$f":"DY179+DZ179*EL179+EA179*EK179+EB179*EJ179","v":67255.702793388977},{"$f":"DT179+DU179*EM179+DV179*EL179+DW179*EK179+DX179*EJ179","v":66276.470438610064},123430.47043861006,343803.1410340346,{"$f":"IF(AND(EP179=MIN(EP$96:EP$338),SUM(EQ$95:EQ178)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,0,28577,2857.7000000000003,85731,28577,0,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,34633.598003415304,1,34633.598003415304,6480.5598636543764,17465.867335966002,34633.598003415304,89970.241562187948,118098.84860132271,301282.7133699616,{"$f":"IF(AND(DR180=MIN(DR$96:DR$338),SUM(DS$95:DS179)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,34633.598003415304,1,34633.598003415304,6480.5598636543764,17465.867335966002,34633.598003415304,89970.241562187948,118098.84860132271,301282.7133699616,{"$f":"IF(AND(EP180=MIN(EP$96:EP$338),SUM(EQ$95:EQ179)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,34633.598003415304,1,34633.598003415304,6480.5598636543764,17465.867335966002,34633.598003415304,34633.598003415304,118098.84860132271,245946.06981118899,{"$f":"IF(AND(DR181=MIN(DR$96:DR$338),SUM(DS$95:DS180)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,34633.598003415304,1,34633.598003415304,6480.5598636543764,17465.867335966002,34633.598003415304,34633.598003415304,118098.84860132271,245946.06981118899,{"$f":"IF(AND(EP181=MIN(EP$96:EP$338),SUM(EQ$95:EQ180)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,34633.598003415304,1,34633.598003415304,6480.5598636543764,17465.867335966002,34633.598003415304,60944.848601322708,118098.84860132271,272257.32040909643,{"$f":"IF(AND(DR182=MIN(DR$96:DR$338),SUM(DS$95:DS181)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,34633.598003415304,1,34633.598003415304,6480.5598636543764,17465.867335966002,34633.598003415304,60944.848601322708,118098.84860132271,272257.32040909643,{"$f":"IF(AND(EP182=MIN(EP$96:EP$338),SUM(EQ$95:EQ181)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,2,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,0,28577,2857.7000000000003,85731,28577,0,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,33574.442111747419,0.83656413736596158,40133.733460606156,12365.704802848595,33327.021761431861,66085.162112716032,93167.583370522232,123239.16211271603,368318.3676208409,{"$f":"IF(AND(DR183=MIN(DR$96:DR$338),SUM(DS$95:DS182)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,33574.442111747419,0.83656413736596158,40133.733460606156,12365.704802848595,33327.021761431861,66085.162112716032,93167.583370522232,123239.16211271603,368318.3676208409,{"$f":"IF(AND(EP183=MIN(EP$96:EP$338),SUM(EQ$95:EQ182)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,2,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,33574.442111747419,0.83656413736596158,40133.733460606156,12365.704802848595,33327.021761431861,66085.162112716032,40133.733460606163,123239.16211271603,315284.51771092485,{"$f":"IF(AND(DR184=MIN(DR$96:DR$338),SUM(DS$95:DS183)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,33574.442111747419,0.83656413736596158,40133.733460606156,12365.704802848595,33327.021761431861,66085.162112716032,40133.733460606163,123239.16211271603,315284.51771092485,{"$f":"IF(AND(EP184=MIN(EP$96:EP$338),SUM(EQ$95:EQ183)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,2,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,33574.442111747419,0.83656413736596158,40133.733460606156,12365.704802848595,33327.021761431861,66085.162112716032,66085.162112716032,123239.16211271603,341235.94636303472,{"$f":"IF(AND(DR185=MIN(DR$96:DR$338),SUM(DS$95:DS184)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,33574.442111747419,0.83656413736596158,40133.733460606156,12365.704802848595,33327.021761431861,66085.162112716032,66085.162112716032,123239.16211271603,341235.94636303472,{"$f":"IF(AND(EP185=MIN(EP$96:EP$338),SUM(EQ$95:EQ184)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,0,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,77263.039646671008,95268.089504106843,126616.11106171019,402873.35153909982,{"$f":"IF(AND(DR186=MIN(DR$96:DR$338),SUM(DS$95:DS185)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,77263.039646671008,95268.089504106843,126616.11106171019,402873.35153909982,{"$f":"IF(AND(EP186=MIN(EP$96:EP$338),SUM(EQ$95:EQ185)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,0,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,61239.667431632195,43747.06883602991,126616.11106171019,335328.95865598414,{"$f":"IF(AND(DR187=MIN(DR$96:DR$338),SUM(DS$95:DS186)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,61239.667431632195,43747.06883602991,126616.11106171019,335328.95865598414,{"$f":"IF(AND(EP187=MIN(EP$96:EP$338),SUM(EQ$95:EQ186)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,0,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69237.212661997211,69462.111061710195,126616.11106171019,369041.54611202941,{"$f":"IF(AND(DR188=MIN(DR$96:DR$338),SUM(DS$95:DS187)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69237.212661997211,69462.111061710195,126616.11106171019,369041.54611202941,{"$f":"IF(AND(EP188=MIN(EP$96:EP$338),SUM(EQ$95:EQ187)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,1,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,43747.06883602991,95268.089504106843,126616.11106171019,369357.38072845875,{"$f":"IF(AND(DR189=MIN(DR$96:DR$338),SUM(DS$95:DS188)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,43747.06883602991,95268.089504106843,126616.11106171019,369357.38072845875,{"$f":"IF(AND(EP189=MIN(EP$96:EP$338),SUM(EQ$95:EQ188)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,1,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,43747.06883602991,43747.06883602991,126616.11106171019,317836.36006038182,{"$f":"IF(AND(DR190=MIN(DR$96:DR$338),SUM(DS$95:DS189)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,43747.06883602991,43747.06883602991,126616.11106171019,317836.36006038182,{"$f":"IF(AND(EP190=MIN(EP$96:EP$338),SUM(EQ$95:EQ189)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,1,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,43747.06883602991,69462.111061710195,126616.11106171019,343551.40228606213,{"$f":"IF(AND(DR191=MIN(DR$96:DR$338),SUM(DS$95:DS190)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,43747.06883602991,69462.111061710195,126616.11106171019,343551.40228606213,{"$f":"IF(AND(EP191=MIN(EP$96:EP$338),SUM(EQ$95:EQ190)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,2,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69462.111061710195,95268.089504106843,126616.11106171019,395072.42295413907,{"$f":"IF(AND(DR192=MIN(DR$96:DR$338),SUM(DS$95:DS191)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69462.111061710195,95268.089504106843,126616.11106171019,395072.42295413907,{"$f":"IF(AND(EP192=MIN(EP$96:EP$338),SUM(EQ$95:EQ191)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,2,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69462.111061710195,43747.06883602991,126616.11106171019,343551.40228606213,{"$f":"IF(AND(DR193=MIN(DR$96:DR$338),SUM(DS$95:DS192)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69462.111061710195,43747.06883602991,126616.11106171019,343551.40228606213,{"$f":"IF(AND(EP193=MIN(EP$96:EP$338),SUM(EQ$95:EQ192)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,2,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69462.111061710195,69462.111061710195,126616.11106171019,369266.44451174239,{"$f":"IF(AND(DR194=MIN(DR$96:DR$338),SUM(DS$95:DS193)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,43747.06883602991,1,43747.06883602991,16231.973654552003,43747.06883602991,69462.111061710195,69462.111061710195,126616.11106171019,369266.44451174239,{"$f":"IF(AND(EP194=MIN(EP$96:EP$338),SUM(EQ$95:EQ193)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,0,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,83482.773347521623,102937.24346975563,138945.68297292158,494445.1940798444,{"$f":"IF(AND(DR195=MIN(DR$96:DR$338),SUM(DS$95:DS194)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,83482.773347521623,102937.24346975563,138945.68297292158,494445.1940798444,{"$f":"IF(AND(EP195=MIN(EP$96:EP$338),SUM(EQ$95:EQ194)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,0,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,69177.241786078695,56939.710781026079,138945.68297292158,434142.12982967187,{"$f":"IF(AND(DR196=MIN(DR$96:DR$338),SUM(DS$95:DS195)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,69177.241786078695,56939.710781026079,138945.68297292158,434142.12982967187,{"$f":"IF(AND(EP196=MIN(EP$96:EP$338),SUM(EQ$95:EQ195)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,0,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,76906.366627645984,81791.682972921568,138945.68297292158,466723.22686313471,{"$f":"IF(AND(DR197=MIN(DR$96:DR$338),SUM(DS$95:DS196)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,76906.366627645984,81791.682972921568,138945.68297292158,466723.22686313471,{"$f":"IF(AND(EP197=MIN(EP$96:EP$338),SUM(EQ$95:EQ196)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,1,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,56939.710781026079,102937.24346975563,138945.68297292158,467902.13151334884,{"$f":"IF(AND(DR198=MIN(DR$96:DR$338),SUM(DS$95:DS197)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,56939.710781026079,102937.24346975563,138945.68297292158,467902.13151334884,{"$f":"IF(AND(EP198=MIN(EP$96:EP$338),SUM(EQ$95:EQ197)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,1,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,56939.710781026079,56939.710781026079,138945.68297292158,421904.59882461926,{"$f":"IF(AND(DR199=MIN(DR$96:DR$338),SUM(DS$95:DS198)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,56939.710781026079,56939.710781026079,138945.68297292158,421904.59882461926,{"$f":"IF(AND(EP199=MIN(EP$96:EP$338),SUM(EQ$95:EQ198)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,1,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,56939.710781026079,81791.682972921568,138945.68297292158,446756.57101651479,{"$f":"IF(AND(DR200=MIN(DR$96:DR$338),SUM(DS$95:DS199)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,56939.710781026079,81791.682972921568,138945.68297292158,446756.57101651479,{"$f":"IF(AND(EP200=MIN(EP$96:EP$338),SUM(EQ$95:EQ199)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,2,0,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,81791.682972921568,102937.24346975563,138945.68297292158,492754.10370524431,{"$f":"IF(AND(DR201=MIN(DR$96:DR$338),SUM(DS$95:DS200)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,81791.682972921568,102937.24346975563,138945.68297292158,492754.10370524431,{"$f":"IF(AND(EP201=MIN(EP$96:EP$338),SUM(EQ$95:EQ200)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,2,1,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,81791.682972921568,56939.710781026079,138945.68297292158,446756.57101651473,{"$f":"IF(AND(DR202=MIN(DR$96:DR$338),SUM(DS$95:DS201)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,81791.682972921568,56939.710781026079,138945.68297292158,446756.57101651473,{"$f":"IF(AND(EP202=MIN(EP$96:EP$338),SUM(EQ$95:EQ201)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,2,2,2,0,1,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,81791.682972921568,81791.682972921568,138945.68297292158,471608.54320841026,{"$f":"IF(AND(DR203=MIN(DR$96:DR$338),SUM(DS$95:DS202)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,38486.579513820718,0.67591807169216489,56939.710781026079,30348.1005356979,81791.682972921568,81791.682972921568,81791.682972921568,138945.68297292158,471608.54320841026,{"$f":"IF(AND(EP203=MIN(EP$96:EP$338),SUM(EQ$95:EQ202)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,132419.71698472073,262579.07251653762,323769.38180024986,493973.8571428571,2086381.7427300797,{"$f":"IF(AND(DR204=MIN(DR$96:DR$338),SUM(DS$95:DS203)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,132419.71698472073,262579.07251653762,323769.38180024986,493973.8571428571,2086381.7427300797,{"$f":"IF(AND(EP204=MIN(EP$96:EP$338),SUM(EQ$95:EQ203)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,150150.76481210307,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(DR205=MIN(DR$96:DR$338),SUM(DS$95:DS204)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,150150.76481210307,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(EP205=MIN(EP$96:EP$338),SUM(EQ$95:EQ204)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,2,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(DR206=MIN(DR$96:DR$338),SUM(DS$95:DS205)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(EP206=MIN(EP$96:EP$338),SUM(EQ$95:EQ205)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(DR207=MIN(DR$96:DR$338),SUM(DS$95:DS206)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(EP207=MIN(EP$96:EP$338),SUM(EQ$95:EQ206)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,1,1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR208=MIN(DR$96:DR$338),SUM(DS$95:DS207)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP208=MIN(EP$96:EP$338),SUM(EQ$95:EQ207)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,1,2,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR209=MIN(DR$96:DR$338),SUM(DS$95:DS208)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP209=MIN(EP$96:EP$338),SUM(EQ$95:EQ208)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(DR210=MIN(DR$96:DR$338),SUM(DS$95:DS209)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(EP210=MIN(EP$96:EP$338),SUM(EQ$95:EQ209)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,2,1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR211=MIN(DR$96:DR$338),SUM(DS$95:DS210)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP211=MIN(EP$96:EP$338),SUM(EQ$95:EQ210)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,2,2,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR212=MIN(DR$96:DR$338),SUM(DS$95:DS211)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP212=MIN(EP$96:EP$338),SUM(EQ$95:EQ211)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(DR213=MIN(DR$96:DR$338),SUM(DS$95:DS212)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(EP213=MIN(EP$96:EP$338),SUM(EQ$95:EQ212)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,1,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR214=MIN(DR$96:DR$338),SUM(DS$95:DS213)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP214=MIN(EP$96:EP$338),SUM(EQ$95:EQ213)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,2,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR215=MIN(DR$96:DR$338),SUM(DS$95:DS214)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP215=MIN(EP$96:EP$338),SUM(EQ$95:EQ214)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR216=MIN(DR$96:DR$338),SUM(DS$95:DS215)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP216=MIN(EP$96:EP$338),SUM(EQ$95:EQ215)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR217=MIN(DR$96:DR$338),SUM(DS$95:DS216)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP217=MIN(EP$96:EP$338),SUM(EQ$95:EQ216)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,2,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR218=MIN(DR$96:DR$338),SUM(DS$95:DS217)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP218=MIN(EP$96:EP$338),SUM(EQ$95:EQ217)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR219=MIN(DR$96:DR$338),SUM(DS$95:DS218)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP219=MIN(EP$96:EP$338),SUM(EQ$95:EQ218)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,1,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR220=MIN(DR$96:DR$338),SUM(DS$95:DS219)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP220=MIN(EP$96:EP$338),SUM(EQ$95:EQ219)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR221=MIN(DR$96:DR$338),SUM(DS$95:DS220)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP221=MIN(EP$96:EP$338),SUM(EQ$95:EQ220)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(DR222=MIN(DR$96:DR$338),SUM(DS$95:DS221)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(EP222=MIN(EP$96:EP$338),SUM(EQ$95:EQ221)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,0,1,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR223=MIN(DR$96:DR$338),SUM(DS$95:DS222)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP223=MIN(EP$96:EP$338),SUM(EQ$95:EQ222)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,0,2,{"$f":"IF($BA224=0,$BC$50,IF($BA224=1,$BC$51,$BC$52))","v":0},{"$f":"IF($BA224=0,$BD$50,IF($BA224=1,$BD$51,$BD$52))","v":1},{"$f":"IF($BA224=0,$BE$50,IF($BA224=1,$BE$51,$BE$52))","v":0},{"$f":"IF($BA224=0,$BF$50,IF($BA224=1,$BF$51,$BF$52))","v":0},{"$f":"IF($BA224=0,$BG$50,IF($BA224=1,$BG$51,$BG$52))","v":0},0,{"$f":"IF($BB224=0,$BC$53,IF($BB224=1,$BC$54,$BC$55))","v":0},{"$f":"IF($BB224=0,$BD$53,IF($BB224=1,$BD$54,$BD$55))","v":1},{"$f":"IF($BB224=0,$BE$53,IF($BB224=1,$BE$54,$BE$55))","v":0},{"$f":"IF($BB224=0,$BF$53,IF($BB224=1,$BF$54,$BF$55))","v":0},{"$f":"IF($BB224=0,$BG$53,IF($BB224=1,$BG$54,$BG$55))","v":0},0,{"$f":"IF($BC224=0,$BC$56,IF($BC224=1,$BC$57,$BC$58))","v":1},{"$f":"IF($BC224=0,$BD$56,IF($BC224=1,$BD$57,$BD$58))","v":0},{"$f":"IF($BC224=0,$BE$56,IF($BC224=1,$BE$57,$BE$58))","v":0},{"$f":"IF($BC224=0,$BF$56,IF($BC224=1,$BF$57,$BF$58))","v":0},{"$f":"IF($BC224=0,$BG$56,IF($BC224=1,$BG$57,$BG$58))","v":0},{"$f":"1-SUM(BR230:BV230)","v":0},{"$f":"IF($BD224=0,$BC$59,IF($BD224=1,$BC$60,$BC$61))","v":0},{"$f":"IF($BD224=0,$BD$59,IF($BD224=1,$BD$60,$BD$61))","v":0},{"$f":"IF($BD224=0,$BE$59,IF($BD224=1,$BE$60,$BE$61))","v":0},{"$f":"IF($BD224=0,$BF$59,IF($BD224=1,$BF$60,$BF$61))","v":0.88480844768298816},{"$f":"IF($BD224=0,$BG$59,IF($BD224=1,$BG$60,$BG$61))","v":5.7595776158505918E-2},5.7595776158505974E-2,{"$f":"IF($BE224=0,$BC$62,IF($BE224=1,$BC$63,$BC$64))","v":1},{"$f":"IF($BE224=0,$BD$62,IF($BE224=1,$BD$63,$BD$64))","v":0},{"$f":"IF($BE224=0,$BE$62,IF($BE224=1,$BE$63,$BE$64))","v":0},{"$f":"IF($BE224=0,$BF$62,IF($BE224=1,$BF$63,$BF$64))","v":0},{"$f":"IF($BE224=0,$BG$62,IF($BE224=1,$BG$63,$BG$64))","v":0},0,28577,28577,28577,1428.8500000000001,28577,85731,{"$f":"IF($BA224=0,$BJ$71,IF($BA224=1,$BJ$72,$BJ$73))","v":28577},{"$f":"IF($BB224=0,$BJ$74,IF($BB224=1,$BJ$75,$BJ$76))","v":28577},{"$f":"IF($BC224=0,$BJ$77,IF($BC224=1,$BJ$78,$BJ$79))","v":28577},{"$f":"IF($BD224=0,$BJ$80,IF($BD224=1,$BJ$81,$BJ$82))","v":1428.8500000000001},{"$f":"IF($BE224=0,$BJ$83,IF($BE224=1,$BJ$84,$BJ$85))","v":28577},{"$f":"$BJ$86","v":85731},{"$f":"(CN224+$BB$91*CI224*CO224)/(1-$BB$91*CH224)","v":28577},{"$f":"$BB$91*CG224/(1-$BB$91*CH224)","v":0},{"$f":"$BB$91*CF224/(1-$BB$91*CH224)","v":0},{"$f":"$BB$91*CE224/(1-$BB$91*CH224)","v":0},{"$f":"($BB$91*($BB$91*CI224+CD224))/(1-$BB$91*CH224)","v":0.93457943925233644},{"$f":"(CM224+$BB$91*(CC224*CO224+CB224*CV224))/(1-$BB$91*(CB224*CW224+CA224))","v":43806.142232878061},{"$f":"($BB$91*(CB224*CX224+BZ224))/(1-$BB$91*(CB224*CW224+CA224))","v":0},{"$f":"($BB$91*(CB224*CY224+BY224))/(1-$BB$91*(CB224*CW224+CA224))","v":0},{"$f":"($BB$91*($BB$91*CC224+CB224*CZ224+BX224))/(1-$BB$91*(CB224*CW224+CA224))","v":0.58132055714265862},{"$f":"(CL224+$BB$91*(BW224*CO224+BV224*(CV224+CW224*DA224)+BU224*DA224))/(1-$BB$91*(BV224*(CW224*DB224+CX224)+BU224*DB224+BT224))","v":28577},{"$f":"$BB$91*(BV224*(CW224*DC224+CY224)+BU224*DC224+BS224)/(1-$BB$91*(BV224*(CW224*DB224+CX224)+BU224*DB224+BT224))","v":0},{"$f":"$BB$91*($BB$91*BW224+BV224*(CW224*DD224+CZ224)+BU224*DD224+BR224)/(1-$BB$91*(BV224*(CW224*DB224+CX224)+BU224*DB224+BT224))","v":0.93457943925233644},{"$f":"(CK224+$BB$91*(BQ224*CO224+BP224*(CV224+CW224*(DA224+DB224*DE224)+CX224*DE224)+BO224*(DA224+DB224*DE224)+BN224*DE224))/(1-$BB$91*(BP224*(CW224*(DB224*DF224+DC224)+CX224*DF224+CY224)+BO224*(DB224*DF224+DC224)+BN224*DF224+BM224))","v":436819.8571428571},{"$f":"$BB$91*($BB$91*BQ224+BP224*(CW224*(DB224*DG224+DD224)+CX224*DG224+CZ224)+BO224*(DB224*DG224+DD224)+BN224*DG224+BL224)/(1-$BB$91*(BP224*(CW224*(DB224*DF224+DC224)+CX224*DF224+CY224)+BO224*(DB224*DF224+DC224)+BN224*DF224+BM224))","v":0},{"$f":"CJ224+$BB$91*(BK224*CO224+BJ224*(CV224+CW224*(DA224+DB224*(DE224+DF224*DH224)+DC224*DH224)+CX224*(DE224+DF224*DH224)+CY224*DH224)+BI224*(DA224+DB224*(DE224+DF224*DH224)+DC224*DH224)+BH224*(DE224+DF224*DH224)+BG224*DH224)","v":436819.8571428571},{"$f":"1-$BB$91*($BB$91*BK224+BJ224*(CW224*(DB224*(DF224*DI224+DG224)+DC224*DI224+DD224)+CX224*(DF224*DI224+DG224)+CY224*DI224+CZ224)+BI224*(DB224*(DF224*DI224+DG224)+DC224*DI224+DD224)+BH224*(DF224*DI224+DG224)+BG224*DI224+BF224)","v":1},436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,{"$f":"CO224+$BB$91*DL224","v":493973.8571428571},{"$f":"SUM(DL224:DQ224)","v":2538991.7906724256},{"$f":"IF(AND(DR224=MIN(DR$96:DR$338),SUM(DS$95:DS223)=0),1,0)","v":0},{"$f":"(CT224+$BB$91*CI224*CU224)/(1-$BB$91*CH224)","v":28577},{"$f":"$BB$91*CG224/(1-$BB$91*CH224)","v":0},{"$f":"$BB$91*CF224/(1-$BB$91*CH224)","v":0},{"$f":"$BB$91*CE224/(1-$BB$91*CH224)","v":0},{"$f":"($BB$91*($BB$91*CI224+CD224))/(1-$BB$91*CH224)","v":0.93457943925233644},{"$f":"(CS224+$BB$91*(CC224*CU224+CB224*DT224))/(1-$BB$91*(CB224*DU224+CA224))","v":43806.142232878061},{"$f":"($BB$91*(CB224*DV224+BZ224))/(1-$BB$91*(CB224*DU224+CA224))","v":0},{"$f":"($BB$91*(CB224*DW224+BY224))/(1-$BB$91*(CB224*DU224+CA224))","v":0},{"$f":"($BB$91*($BB$91*CC224+CB224*DX224+BX224))/(1-$BB$91*(CB224*DU224+CA224))","v":0.58132055714265862},{"$f":"(CR224+$BB$91*(BW224*CU224+BV224*(DT224+DU224*DY224)+BU224*DY224))/(1-$BB$91*(BV224*(DU224*DZ224+DV224)+BU224*DZ224+BT224))","v":28577},{"$f":"$BB$91*(BV224*(DU224*EA224+DW224)+BU224*EA224+BS224)/(1-$BB$91*(BV224*(DU224*DZ224+DV224)+BU224*DZ224+BT224))","v":0},{"$f":"$BB$91*($BB$91*BW224+BV224*(DU224*EB224+DX224)+BU224*EB224+BR224)/(1-$BB$91*(BV224*(DU224*DZ224+DV224)+BU224*DZ224+BT224))","v":0.93457943925233644},{"$f":"(CQ224+$BB$91*(BQ224*CU224+BP224*(DT224+DU224*(DY224+DZ224*EC224)+DV224*EC224)+BO224*(DY224+DZ224*EC224)+BN224*EC224))/(1-$BB$91*(BP224*(DU224*(DZ224*ED224+EA224)+DV224*ED224+DW224)+BO224*(DZ224*ED224+EA224)+BN224*ED224+BM224))","v":436819.8571428571},{"$f":"$BB$91*($BB$91*BQ224+BP224*(DU224*(DZ224*EE224+EB224)+DV224*EE224+DX224)+BO224*(DZ224*EE224+EB224)+BN224*EE224+BL224)/(1-$BB$91*(BP224*(DU224*(DZ224*ED224+EA224)+DV224*ED224+DW224)+BO224*(DZ224*ED224+EA224)+BN224*ED224+BM224))","v":0},{"$f":"CP224+$BB$91*(BK224*CU224+BJ224*(DT224+DU224*(DY224+DZ224*(EC224+ED224*EF224)+EA224*EF224)+DV224*(EC224+ED224*EF224)+DW224*EF224)+BI224*(DY224+DZ224*(EC224+ED224*EF224)+EA224*EF224)+BH224*(EC224+ED224*EF224)+BG224*EF224)","v":436819.8571428571},{"$f":"1-$BB$91*($BB$91*BK224+BJ224*(DU224*(DZ224*(ED224*EG224+EE224)+EA224*EG224+EB224)+DV224*(ED224*EG224+EE224)+DW224*EG224+DX224)+BI224*(DZ224*(ED224*EG224+EE224)+EA224*EG224+EB224)+BH224*(ED224*EG224+EE224)+BG224*EG224+BF224)","v":1},436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,{"$f":"CU224+$BB$91*EJ224","v":493973.8571428571},{"$f":"SUM(EJ224:EO224)","v":2538991.7906724256},{"$f":"IF(AND(EP224=MIN(EP$96:EP$338),SUM(EQ$95:EQ223)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,1,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,{"$f":"IF($BA225=0,$BI$71,IF($BA225=1,$BI$72,$BI$73))","v":28577},{"$f":"IF($BB225=0,$BI$74,IF($BB225=1,$BI$75,$BI$76))","v":28577},{"$f":"IF($BC225=0,$BI$77,IF($BC225=1,$BI$78,$BI$79))","v":28577},{"$f":"IF($BD225=0,$BI$80,IF($BD225=1,$BI$81,$BI$82))","v":28577},{"$f":"IF($BE225=0,$BI$83,IF($BE225=1,$BI$84,$BI$85))","v":2857.7000000000003},{"$f":"$BI$86","v":85731},28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR225=MIN(DR$96:DR$338),SUM(DS$95:DS224)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP225=MIN(EP$96:EP$338),SUM(EQ$95:EQ224)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,1,1,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR226=MIN(DR$96:DR$338),SUM(DS$95:DS225)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP226=MIN(EP$96:EP$338),SUM(EQ$95:EQ225)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,1,2,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR227=MIN(DR$96:DR$338),SUM(DS$95:DS226)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP227=MIN(EP$96:EP$338),SUM(EQ$95:EQ226)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,2,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR228=MIN(DR$96:DR$338),SUM(DS$95:DS227)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP228=MIN(EP$96:EP$338),SUM(EQ$95:EQ227)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,2,1,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR229=MIN(DR$96:DR$338),SUM(DS$95:DS228)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP229=MIN(EP$96:EP$338),SUM(EQ$95:EQ228)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,2,2,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR230=MIN(DR$96:DR$338),SUM(DS$95:DS229)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,436819.8571428571,1,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP230=MIN(EP$96:EP$338),SUM(EQ$95:EQ229)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,132419.71698472076,262579.07251653774,323769.38180024992,493973.85714285728,2086381.7427300804,{"$f":"IF(AND(DR231=MIN(DR$96:DR$338),SUM(DS$95:DS230)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,132419.71698472076,262579.07251653774,323769.38180024992,493973.85714285728,2086381.7427300804,{"$f":"IF(AND(EP231=MIN(EP$96:EP$338),SUM(EQ$95:EQ230)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,0,1,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,150150.76481210312,297738.50495814037,436819.85714285728,493973.85714285728,2252322.6983416723,{"$f":"IF(AND(DR232=MIN(DR$96:DR$338),SUM(DS$95:DS231)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,150150.76481210312,297738.50495814037,436819.85714285728,493973.85714285728,2252322.6983416723,{"$f":"IF(AND(EP232=MIN(EP$96:EP$338),SUM(EQ$95:EQ231)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,0,2,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,150150.76481210315,297738.50495814037,436819.85714285728,493973.85714285728,2252322.6983416723,{"$f":"IF(AND(DR233=MIN(DR$96:DR$338),SUM(DS$95:DS232)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,150150.76481210315,297738.50495814037,436819.85714285728,493973.85714285728,2252322.6983416723,{"$f":"IF(AND(EP233=MIN(EP$96:EP$338),SUM(EQ$95:EQ232)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,1,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,323769.38180024992,493973.85714285728,2348492.878813901,{"$f":"IF(AND(DR234=MIN(DR$96:DR$338),SUM(DS$95:DS233)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,323769.38180024992,493973.85714285728,2348492.878813901,{"$f":"IF(AND(EP234=MIN(EP$96:EP$338),SUM(EQ$95:EQ233)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,1,1,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(DR235=MIN(DR$96:DR$338),SUM(DS$95:DS234)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(EP235=MIN(EP$96:EP$338),SUM(EQ$95:EQ234)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,1,2,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(DR236=MIN(DR$96:DR$338),SUM(DS$95:DS235)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(EP236=MIN(EP$96:EP$338),SUM(EQ$95:EQ235)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,2,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,323769.38180024992,493973.85714285728,2348492.878813901,{"$f":"IF(AND(DR237=MIN(DR$96:DR$338),SUM(DS$95:DS236)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,323769.38180024992,493973.85714285728,2348492.878813901,{"$f":"IF(AND(EP237=MIN(EP$96:EP$338),SUM(EQ$95:EQ236)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,2,1,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(DR238=MIN(DR$96:DR$338),SUM(DS$95:DS237)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(EP238=MIN(EP$96:EP$338),SUM(EQ$95:EQ237)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,2,2,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(DR239=MIN(DR$96:DR$338),SUM(DS$95:DS238)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,220290.06844222214,436819.85714285728,436819.85714285728,493973.85714285728,2461543.3541565086,{"$f":"IF(AND(EP239=MIN(EP$96:EP$338),SUM(EQ$95:EQ238)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,262579.07251653774,323769.38180024992,493973.85714285728,2390781.8828882165,{"$f":"IF(AND(DR240=MIN(DR$96:DR$338),SUM(DS$95:DS239)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,262579.07251653774,323769.38180024992,493973.85714285728,2390781.8828882165,{"$f":"IF(AND(EP240=MIN(EP$96:EP$338),SUM(EQ$95:EQ239)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,0,1,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(DR241=MIN(DR$96:DR$338),SUM(DS$95:DS240)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(EP241=MIN(EP$96:EP$338),SUM(EQ$95:EQ240)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,0,2,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,{"$f":"DJ242/DK242","v":436819.85714285728},{"$f":"DH242+DI242*DL242","v":436819.85714285728},{"$f":"DE242+DF242*DM242+DG242*DL242","v":436819.85714285728},{"$f":"DA242+DB242*DN242+DC242*DM242+DD242*DL242","v":297738.50495814037},{"$f":"CV242+CW242*DO242+CX242*DN242+CY242*DM242+CZ242*DL242","v":436819.85714285728},493973.85714285728,2538991.790672427,{"$f":"IF(AND(DR242=MIN(DR$96:DR$338),SUM(DS$95:DS241)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(EP242=MIN(EP$96:EP$338),SUM(EQ$95:EQ241)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,1,0,0,1,0,0,0,{"$f":"1-SUM(BF243:BJ243)","v":0},1,0,0,0,0,{"$f":"1-SUM(BL243:BP243)","v":0},0,1,0,0,0,0,0,1,0,0,0,{"$f":"1-SUM(BX243:CB243)","v":0},0,0,0,0,0.88480844768298816,{"$f":"1-SUM(CD243:CH243)","v":0.11519155231701184},28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(DR243=MIN(DR$96:DR$338),SUM(DS$95:DS242)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,{"$f":"EH243/EI243","v":436819.85714285728},{"$f":"EF243+EG243*EJ243","v":436819.85714285728},{"$f":"EC243+ED243*EK243+EE243*EJ243","v":436819.85714285728},{"$f":"DY243+DZ243*EL243+EA243*EK243+EB243*EJ243","v":436819.85714285728},{"$f":"DT243+DU243*EM243+DV243*EL243+DW243*EK243+DX243*EJ243","v":323769.38180024992},493973.85714285728,2565022.6675145365,{"$f":"IF(AND(EP243=MIN(EP$96:EP$338),SUM(EQ$95:EQ242)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,1,1,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR244=MIN(DR$96:DR$338),SUM(DS$95:DS243)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP244=MIN(EP$96:EP$338),SUM(EQ$95:EQ243)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,1,2,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR245=MIN(DR$96:DR$338),SUM(DS$95:DS244)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP245=MIN(EP$96:EP$338),SUM(EQ$95:EQ244)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,2,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(DR246=MIN(DR$96:DR$338),SUM(DS$95:DS245)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(EP246=MIN(EP$96:EP$338),SUM(EQ$95:EQ245)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,2,1,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR247=MIN(DR$96:DR$338),SUM(DS$95:DS246)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP247=MIN(EP$96:EP$338),SUM(EQ$95:EQ246)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,2,2,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR248=MIN(DR$96:DR$338),SUM(DS$95:DS247)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP248=MIN(EP$96:EP$338),SUM(EQ$95:EQ247)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,262579.07251653774,323769.38180024992,493973.85714285728,2390781.8828882165,{"$f":"IF(AND(DR249=MIN(DR$96:DR$338),SUM(DS$95:DS248)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,262579.07251653774,323769.38180024992,493973.85714285728,2390781.8828882165,{"$f":"IF(AND(EP249=MIN(EP$96:EP$338),SUM(EQ$95:EQ248)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,0,1,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(DR250=MIN(DR$96:DR$338),SUM(DS$95:DS249)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(EP250=MIN(EP$96:EP$338),SUM(EQ$95:EQ249)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,0,2,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(DR251=MIN(DR$96:DR$338),SUM(DS$95:DS250)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,297738.50495814037,436819.85714285728,493973.85714285728,2538991.790672427,{"$f":"IF(AND(EP251=MIN(EP$96:EP$338),SUM(EQ$95:EQ250)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,1,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(DR252=MIN(DR$96:DR$338),SUM(DS$95:DS251)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(EP252=MIN(EP$96:EP$338),SUM(EQ$95:EQ251)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,1,1,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR253=MIN(DR$96:DR$338),SUM(DS$95:DS252)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP253=MIN(EP$96:EP$338),SUM(EQ$95:EQ252)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,1,2,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR254=MIN(DR$96:DR$338),SUM(DS$95:DS253)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP254=MIN(EP$96:EP$338),SUM(EQ$95:EQ253)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,2,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(DR255=MIN(DR$96:DR$338),SUM(DS$95:DS254)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,323769.38180024992,493973.85714285728,2565022.6675145365,{"$f":"IF(AND(EP255=MIN(EP$96:EP$338),SUM(EQ$95:EQ254)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,2,1,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR256=MIN(DR$96:DR$338),SUM(DS$95:DS255)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP256=MIN(EP$96:EP$338),SUM(EQ$95:EQ255)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,2,2,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(DR257=MIN(DR$96:DR$338),SUM(DS$95:DS256)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,28577,0.93457943925233644,55284.476635514016,0.12656127172678833,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,436819.85714285728,493973.85714285728,2678073.1428571437,{"$f":"IF(AND(EP257=MIN(EP$96:EP$338),SUM(EQ$95:EQ256)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,1,0,0,0,0,{"$f":"1-SUM(BF258:BJ258)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL258:BP258)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX258:CB258)","v":5.7595776158505974E-2},0,0,0,0,0.88480844768298816,{"$f":"1-SUM(CD258:CH258)","v":0.11519155231701184},28577,0,0,1428.8500000000001,2857.7000000000003,85731,28577,0,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,10598.025072155981,8.821753736284689E-2,28577,6.5420560747663559E-2,{"$f":"DJ258/DK258","v":436819.8571428571},{"$f":"DH258+DI258*DL258","v":49133.197140489414},{"$f":"DE258+DF258*DM258+DG258*DL258","v":132419.71698472073},{"$f":"DA258+DB258*DN258+DC258*DM258+DD258*DL258","v":262579.07251653762},{"$f":"CV258+CW258*DO258+CX258*DN258+CY258*DM258+CZ258*DL258","v":323769.38180024986},493973.8571428571,1698695.0827277116,{"$f":"IF(AND(DR258=MIN(DR$96:DR$338),SUM(DS$95:DS257)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,10598.025072155981,8.821753736284689E-2,28577,6.5420560747663559E-2,{"$f":"EH258/EI258","v":436819.8571428571},{"$f":"EF258+EG258*EJ258","v":49133.197140489414},{"$f":"EC258+ED258*EK258+EE258*EJ258","v":132419.71698472073},{"$f":"DY258+DZ258*EL258+EA258*EK258+EB258*EJ258","v":262579.07251653762},{"$f":"DT258+DU258*EM258+DV258*EL258+DW258*EK258+DX258*EJ258","v":323769.38180024986},493973.8571428571,1698695.0827277116,{"$f":"IF(AND(EP258=MIN(EP$96:EP$338),SUM(EQ$95:EQ257)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,1,1,0,0,0,0,{"$f":"1-SUM(BF259:BJ259)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL259:BP259)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX259:CB259)","v":5.7595776158505974E-2},0,1,0,0,0,{"$f":"1-SUM(CD259:CH259)","v":0},28577,0,0,1428.8500000000001,28577,85731,28577,0,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,8668.3573359360926,5.7515842062166402E-2,28577,6.5420560747663559E-2,{"$f":"DJ259/DK259","v":436819.8571428571},{"$f":"DH259+DI259*DL259","v":33792.419248982755},{"$f":"DE259+DF259*DM259+DG259*DL259","v":91074.525038220454},{"$f":"DA259+DB259*DN259+DC259*DM259+DD259*DL259","v":180594.4375880177},{"$f":"CV259+CW259*DO259+CX259*DN259+CY259*DM259+CZ259*DL259","v":60158.700232694158},493973.8571428571,1296413.7963936292,{"$f":"IF(AND(DR259=MIN(DR$96:DR$338),SUM(DS$95:DS258)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,8668.3573359360926,5.7515842062166402E-2,28577,6.5420560747663559E-2,{"$f":"EH259/EI259","v":436819.8571428571},{"$f":"EF259+EG259*EJ259","v":33792.419248982755},{"$f":"EC259+ED259*EK259+EE259*EJ259","v":91074.525038220454},{"$f":"DY259+DZ259*EL259+EA259*EK259+EB259*EJ259","v":180594.4375880177},{"$f":"DT259+DU259*EM259+DV259*EL259+DW259*EK259+DX259*EJ259","v":60158.700232694158},493973.8571428571,1296413.7963936292,{"$f":"IF(AND(EP259=MIN(EP$96:EP$338),SUM(EQ$95:EQ258)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,2,1,0,0,0,0,{"$f":"1-SUM(BF260:BJ260)","v":0},0,0.9587049163986352,4.1295083601364801E-2,0,0,{"$f":"1-SUM(BL260:BP260)","v":0},0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,{"$f":"1-SUM(BX260:CB260)","v":5.7595776158505974E-2},1,0,0,0,0,{"$f":"1-SUM(CD260:CH260)","v":0},28577,0,0,1428.8500000000001,28577,85731,28577,0,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,8196.9054184878332,0.10877537673574693,28577,6.5420560747663559E-2,436819.8571428571,55712.149944857265,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,1871214.991143672,{"$f":"IF(AND(DR260=MIN(DR$96:DR$338),SUM(DS$95:DS259)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,8196.9054184878332,0.10877537673574693,28577,6.5420560747663559E-2,{"$f":"EH260/EI260","v":436819.8571428571},{"$f":"EF260+EG260*EJ260","v":55712.149944857265},{"$f":"EC260+ED260*EK260+EE260*EJ260","v":150150.76481210309},{"$f":"DY260+DZ260*EL260+EA260*EK260+EB260*EJ260","v":297738.50495814031},{"$f":"DT260+DU260*EM260+DV260*EL260+DW260*EK260+DX260*EJ260","v":436819.8571428571},493973.8571428571,1871214.991143672,{"$f":"IF(AND(EP260=MIN(EP$96:EP$338),SUM(EQ$95:EQ259)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,1,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,0,28577,2857.7000000000003,85731,28577,0,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,28577,6.5420560747663559E-2,436819.8571428571,6480.5598636543764,17465.867335966002,34633.598003415304,323769.38180024986,493973.8571428571,1313143.1212889997,{"$f":"IF(AND(DR261=MIN(DR$96:DR$338),SUM(DS$95:DS260)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,28577,6.5420560747663559E-2,436819.8571428571,6480.5598636543764,17465.867335966002,34633.598003415304,323769.38180024986,493973.8571428571,1313143.1212889997,{"$f":"IF(AND(EP261=MIN(EP$96:EP$338),SUM(EQ$95:EQ260)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,1,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,28577,6.5420560747663559E-2,436819.8571428571,6480.5598636543764,17465.867335966002,34633.598003415304,34633.598003415304,493973.8571428571,1024007.3374921652,{"$f":"IF(AND(DR262=MIN(DR$96:DR$338),SUM(DS$95:DS261)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,28577,6.5420560747663559E-2,436819.8571428571,6480.5598636543764,17465.867335966002,34633.598003415304,34633.598003415304,493973.8571428571,1024007.3374921652,{"$f":"IF(AND(EP262=MIN(EP$96:EP$338),SUM(EQ$95:EQ261)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,1,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,28577,6.5420560747663559E-2,436819.8571428571,6480.5598636543764,17465.867335966002,34633.598003415304,436819.8571428571,493973.8571428571,1426193.5966316068,{"$f":"IF(AND(DR263=MIN(DR$96:DR$338),SUM(DS$95:DS262)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,6480.5598636543764,0,28577,6.5420560747663559E-2,436819.8571428571,6480.5598636543764,17465.867335966002,34633.598003415304,436819.8571428571,493973.8571428571,1426193.5966316068,{"$f":"IF(AND(EP263=MIN(EP$96:EP$338),SUM(EQ$95:EQ262)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,2,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,0,28577,2857.7000000000003,85731,28577,0,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,28577,6.5420560747663559E-2,436819.8571428571,81736.735339137478,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,1993409.7570101807,{"$f":"IF(AND(DR264=MIN(DR$96:DR$338),SUM(DS$95:DS263)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,28577,6.5420560747663559E-2,436819.8571428571,81736.735339137478,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,1993409.7570101807,{"$f":"IF(AND(EP264=MIN(EP$96:EP$338),SUM(EQ$95:EQ263)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,2,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,28577,6.5420560747663559E-2,436819.8571428571,81736.735339137478,220290.06844222205,436819.8571428571,104966.47227956774,493973.8571428571,1774606.8474894986,{"$f":"IF(AND(DR265=MIN(DR$96:DR$338),SUM(DS$95:DS264)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,28577,6.5420560747663559E-2,436819.8571428571,81736.735339137478,220290.06844222205,436819.8571428571,104966.47227956774,493973.8571428571,1774606.8474894986,{"$f":"IF(AND(EP265=MIN(EP$96:EP$338),SUM(EQ$95:EQ264)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,2,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,0,28577,28577,85731,28577,0,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,28577,6.5420560747663559E-2,436819.8571428571,81736.735339137478,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2106460.2323527881,{"$f":"IF(AND(DR266=MIN(DR$96:DR$338),SUM(DS$95:DS265)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,5347.263059569741,0.17487637301842118,28577,6.5420560747663559E-2,436819.8571428571,81736.735339137478,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2106460.2323527881,{"$f":"IF(AND(EP266=MIN(EP$96:EP$338),SUM(EQ$95:EQ265)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,0,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,262579.07251653762,323769.38180024986,493973.8571428571,1577121.2110930835,{"$f":"IF(AND(DR267=MIN(DR$96:DR$338),SUM(DS$95:DS266)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,262579.07251653762,323769.38180024986,493973.8571428571,1577121.2110930835,{"$f":"IF(AND(EP267=MIN(EP$96:EP$338),SUM(EQ$95:EQ266)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,0,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,175490.3135797038,43747.06883602991,493973.8571428571,1210010.1391920298,{"$f":"IF(AND(DR268=MIN(DR$96:DR$338),SUM(DS$95:DS267)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,175490.3135797038,43747.06883602991,493973.8571428571,1210010.1391920298,{"$f":"IF(AND(EP268=MIN(EP$96:EP$338),SUM(EQ$95:EQ267)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,0,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,297738.50495814031,436819.8571428571,493973.8571428571,1725331.1188772935,{"$f":"IF(AND(DR269=MIN(DR$96:DR$338),SUM(DS$95:DS268)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,297738.50495814031,436819.8571428571,493973.8571428571,1725331.1188772935,{"$f":"IF(AND(EP269=MIN(EP$96:EP$338),SUM(EQ$95:EQ268)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,1,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,43747.06883602991,323769.38180024986,493973.8571428571,1358289.2074125758,{"$f":"IF(AND(DR270=MIN(DR$96:DR$338),SUM(DS$95:DS269)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,43747.06883602991,323769.38180024986,493973.8571428571,1358289.2074125758,{"$f":"IF(AND(EP270=MIN(EP$96:EP$338),SUM(EQ$95:EQ269)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,1,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,43747.06883602991,43747.06883602991,493973.8571428571,1078266.8944483558,{"$f":"IF(AND(DR271=MIN(DR$96:DR$338),SUM(DS$95:DS270)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,43747.06883602991,43747.06883602991,493973.8571428571,1078266.8944483558,{"$f":"IF(AND(EP271=MIN(EP$96:EP$338),SUM(EQ$95:EQ270)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,1,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,43747.06883602991,436819.8571428571,493973.8571428571,1471339.682755183,{"$f":"IF(AND(DR272=MIN(DR$96:DR$338),SUM(DS$95:DS271)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,43747.06883602991,436819.8571428571,493973.8571428571,1471339.682755183,{"$f":"IF(AND(EP272=MIN(EP$96:EP$338),SUM(EQ$95:EQ271)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,2,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,436819.8571428571,323769.38180024986,493973.8571428571,1751361.995719403,{"$f":"IF(AND(DR273=MIN(DR$96:DR$338),SUM(DS$95:DS272)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,436819.8571428571,323769.38180024986,493973.8571428571,1751361.995719403,{"$f":"IF(AND(EP273=MIN(EP$96:EP$338),SUM(EQ$95:EQ272)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,2,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,436819.8571428571,43747.06883602991,493973.8571428571,1471339.682755183,{"$f":"IF(AND(DR274=MIN(DR$96:DR$338),SUM(DS$95:DS273)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,436819.8571428571,43747.06883602991,493973.8571428571,1471339.682755183,{"$f":"IF(AND(EP274=MIN(EP$96:EP$338),SUM(EQ$95:EQ273)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,1,2,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,436819.8571428571,436819.8571428571,493973.8571428571,1864412.4710620102,{"$f":"IF(AND(DR275=MIN(DR$96:DR$338),SUM(DS$95:DS274)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,16231.973654552003,0,28577,6.5420560747663559E-2,436819.8571428571,16231.973654552003,43747.06883602991,436819.8571428571,436819.8571428571,493973.8571428571,1864412.4710620102,{"$f":"IF(AND(EP275=MIN(EP$96:EP$338),SUM(EQ$95:EQ274)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,0,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,28577,0,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2116040.2769649778,{"$f":"IF(AND(DR276=MIN(DR$96:DR$338),SUM(DS$95:DS275)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2116040.2769649778,{"$f":"IF(AND(EP276=MIN(EP$96:EP$338),SUM(EQ$95:EQ275)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,0,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,217882.03324535757,180052.00113983091,493973.8571428571,1927625.8570333787,{"$f":"IF(AND(DR277=MIN(DR$96:DR$338),SUM(DS$95:DS276)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,217882.03324535757,180052.00113983091,493973.8571428571,1927625.8570333787,{"$f":"IF(AND(EP277=MIN(EP$96:EP$338),SUM(EQ$95:EQ276)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,0,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,0,28577,1428.8500000000001,28577,85731,28577,0,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2264250.1847491874,{"$f":"IF(AND(DR278=MIN(DR$96:DR$338),SUM(DS$95:DS277)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2264250.1847491874,{"$f":"IF(AND(EP278=MIN(EP$96:EP$338),SUM(EQ$95:EQ277)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,1,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,180052.00113983091,323769.38180024986,493973.8571428571,2033513.2055882709,{"$f":"IF(AND(DR279=MIN(DR$96:DR$338),SUM(DS$95:DS278)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,180052.00113983091,323769.38180024986,493973.8571428571,2033513.2055882709,{"$f":"IF(AND(EP279=MIN(EP$96:EP$338),SUM(EQ$95:EQ278)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,1,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,180052.00113983091,180052.00113983091,493973.8571428571,1889795.8249278518,{"$f":"IF(AND(DR280=MIN(DR$96:DR$338),SUM(DS$95:DS279)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,180052.00113983091,180052.00113983091,493973.8571428571,1889795.8249278518,{"$f":"IF(AND(EP280=MIN(EP$96:EP$338),SUM(EQ$95:EQ279)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,1,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,180052.00113983091,436819.8571428571,493973.8571428571,2146563.680930878,{"$f":"IF(AND(DR281=MIN(DR$96:DR$338),SUM(DS$95:DS280)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,180052.00113983091,436819.8571428571,493973.8571428571,2146563.680930878,{"$f":"IF(AND(EP281=MIN(EP$96:EP$338),SUM(EQ$95:EQ280)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,2,0,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,0,28577,28577,2857.7000000000003,85731,28577,0,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2290281.0615912974,{"$f":"IF(AND(DR282=MIN(DR$96:DR$338),SUM(DS$95:DS281)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2290281.0615912974,{"$f":"IF(AND(EP282=MIN(EP$96:EP$338),SUM(EQ$95:EQ281)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,2,1,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,436819.8571428571,180052.00113983091,493973.8571428571,2146563.6809308785,{"$f":"IF(AND(DR283=MIN(DR$96:DR$338),SUM(DS$95:DS282)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,436819.8571428571,180052.00113983091,493973.8571428571,2146563.6809308785,{"$f":"IF(AND(EP283=MIN(EP$96:EP$338),SUM(EQ$95:EQ282)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,2,2,2,1,0,0,0,0,0,0,0.9587049163986352,4.1295083601364801E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,0,28577,28577,28577,85731,28577,0,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2403331.5369339045,{"$f":"IF(AND(DR284=MIN(DR$96:DR$338),SUM(DS$95:DS283)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,10603.250079788166,0.34676766328938358,28577,6.5420560747663559E-2,436819.8571428571,162078.25121961907,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2403331.5369339045,{"$f":"IF(AND(EP284=MIN(EP$96:EP$338),SUM(EQ$95:EQ283)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,132419.71698472073,262579.07251653762,323769.38180024986,493973.8571428571,2086381.7427300797,{"$f":"IF(AND(DR285=MIN(DR$96:DR$338),SUM(DS$95:DS284)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,132419.71698472073,262579.07251653762,323769.38180024986,493973.8571428571,2086381.7427300797,{"$f":"IF(AND(EP285=MIN(EP$96:EP$338),SUM(EQ$95:EQ284)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210307,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(DR286=MIN(DR$96:DR$338),SUM(DS$95:DS285)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210307,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(EP286=MIN(EP$96:EP$338),SUM(EQ$95:EQ285)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,0,2,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(DR287=MIN(DR$96:DR$338),SUM(DS$95:DS286)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(EP287=MIN(EP$96:EP$338),SUM(EQ$95:EQ286)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,1,0,{"$f":"IF($BA288=0,$BC$50,IF($BA288=1,$BC$51,$BC$52))","v":1},{"$f":"IF($BA288=0,$BD$50,IF($BA288=1,$BD$51,$BD$52))","v":0},{"$f":"IF($BA288=0,$BE$50,IF($BA288=1,$BE$51,$BE$52))","v":0},{"$f":"IF($BA288=0,$BF$50,IF($BA288=1,$BF$51,$BF$52))","v":0},{"$f":"IF($BA288=0,$BG$50,IF($BA288=1,$BG$51,$BG$52))","v":0},0,{"$f":"IF($BB288=0,$BC$53,IF($BB288=1,$BC$54,$BC$55))","v":0},{"$f":"IF($BB288=0,$BD$53,IF($BB288=1,$BD$54,$BD$55))","v":1},{"$f":"IF($BB288=0,$BE$53,IF($BB288=1,$BE$54,$BE$55))","v":0},{"$f":"IF($BB288=0,$BF$53,IF($BB288=1,$BF$54,$BF$55))","v":0},{"$f":"IF($BB288=0,$BG$53,IF($BB288=1,$BG$54,$BG$55))","v":0},0,{"$f":"IF($BC288=0,$BC$56,IF($BC288=1,$BC$57,$BC$58))","v":0},{"$f":"IF($BC288=0,$BD$56,IF($BC288=1,$BD$57,$BD$58))","v":0},{"$f":"IF($BC288=0,$BE$56,IF($BC288=1,$BE$57,$BE$58))","v":0.9287843724251954},{"$f":"IF($BC288=0,$BF$56,IF($BC288=1,$BF$57,$BF$58))","v":7.1215627574804596E-2},{"$f":"IF($BC288=0,$BG$56,IF($BC288=1,$BG$57,$BG$58))","v":0},{"$f":"1-SUM(BR294:BV294)","v":0},{"$f":"IF($BD288=0,$BC$59,IF($BD288=1,$BC$60,$BC$61))","v":0},{"$f":"IF($BD288=0,$BD$59,IF($BD288=1,$BD$60,$BD$61))","v":1},{"$f":"IF($BD288=0,$BE$59,IF($BD288=1,$BE$60,$BE$61))","v":0},{"$f":"IF($BD288=0,$BF$59,IF($BD288=1,$BF$60,$BF$61))","v":0},{"$f":"IF($BD288=0,$BG$59,IF($BD288=1,$BG$60,$BG$61))","v":0},0,{"$f":"IF($BE288=0,$BC$62,IF($BE288=1,$BC$63,$BC$64))","v":0},{"$f":"IF($BE288=0,$BD$62,IF($BE288=1,$BD$63,$BD$64))","v":0},{"$f":"IF($BE288=0,$BE$62,IF($BE288=1,$BE$63,$BE$64))","v":0},{"$f":"IF($BE288=0,$BF$62,IF($BE288=1,$BF$63,$BF$64))","v":0},{"$f":"IF($BE288=0,$BG$62,IF($BE288=1,$BG$63,$BG$64))","v":0.88480844768298816},0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,{"$f":"IF($BA288=0,$BJ$71,IF($BA288=1,$BJ$72,$BJ$73))","v":28577},{"$f":"IF($BB288=0,$BJ$74,IF($BB288=1,$BJ$75,$BJ$76))","v":28577},{"$f":"IF($BC288=0,$BJ$77,IF($BC288=1,$BJ$78,$BJ$79))","v":0},{"$f":"IF($BD288=0,$BJ$80,IF($BD288=1,$BJ$81,$BJ$82))","v":28577},{"$f":"IF($BE288=0,$BJ$83,IF($BE288=1,$BJ$84,$BJ$85))","v":2857.7000000000003},{"$f":"$BJ$86","v":85731},{"$f":"(CN288+$BB$91*CI288*CO288)/(1-$BB$91*CH288)","v":69837.019074987707},{"$f":"$BB$91*CG288/(1-$BB$91*CH288)","v":0},{"$f":"$BB$91*CF288/(1-$BB$91*CH288)","v":0},{"$f":"$BB$91*CE288/(1-$BB$91*CH288)","v":0},{"$f":"($BB$91*($BB$91*CI288+CD288))/(1-$BB$91*CH288)","v":0.5813205571426584},{"$f":"(CM288+$BB$91*(CC288*CO288+CB288*CV288))/(1-$BB$91*(CB288*CW288+CA288))","v":28577},{"$f":"($BB$91*(CB288*CX288+BZ288))/(1-$BB$91*(CB288*CW288+CA288))","v":0},{"$f":"($BB$91*(CB288*CY288+BY288))/(1-$BB$91*(CB288*CW288+CA288))","v":0.93457943925233644},{"$f":"($BB$91*($BB$91*CC288+CB288*CZ288+BX288))/(1-$BB$91*(CB288*CW288+CA288))","v":0},{"$f":"(CL288+$BB$91*(BW288*CO288+BV288*(CV288+CW288*DA288)+BU288*DA288))/(1-$BB$91*(BV288*(CW288*DB288+CX288)+BU288*DB288+BT288))","v":14411.499804631352},{"$f":"$BB$91*(BV288*(CW288*DC288+CY288)+BU288*DC288+BS288)/(1-$BB$91*(BV288*(CW288*DB288+CX288)+BU288*DB288+BT288))","v":0.47131229331971602},{"$f":"$BB$91*($BB$91*BW288+BV288*(CW288*DD288+CZ288)+BU288*DD288+BR288)/(1-$BB$91*(BV288*(CW288*DB288+CX288)+BU288*DB288+BT288))","v":0},{"$f":"(CK288+$BB$91*(BQ288*CO288+BP288*(CV288+CW288*(DA288+DB288*DE288)+CX288*DE288)+BO288*(DA288+DB288*DE288)+BN288*DE288))/(1-$BB$91*(BP288*(CW288*(DB288*DF288+DC288)+CX288*DF288+CY288)+BO288*(DB288*DF288+DC288)+BN288*DF288+BM288))","v":436819.8571428571},{"$f":"$BB$91*($BB$91*BQ288+BP288*(CW288*(DB288*DG288+DD288)+CX288*DG288+CZ288)+BO288*(DB288*DG288+DD288)+BN288*DG288+BL288)/(1-$BB$91*(BP288*(CW288*(DB288*DF288+DC288)+CX288*DF288+CY288)+BO288*(DB288*DF288+DC288)+BN288*DF288+BM288))","v":0},{"$f":"CJ288+$BB$91*(BK288*CO288+BJ288*(CV288+CW288*(DA288+DB288*(DE288+DF288*DH288)+DC288*DH288)+CX288*(DE288+DF288*DH288)+CY288*DH288)+BI288*(DA288+DB288*(DE288+DF288*DH288)+DC288*DH288)+BH288*(DE288+DF288*DH288)+BG288*DH288)","v":28577},{"$f":"1-$BB$91*($BB$91*BK288+BJ288*(CW288*(DB288*(DF288*DI288+DG288)+DC288*DI288+DD288)+CX288*(DF288*DI288+DG288)+CY288*DI288+CZ288)+BI288*(DB288*(DF288*DI288+DG288)+DC288*DI288+DD288)+BH288*(DF288*DI288+DG288)+BG288*DI288+BF288)","v":6.5420560747663559E-2},436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,{"$f":"CO288+$BB$91*DL288","v":493973.8571428571},{"$f":"SUM(DL288:DQ288)","v":2348492.8788139005},{"$f":"IF(AND(DR288=MIN(DR$96:DR$338),SUM(DS$95:DS287)=0),1,0)","v":0},{"$f":"(CT288+$BB$91*CI288*CU288)/(1-$BB$91*CH288)","v":69837.019074987707},{"$f":"$BB$91*CG288/(1-$BB$91*CH288)","v":0},{"$f":"$BB$91*CF288/(1-$BB$91*CH288)","v":0},{"$f":"$BB$91*CE288/(1-$BB$91*CH288)","v":0},{"$f":"($BB$91*($BB$91*CI288+CD288))/(1-$BB$91*CH288)","v":0.5813205571426584},{"$f":"(CS288+$BB$91*(CC288*CU288+CB288*DT288))/(1-$BB$91*(CB288*DU288+CA288))","v":28577},{"$f":"($BB$91*(CB288*DV288+BZ288))/(1-$BB$91*(CB288*DU288+CA288))","v":0},{"$f":"($BB$91*(CB288*DW288+BY288))/(1-$BB$91*(CB288*DU288+CA288))","v":0.93457943925233644},{"$f":"($BB$91*($BB$91*CC288+CB288*DX288+BX288))/(1-$BB$91*(CB288*DU288+CA288))","v":0},{"$f":"(CR288+$BB$91*(BW288*CU288+BV288*(DT288+DU288*DY288)+BU288*DY288))/(1-$BB$91*(BV288*(DU288*DZ288+DV288)+BU288*DZ288+BT288))","v":14411.499804631352},{"$f":"$BB$91*(BV288*(DU288*EA288+DW288)+BU288*EA288+BS288)/(1-$BB$91*(BV288*(DU288*DZ288+DV288)+BU288*DZ288+BT288))","v":0.47131229331971602},{"$f":"$BB$91*($BB$91*BW288+BV288*(DU288*EB288+DX288)+BU288*EB288+BR288)/(1-$BB$91*(BV288*(DU288*DZ288+DV288)+BU288*DZ288+BT288))","v":0},{"$f":"(CQ288+$BB$91*(BQ288*CU288+BP288*(DT288+DU288*(DY288+DZ288*EC288)+DV288*EC288)+BO288*(DY288+DZ288*EC288)+BN288*EC288))/(1-$BB$91*(BP288*(DU288*(DZ288*ED288+EA288)+DV288*ED288+DW288)+BO288*(DZ288*ED288+EA288)+BN288*ED288+BM288))","v":436819.8571428571},{"$f":"$BB$91*($BB$91*BQ288+BP288*(DU288*(DZ288*EE288+EB288)+DV288*EE288+DX288)+BO288*(DZ288*EE288+EB288)+BN288*EE288+BL288)/(1-$BB$91*(BP288*(DU288*(DZ288*ED288+EA288)+DV288*ED288+DW288)+BO288*(DZ288*ED288+EA288)+BN288*ED288+BM288))","v":0},{"$f":"CP288+$BB$91*(BK288*CU288+BJ288*(DT288+DU288*(DY288+DZ288*(EC288+ED288*EF288)+EA288*EF288)+DV288*(EC288+ED288*EF288)+DW288*EF288)+BI288*(DY288+DZ288*(EC288+ED288*EF288)+EA288*EF288)+BH288*(EC288+ED288*EF288)+BG288*EF288)","v":28577},{"$f":"1-$BB$91*($BB$91*BK288+BJ288*(DU288*(DZ288*(ED288*EG288+EE288)+EA288*EG288+EB288)+DV288*(ED288*EG288+EE288)+DW288*EG288+DX288)+BI288*(DZ288*(ED288*EG288+EE288)+EA288*EG288+EB288)+BH288*(ED288*EG288+EE288)+BG288*EG288+BF288)","v":6.5420560747663559E-2},436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,{"$f":"CU288+$BB$91*EJ288","v":493973.8571428571},{"$f":"SUM(EJ288:EO288)","v":2348492.8788139005},{"$f":"IF(AND(EP288=MIN(EP$96:EP$338),SUM(EQ$95:EQ287)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,1,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"IF($BA289=0,$BI$71,IF($BA289=1,$BI$72,$BI$73))","v":28577},{"$f":"IF($BB289=0,$BI$74,IF($BB289=1,$BI$75,$BI$76))","v":28577},{"$f":"IF($BC289=0,$BI$77,IF($BC289=1,$BI$78,$BI$79))","v":0},{"$f":"IF($BD289=0,$BI$80,IF($BD289=1,$BI$81,$BI$82))","v":28577},{"$f":"IF($BE289=0,$BI$83,IF($BE289=1,$BI$84,$BI$85))","v":28577},{"$f":"$BI$86","v":85731},28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR289=MIN(DR$96:DR$338),SUM(DS$95:DS288)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP289=MIN(EP$96:EP$338),SUM(EQ$95:EQ288)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,1,2,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR290=MIN(DR$96:DR$338),SUM(DS$95:DS289)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP290=MIN(EP$96:EP$338),SUM(EQ$95:EQ289)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,2,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(DR291=MIN(DR$96:DR$338),SUM(DS$95:DS290)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(EP291=MIN(EP$96:EP$338),SUM(EQ$95:EQ290)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,2,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR292=MIN(DR$96:DR$338),SUM(DS$95:DS291)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP292=MIN(EP$96:EP$338),SUM(EQ$95:EQ291)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,2,2,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR293=MIN(DR$96:DR$338),SUM(DS$95:DS292)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP293=MIN(EP$96:EP$338),SUM(EQ$95:EQ292)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(DR294=MIN(DR$96:DR$338),SUM(DS$95:DS293)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(EP294=MIN(EP$96:EP$338),SUM(EQ$95:EQ293)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR295=MIN(DR$96:DR$338),SUM(DS$95:DS294)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP295=MIN(EP$96:EP$338),SUM(EQ$95:EQ294)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,0,2,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR296=MIN(DR$96:DR$338),SUM(DS$95:DS295)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP296=MIN(EP$96:EP$338),SUM(EQ$95:EQ295)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR297=MIN(DR$96:DR$338),SUM(DS$95:DS296)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP297=MIN(EP$96:EP$338),SUM(EQ$95:EQ296)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,1,1,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR298=MIN(DR$96:DR$338),SUM(DS$95:DS297)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP298=MIN(EP$96:EP$338),SUM(EQ$95:EQ297)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,1,2,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR299=MIN(DR$96:DR$338),SUM(DS$95:DS298)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP299=MIN(EP$96:EP$338),SUM(EQ$95:EQ298)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,2,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR300=MIN(DR$96:DR$338),SUM(DS$95:DS299)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP300=MIN(EP$96:EP$338),SUM(EQ$95:EQ299)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,2,1,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR301=MIN(DR$96:DR$338),SUM(DS$95:DS300)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP301=MIN(EP$96:EP$338),SUM(EQ$95:EQ300)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,2,2,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR302=MIN(DR$96:DR$338),SUM(DS$95:DS301)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP302=MIN(EP$96:EP$338),SUM(EQ$95:EQ301)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(DR303=MIN(DR$96:DR$338),SUM(DS$95:DS302)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(EP303=MIN(EP$96:EP$338),SUM(EQ$95:EQ302)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,0,1,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR304=MIN(DR$96:DR$338),SUM(DS$95:DS303)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP304=MIN(EP$96:EP$338),SUM(EQ$95:EQ303)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,0,2,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR305=MIN(DR$96:DR$338),SUM(DS$95:DS304)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP305=MIN(EP$96:EP$338),SUM(EQ$95:EQ304)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,1,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR306=MIN(DR$96:DR$338),SUM(DS$95:DS305)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP306=MIN(EP$96:EP$338),SUM(EQ$95:EQ305)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,1,1,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR307=MIN(DR$96:DR$338),SUM(DS$95:DS306)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP307=MIN(EP$96:EP$338),SUM(EQ$95:EQ306)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,1,2,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR308=MIN(DR$96:DR$338),SUM(DS$95:DS307)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP308=MIN(EP$96:EP$338),SUM(EQ$95:EQ307)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,2,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR309=MIN(DR$96:DR$338),SUM(DS$95:DS308)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP309=MIN(EP$96:EP$338),SUM(EQ$95:EQ308)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,2,1,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR310=MIN(DR$96:DR$338),SUM(DS$95:DS309)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP310=MIN(EP$96:EP$338),SUM(EQ$95:EQ309)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,2,2,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR311=MIN(DR$96:DR$338),SUM(DS$95:DS310)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0,0.93457943925233644,436819.8571428571,0,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP311=MIN(EP$96:EP$338),SUM(EQ$95:EQ310)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,28577,28577,0,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,132419.71698472073,262579.07251653762,323769.38180024986,493973.8571428571,2086381.7427300797,{"$f":"IF(AND(DR312=MIN(DR$96:DR$338),SUM(DS$95:DS311)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28562.917992881299,0,0.23775658842787956,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,132419.71698472073,262579.07251653762,323769.38180024986,493973.8571428571,2086381.7427300797,{"$f":"IF(AND(EP312=MIN(EP$96:EP$338),SUM(EQ$95:EQ311)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,0,1,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210307,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(DR313=MIN(DR$96:DR$338),SUM(DS$95:DS312)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,22091.619492276142,0.14658118584332874,0.14658118584332885,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210307,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(EP313=MIN(EP$96:EP$338),SUM(EQ$95:EQ312)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,0,2,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,0,1428.8500000000001,28577,85731,28577,28577,0,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(DR314=MIN(DR$96:DR$338),SUM(DS$95:DS313)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,22091.619492276142,0,0.2931623716866576,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,150150.76481210309,297738.50495814031,436819.8571428571,493973.8571428571,2252322.6983416718,{"$f":"IF(AND(EP314=MIN(EP$96:EP$338),SUM(EQ$95:EQ313)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(DR315=MIN(DR$96:DR$338),SUM(DS$95:DS314)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(EP315=MIN(EP$96:EP$338),SUM(EQ$95:EQ314)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,1,1,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR316=MIN(DR$96:DR$338),SUM(DS$95:DS315)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP316=MIN(EP$96:EP$338),SUM(EQ$95:EQ315)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,1,2,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR317=MIN(DR$96:DR$338),SUM(DS$95:DS316)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,14411.499804631352,0.47131229331971602,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP317=MIN(EP$96:EP$338),SUM(EQ$95:EQ316)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,2,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,0,28577,2857.7000000000003,85731,28577,28577,0,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(DR318=MIN(DR$96:DR$338),SUM(DS$95:DS317)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,323769.38180024986,493973.8571428571,2348492.8788139005,{"$f":"IF(AND(EP318=MIN(EP$96:EP$338),SUM(EQ$95:EQ317)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,2,1,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR319=MIN(DR$96:DR$338),SUM(DS$95:DS318)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP319=MIN(EP$96:EP$338),SUM(EQ$95:EQ318)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,2,2,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0.9287843724251954,7.1215627574804596E-2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,0,28577,28577,85731,28577,28577,0,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(DR320=MIN(DR$96:DR$338),SUM(DS$95:DS319)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,14411.499804631352,0,0.47131229331971602,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,220290.06844222205,436819.8571428571,436819.8571428571,493973.8571428571,2461543.3541565076,{"$f":"IF(AND(EP320=MIN(EP$96:EP$338),SUM(EQ$95:EQ319)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(DR321=MIN(DR$96:DR$338),SUM(DS$95:DS320)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(EP321=MIN(EP$96:EP$338),SUM(EQ$95:EQ320)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,0,1,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR322=MIN(DR$96:DR$338),SUM(DS$95:DS321)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP322=MIN(EP$96:EP$338),SUM(EQ$95:EQ321)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,0,2,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,{"$f":"DJ323/DK323","v":436819.8571428571},{"$f":"DH323+DI323*DL323","v":436819.8571428571},{"$f":"DE323+DF323*DM323+DG323*DL323","v":436819.8571428571},{"$f":"DA323+DB323*DN323+DC323*DM323+DD323*DL323","v":297738.50495814031},{"$f":"CV323+CW323*DO323+CX323*DN323+CY323*DM323+CZ323*DL323","v":436819.8571428571},493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR323=MIN(DR$96:DR$338),SUM(DS$95:DS322)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP323=MIN(EP$96:EP$338),SUM(EQ$95:EQ322)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,1,0,1,0,0,0,0,{"$f":"1-SUM(BF324:BJ324)","v":0},1,0,0,0,0,{"$f":"1-SUM(BL324:BP324)","v":0},0,1,0,0,0,0,0,1,0,0,0,{"$f":"1-SUM(BX324:CB324)","v":0},0,0,0,0,0.88480844768298816,{"$f":"1-SUM(CD324:CH324)","v":0.11519155231701184},28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR324=MIN(DR$96:DR$338),SUM(DS$95:DS323)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,{"$f":"EH324/EI324","v":436819.8571428571},{"$f":"EF324+EG324*EJ324","v":436819.8571428571},{"$f":"EC324+ED324*EK324+EE324*EJ324","v":436819.8571428571},{"$f":"DY324+DZ324*EL324+EA324*EK324+EB324*EJ324","v":436819.8571428571},{"$f":"DT324+DU324*EM324+DV324*EL324+DW324*EK324+DX324*EJ324","v":323769.38180024986},493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP324=MIN(EP$96:EP$338),SUM(EQ$95:EQ323)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,1,1,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR325=MIN(DR$96:DR$338),SUM(DS$95:DS324)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP325=MIN(EP$96:EP$338),SUM(EQ$95:EQ324)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,1,2,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR326=MIN(DR$96:DR$338),SUM(DS$95:DS325)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP326=MIN(EP$96:EP$338),SUM(EQ$95:EQ325)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,2,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(DR327=MIN(DR$96:DR$338),SUM(DS$95:DS326)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,323769.38180024986,493973.8571428571,2565022.6675145356,{"$f":"IF(AND(EP327=MIN(EP$96:EP$338),SUM(EQ$95:EQ326)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,2,1,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR328=MIN(DR$96:DR$338),SUM(DS$95:DS327)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP328=MIN(EP$96:EP$338),SUM(EQ$95:EQ327)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,2,2,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(DR329=MIN(DR$96:DR$338),SUM(DS$95:DS328)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,28577,0.93457943925233644,0,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,436819.8571428571,493973.8571428571,2678073.1428571427,{"$f":"IF(AND(EP329=MIN(EP$96:EP$338),SUM(EQ$95:EQ328)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,28577,28577,28577,1428.8500000000001,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(DR330=MIN(DR$96:DR$338),SUM(DS$95:DS329)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,56638.276275745928,0,0,0.47145474930513759,28577,0,0.93457943925233644,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,262579.07251653762,323769.38180024986,493973.8571428571,2390781.8828882161,{"$f":"IF(AND(EP330=MIN(EP$96:EP$338),SUM(EQ$95:EQ329)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,0,1,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,0,1,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR331=MIN(DR$96:DR$338),SUM(DS$95:DS330)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,43806.142232878061,0,0.2906602785713292,0.29066027857132942,28577,0,0.93457943925233644,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP331=MIN(EP$96:EP$338),SUM(EQ$95:EQ330)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,0,2,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,1,0,0,0,0,0,28577,28577,28577,1428.8500000000001,28577,85731,28577,28577,28577,1428.8500000000001,28577,85731,28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(DR332=MIN(DR$96:DR$338),SUM(DS$95:DS331)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,43806.142232878061,0,0,0.58132055714265862,28577,0,0.93457943925233644,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,436819.8571428571,297738.50495814031,436819.8571428571,493973.8571428571,2538991.7906724256,{"$f":"IF(AND(EP332=MIN(EP$96:EP$338),SUM(EQ$95:EQ331)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,1,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"1-SUM(BR400:BV400)","v":1},0,1,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,323769.38180024986,493973.8571428571,3026680.4779284205,{"$f":"IF(AND(DR333=MIN(DR$96:DR$338),SUM(DS$95:DS332)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0.93457943925233644,0,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,323769.38180024986,493973.8571428571,3026680.4779284205,{"$f":"IF(AND(EP333=MIN(EP$96:EP$338),SUM(EQ$95:EQ332)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,1,1,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(DR334=MIN(DR$96:DR$338),SUM(DS$95:DS333)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0.93457943925233644,0,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(EP334=MIN(EP$96:EP$338),SUM(EQ$95:EQ333)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,1,2,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(DR335=MIN(DR$96:DR$338),SUM(DS$95:DS334)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0.93457943925233644,0,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(EP335=MIN(EP$96:EP$338),SUM(EQ$95:EQ334)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0.88480844768298816,0.11519155231701184,28577,28577,28577,28577,2857.7000000000003,85731,28577,28577,28577,28577,2857.7000000000003,85731,69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,323769.38180024986,493973.8571428571,3026680.4779284205,{"$f":"IF(AND(DR336=MIN(DR$96:DR$338),SUM(DS$95:DS335)=0),1,0)","v":0},69837.019074987707,0,0,0,0.5813205571426584,28577,0,0,0.93457943925233644,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,323769.38180024986,493973.8571428571,3026680.4779284205,{"$f":"IF(AND(EP336=MIN(EP$96:EP$338),SUM(EQ$95:EQ335)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,1,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(DR337=MIN(DR$96:DR$338),SUM(DS$95:DS336)=0),1,0)","v":0},28577,0,0,0.93457943925233644,0,28577,0,0,0.93457943925233644,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(EP337=MIN(EP$96:EP$338),SUM(EQ$95:EQ336)=0),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,0,28577,28577,28577,28577,28577,85731,28577,28577,28577,28577,28577,85731,28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(DR338=MIN(DR$96:DR$338),SUM(DS$95:DS337)=0),1,0)","v":0},28577,0,0,0,0.93457943925233644,28577,0,0,0.93457943925233644,108699.42990654205,0,1.8080181675255482,28577,0.93457943925233644,28577,6.5420560747663559E-2,436819.8571428571,436819.8571428571,898477.66755674232,436819.8571428571,436819.8571428571,493973.8571428571,3139730.9532710281,{"$f":"IF(AND(EP338=MIN(EP$96:EP$338),SUM(EQ$95:EQ337)=0),1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decision Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","A+E","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State 5",{"$f":"SUMPRODUCT($DL$96:$DL$338,$DS$96:$DS$338)","v":1194.2624885757716},{"$f":"SUMPRODUCT($EJ$96:$EJ$338,$EQ$96:$EQ$338)","v":1194.2624885757716}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State 4",{"$f":"SUMPRODUCT($DM$96:$DM$338,$DS$96:$DS$338)","v":5556.1113520038252},{"$f":"SUMPRODUCT($EK$96:$EK$338,$EQ$96:$EQ$338)","v":5556.1113520038252}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State 3",{"$f":"SUMPRODUCT($DN$96:$DN$338,$DS$96:$DS$338)","v":14974.37039694771},{"$f":"SUMPRODUCT($EL$96:$EL$338,$EQ$96:$EQ$338)","v":14974.37039694771}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State 2",{"$f":"SUMPRODUCT($DO$96:$DO$338,$DS$96:$DS$338)","v":29693.133166893243},{"$f":"SUMPRODUCT($EM$96:$EM$338,$EQ$96:$EQ$338)","v":29693.133166893243}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State 1",{"$f":"SUMPRODUCT($DP$96:$DP$338,$DS$96:$DS$338)","v":29693.133166893243},{"$f":"SUMPRODUCT($EN$96:$EN$338,$EQ$96:$EQ$338)","v":29693.133166893243}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State 0",{"$f":"SUMPRODUCT($DQ$96:$DQ$338,$DS$96:$DS$338)","v":86847.13316689324},{"$f":"SUMPRODUCT($EO$96:$EO$338,$EQ$96:$EQ$338)","v":86847.13316689324}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by State and Action"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimal","A+E","Total",null,"Benefit",null,null,"Constraints"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Action","Action?","Cost","Cost","LT Cost","Agency","User","Total","Agency","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Do Minimum",{"$f":"IF(BF352=MIN(BF352:BF354),\"Y\",\"\")","v":"Y"},{"$f":"BI71","v":0},{"$f":"BJ71","v":0},{"$f":"$BE352+$BB$91*($BC50*$BC$342+$BD50*$BC$343+$BE50*$BC$344+$BF50*$BC$345+$BG50*$BC$346+$BH50*$BC$347)","v":1194.2624885757716},{"$f":"BJ$352-BJ352","v":0},{"$f":"BI352-BG352","v":0},{"$f":"BK$352-BK352","v":0},{"$f":"$BC71-BB342+$BB$91*($BC50*$BB$342+$BD50*$BB$343+$BE50*$BB$344+$BF50*$BB$345+$BG50*$BB$346+$BH50*$BB$347)","v":0},{"$f":"$BE352-BC342+$BB$91*($BC50*$BC$342+$BD50*$BC$343+$BE50*$BC$344+$BF50*$BC$345+$BG50*$BC$346+$BH50*$BC$347)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab",{"$f":"IF(BF353=MIN(BF352:BF354),\"Y\",\"\")","v":""},{"$f":"BI72","v":28577},{"$f":"BJ72","v":28577},33769.627431779278,{"$f":"BJ$352-BJ353","v":-32575.364943203502},0,{"$f":"BK$352-BK353","v":-32575.364943203502},{"$f":"$BC72-BB342+$BB$91*($BC51*$BB$342+$BD51*$BB$343+$BE51*$BB$344+$BF51*$BB$345+$BG51*$BB$346+$BH51*$BB$347)","v":32575.364943203502},{"$f":"$BE353-BC342+$BB$91*($BC51*$BC$342+$BD51*$BC$343+$BE51*$BC$344+$BF51*$BC$345+$BG51*$BC$346+$BH51*$BC$347)","v":32575.364943203502}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace",{"$f":"IF(BF354=MIN(BF352:BF354),\"Y\",\"\")","v":""},28577,28577,29693.133166893243,{"$f":"BJ$352-BJ354","v":-28498.870678317471},0,{"$f":"BK$352-BK354","v":-28498.870678317471},{"$f":"$BC73-BB342+$BB$91*($BC52*$BB$342+$BD52*$BB$343+$BE52*$BB$344+$BF52*$BB$345+$BG52*$BB$346+$BH52*$BB$347)","v":28498.870678317471},{"$f":"$BE354-BC342+$BB$91*($BC52*$BC$342+$BD52*$BC$343+$BE52*$BC$344+$BF52*$BC$345+$BG52*$BC$346+$BH52*$BC$347)","v":28498.870678317471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Do Minimum",{"$f":"IF(BF355=MIN(BF355:BF357),\"Y\",\"\")","v":"Y"},0,0,5556.1113520038252,{"$f":"BJ$355-BJ355","v":0},0,{"$f":"BK$355-BK355","v":0},{"$f":"$BC74-BB343+$BB$91*($BC53*$BB$342+$BD53*$BB$343+$BE53*$BB$344+$BF53*$BB$345+$BG53*$BB$346+$BH53*$BB$347)","v":0},{"$f":"$BE355-BC343+$BB$91*($BC53*$BC$342+$BD53*$BC$343+$BE53*$BC$344+$BF53*$BC$345+$BG53*$BC$346+$BH53*$BC$347)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab",{"$f":"IF(BF356=MIN(BF355:BF357),\"Y\",\"\")","v":""},28577,28577,33769.627431779278,{"$f":"BJ$355-BJ356","v":-28213.516079775451},0,{"$f":"BK$355-BK356","v":-28213.516079775451},{"$f":"$BC75-BB343+$BB$91*($BC54*$BB$342+$BD54*$BB$343+$BE54*$BB$344+$BF54*$BB$345+$BG54*$BB$346+$BH54*$BB$347)","v":28213.516079775451},{"$f":"$BE356-BC343+$BB$91*($BC54*$BC$342+$BD54*$BC$343+$BE54*$BC$344+$BF54*$BC$345+$BG54*$BC$346+$BH54*$BC$347)","v":28213.516079775451}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace",{"$f":"IF(BF357=MIN(BF355:BF357),\"Y\",\"\")","v":""},28577,28577,29693.133166893243,{"$f":"BJ$355-BJ357","v":-24137.021814889416},0,{"$f":"BK$355-BK357","v":-24137.021814889416},{"$f":"$BC76-BB343+$BB$91*($BC55*$BB$342+$BD55*$BB$343+$BE55*$BB$344+$BF55*$BB$345+$BG55*$BB$346+$BH55*$BB$347)","v":24137.021814889416},{"$f":"$BE357-BC343+$BB$91*($BC55*$BC$342+$BD55*$BC$343+$BE55*$BC$344+$BF55*$BC$345+$BG55*$BC$346+$BH55*$BC$347)","v":24137.021814889416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Do Minimum",{"$f":"IF(BF358=MIN(BF358:BF360),\"Y\",\"\")","v":"Y"},0,0,14974.37039694771,{"$f":"BJ$358-BJ358","v":0},0,{"$f":"BK$358-BK358","v":0},{"$f":"$BC77-BB344+$BB$91*($BC56*$BB$342+$BD56*$BB$343+$BE56*$BB$344+$BF56*$BB$345+$BG56*$BB$346+$BH56*$BB$347)","v":0},{"$f":"$BE358-BC344+$BB$91*($BC56*$BC$342+$BD56*$BC$343+$BE56*$BC$344+$BF56*$BC$345+$BG56*$BC$346+$BH56*$BC$347)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab",{"$f":"IF(BF359=MIN(BF358:BF360),\"Y\",\"\")","v":""},28577,28577,33769.627431779278,{"$f":"BJ$358-BJ359","v":-18795.257034831564},0,{"$f":"BK$358-BK359","v":-18795.257034831564},{"$f":"$BC78-BB344+$BB$91*($BC57*$BB$342+$BD57*$BB$343+$BE57*$BB$344+$BF57*$BB$345+$BG57*$BB$346+$BH57*$BB$347)","v":18795.257034831564},{"$f":"$BE359-BC344+$BB$91*($BC57*$BC$342+$BD57*$BC$343+$BE57*$BC$344+$BF57*$BC$345+$BG57*$BC$346+$BH57*$BC$347)","v":18795.257034831564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace",{"$f":"IF(BF360=MIN(BF358:BF360),\"Y\",\"\")","v":""},28577,28577,29693.133166893243,{"$f":"BJ$358-BJ360","v":-14718.762769945533},0,{"$f":"BK$358-BK360","v":-14718.762769945533},{"$f":"$BC79-BB344+$BB$91*($BC58*$BB$342+$BD58*$BB$343+$BE58*$BB$344+$BF58*$BB$345+$BG58*$BB$346+$BH58*$BB$347)","v":14718.762769945533},{"$f":"$BE360-BC344+$BB$91*($BC58*$BC$342+$BD58*$BC$343+$BE58*$BC$344+$BF58*$BC$345+$BG58*$BC$346+$BH58*$BC$347)","v":14718.762769945533}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Do Minimum",{"$f":"IF(BF361=MIN(BF361:BF363),\"Y\",\"\")","v":""},1428.8500000000001,1428.8500000000001,32255.917436875228,{"$f":"BJ$361-BJ361","v":0},0,{"$f":"BK$361-BK361","v":0},{"$f":"$BC80-BB345+$BB$91*($BC59*$BB$342+$BD59*$BB$343+$BE59*$BB$344+$BF59*$BB$345+$BG59*$BB$346+$BH59*$BB$347)","v":2562.7842699819848},{"$f":"$BE361-BC345+$BB$91*($BC59*$BC$342+$BD59*$BC$343+$BE59*$BC$344+$BF59*$BC$345+$BG59*$BC$346+$BH59*$BC$347)","v":2562.7842699819848}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab",{"$f":"IF(BF362=MIN(BF361:BF363),\"Y\",\"\")","v":""},28577,28577,33769.627431779278,{"$f":"BJ$361-BJ362","v":-1513.7099949040476},0,{"$f":"BK$361-BK362","v":-1513.7099949040476},{"$f":"$BC81-BB345+$BB$91*($BC60*$BB$342+$BD60*$BB$343+$BE60*$BB$344+$BF60*$BB$345+$BG60*$BB$346+$BH60*$BB$347)","v":4076.4942648860324},{"$f":"$BE362-BC345+$BB$91*($BC60*$BC$342+$BD60*$BC$343+$BE60*$BC$344+$BF60*$BC$345+$BG60*$BC$346+$BH60*$BC$347)","v":4076.4942648860324}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace",{"$f":"IF(BF363=MIN(BF361:BF363),\"Y\",\"\")","v":"Y"},28577,28577,29693.133166893243,{"$f":"BJ$361-BJ363","v":2562.7842699819848},0,{"$f":"BK$361-BK363","v":2562.7842699819848},{"$f":"$BC82-BB345+$BB$91*($BC61*$BB$342+$BD61*$BB$343+$BE61*$BB$344+$BF61*$BB$345+$BG61*$BB$346+$BH61*$BB$347)","v":0},{"$f":"$BE363-BC345+$BB$91*($BC61*$BC$342+$BD61*$BC$343+$BE61*$BC$344+$BF61*$BC$345+$BG61*$BC$346+$BH61*$BC$347)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Do Minimum",{"$f":"IF(BF364=MIN(BF364:BF366),\"Y\",\"\")","v":""},2857.7000000000003,2857.7000000000003,36761.243128990405,{"$f":"BJ$364-BJ364","v":0},0,{"$f":"BK$364-BK364","v":0},{"$f":"$BC83-BB346+$BB$91*($BC62*$BB$342+$BD62*$BB$343+$BE62*$BB$344+$BF62*$BB$345+$BG62*$BB$346+$BH62*$BB$347)","v":7068.1099620971654},{"$f":"$BE364-BC346+$BB$91*($BC62*$BC$342+$BD62*$BC$343+$BE62*$BC$344+$BF62*$BC$345+$BG62*$BC$346+$BH62*$BC$347)","v":7068.1099620971654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehab",{"$f":"IF(BF365=MIN(BF364:BF366),\"Y\",\"\")","v":""},28577,28577,33769.627431779278,{"$f":"BJ$364-BJ365","v":2991.615697211133},0,{"$f":"BK$364-BK365","v":2991.615697211133},{"$f":"$BC84-BB346+$BB$91*($BC63*$BB$342+$BD63*$BB$343+$BE63*$BB$344+$BF63*$BB$345+$BG63*$BB$346+$BH63*$BB$347)","v":4076.4942648860324},{"$f":"$BE365-BC346+$BB$91*($BC63*$BC$342+$BD63*$BC$343+$BE63*$BC$344+$BF63*$BC$345+$BG63*$BC$346+$BH63*$BC$347)","v":4076.4942648860324}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace",{"$f":"IF(BF366=MIN(BF364:BF366),\"Y\",\"\")","v":"Y"},28577,28577,29693.133166893243,{"$f":"BJ$364-BJ366","v":7068.1099620971654},0,{"$f":"BK$364-BK366","v":7068.1099620971654},{"$f":"$BC85-BB346+$BB$91*($BC64*$BB$342+$BD64*$BB$343+$BE64*$BB$344+$BF64*$BB$345+$BG64*$BB$346+$BH64*$BB$347)","v":0},{"$f":"$BE366-BC346+$BB$91*($BC64*$BC$342+$BD64*$BC$343+$BE64*$BC$344+$BF64*$BC$345+$BG64*$BC$346+$BH64*$BC$347)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Replace","Y",85731,85731,86847.13316689324,"N/A","N/A","N/A",{"$f":"$BC86-BB347+$BB$91*($BC65*$BB$342+$BD65*$BB$343+$BE65*$BB$344+$BF65*$BB$345+$BG65*$BB$346+$BH65*$BB$347)","v":4.5474735088646412E-12},{"$f":"$BE367-BC347+$BB$91*($BC65*$BC$342+$BD65*$BC$343+$BE65*$BC$344+$BF65*$BC$345+$BG65*$BC$346+$BH65*$BC$347)","v":4.5474735088646412E-12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,null,"Benefit",null,null,null,"TP",null,null,null,null,null,"SS","Steady State Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Opt. Action",null,"A+E","Total","LT","Agency","User","Total","PI",5,4,3,2,1,0,"Distrib","Agency","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF($BC352=\"Y\",BB352,IF($BC353=\"Y\",BB353,BB354))","v":"Do Minimum"},null,{"$f":"IF($BC352=\"Y\",BD352,IF($BC353=\"Y\",BD353,BD354))","v":0},0,1194.2624885757716,0,0,0,{"$f":"IF(BD372>0,BI372/BD372,\"N/A\")","v":"N/A"},{"$f":"IF($BC352=\"Y\",BC50,IF($BC353=\"Y\",BC51,BC52))","v":0.98083418824956659},1.9165811750433415E-2,0,0,0,0,{"$f":"1/(2-BK372+(1-BK376)*(BB388*(BB392*(BB395*BB397+BB396)+BB393*BB397+BB394)+BB389*(BB395*BB397+BB396)+BB390*BB397+BB391)+(1-BK375)*(BB392*(BB395*BB397+BB396)+BB393*BB397+BB394)+(1-BK374)*(BB395*BB397+BB396)+(1-BK373)*BB397)","v":0.57064337292217648},{"$f":"BD372*$BQ372","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF($BC355=\"Y\",BB355,IF($BC356=\"Y\",BB356,BB357))","v":"Do Minimum"},null,{"$f":"IF($BC355=\"Y\",BD355,IF($BC356=\"Y\",BD356,BD357))","v":0},0,5556.1113520038252,0,0,0,{"$f":"IF(BD373>0,BI373/BD373,\"N/A\")","v":"N/A"},{"$f":"IF($BC355=\"Y\",BC53,IF($BC356=\"Y\",BC54,BC55))","v":0},0.9587049163986352,4.1295083601364801E-2,0,0,0,{"$f":"BB397*BQ372","v":0.26484613925560246},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF($BC358=\"Y\",BB358,IF($BC359=\"Y\",BB359,BB360))","v":"Do Minimum"},null,{"$f":"IF($BC358=\"Y\",BD358,IF($BC359=\"Y\",BD359,BD360))","v":0},0,14974.37039694771,0,0,0,{"$f":"IF(BD374>0,BI374/BD374,\"N/A\")","v":"N/A"},{"$f":"IF($BC358=\"Y\",BC56,IF($BC359=\"Y\",BC57,BC58))","v":0},0,0.9287843724251954,7.1215627574804596E-2,0,0,{"$f":"BB395*BQ373+BB396*BQ372","v":0.15357364436016227},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($BC361=\"Y\",BB361,IF($BC362=\"Y\",BB362,BB363))","v":"Replace"},null,{"$f":"IF($BC361=\"Y\",BD361,IF($BC362=\"Y\",BD362,BD363))","v":28577},28577,29693.133166893243,2562.7842699819848,0,2562.7842699819848,{"$f":"IF(BD375>0,BI375/BD375,\"N/A\")","v":8.9679961856807391E-2},{"$f":"IF($BC361=\"Y\",BC59,IF($BC362=\"Y\",BC60,BC61))","v":1},0,0,0,0,0,{"$f":"BB392*BQ374+BB393*BQ373+BB394*BQ372","v":1.0936843462058806E-2},312.54217561525451,312.54217561525451]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($BC364=\"Y\",BB364,IF($BC365=\"Y\",BB365,BB366))","v":"Replace"},null,{"$f":"IF($BC364=\"Y\",BD364,IF($BC365=\"Y\",BD365,BD366))","v":28577},28577,29693.133166893243,7068.1099620971654,0,7068.1099620971654,{"$f":"IF(BD376>0,BI376/BD376,\"N/A\")","v":0.24733561822784636},{"$f":"IF($BC364=\"Y\",BC62,IF($BC365=\"Y\",BC63,BC64))","v":1},0,0,0,0,0,{"$f":"BB388*BQ375+BB389*BQ374+BB390*BQ373+BB391*BQ372","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Replace",null,{"$f":"BD367","v":85731},85731,86847.13316689324,"N/A","N/A","N/A","N/A",{"$f":"BC65","v":1},0,0,0,0,0,{"$f":"1-BQ376-BQ375-BQ374-BQ373-BQ372","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ372:BQ377)","v":1},{"$f":"SUM(BR372:BR377)","v":312.54217561525451},{"$f":"SUM(BS372:BS377)","v":312.54217561525451}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,null,"Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Unit Agency Cost:",null,null,{"$f":"BR378","v":312.54217561525451}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Unit User Cost:",null,null,{"$f":"BD384-BD382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Unit Total Cost:",null,null,{"$f":"BS378","v":312.54217561525451}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steady State Calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c1",{"$f":"BO375/(1-BO376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c2",{"$f":"BO374/(1-BO376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c3",{"$f":"BO373/(1-BO376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c4",{"$f":"BO372/(1-BO376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c5",{"$f":"(BN376*BB389+BN374)/(1-BN375-BN376*BB388)","v":7.1215627574804596E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c6",{"$f":"(BN376*BB390+BN373)/(1-BN375-BN376*BB388)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c7",{"$f":"(BN376*BB391+BN372)/(1-BN375-BN376*BB388)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c8",{"$f":"(BM376*BB388*BB393+BM376*BB390+BM375*BB393+BM373)/(1-BM374-BM376*BB388*BB392-BM376*BB389-BM375*BB392)","v":0.57985985671457596}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c9",{"$f":"(BM376*BB388*BB394+BM376*BB391+BM375*BB394+BM372)/(1-BM374-BM376*BB388*BB392-BM376*BB389-BM375*BB392)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c10",{"$f":"(BL376*BB388*BB392*BB396+BL376*BB388*BB394+BL376*BB389*BB396+BL376*BB391+BL375*BB392*BB396+BL375*BB394+BL374*BB396+BL372)/(1-BL373-BL376*BB388*BB392*BB395-BL376*BB388*BB393-BL376*BB389*BB395-BL376*BB390-BL375*BB392*BB395-BL375*BB393-BL374*BB395)","v":0.4641184876981333}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do-Minimum Costs, Hours, and Tons by State "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","NPV","Agency Costs","Delay (hours)","Other Pax Costs","CO2 (tons)","Other Ext Cost","Energy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(BF353<BF354,BI353,BI354)","v":-28498.870678317471},{"$f":"BC71","v":0},{"$f":"BE71","v":0},{"$f":"BF71","v":0},{"$f":"BG71","v":0},{"$f":"BH71","v":0},{"$f":"+BD71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(BF356<BF357,BI356,BI357)","v":-24137.021814889416},{"$f":"BC74","v":0},{"$f":"BE74","v":0},{"$f":"BF74","v":0},{"$f":"BG74","v":0},{"$f":"BH74","v":0},{"$f":"+BD74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(BF359<BF360,BI359,BI360)","v":-14718.762769945533},{"$f":"BC77","v":0},{"$f":"BE77","v":0},{"$f":"BF77","v":0},{"$f":"BG77","v":0},{"$f":"BH77","v":0},{"$f":"+BD77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(BF362<BF363,BI362,BI363)","v":2562.7842699819848},{"$f":"BC80","v":1428.8500000000001},{"$f":"BE80","v":0},{"$f":"BF80","v":0},{"$f":"BG80","v":0},{"$f":"BH80","v":0},{"$f":"+BD80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BF365<BF366,BI365,BI366)","v":7068.1099620971654},{"$f":"BC83","v":2857.7000000000003},{"$f":"BE83","v":0},{"$f":"BF83","v":0},{"$f":"BG83","v":0},{"$f":"BH83","v":0},{"$f":"+BD83","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+BB405","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do-Minimum Transition Probabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Probability of Transition To State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From",5,4,3,2,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"BC50","v":0.98083418824956659},1.9165811750433415E-2,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"BC53","v":0},0.9587049163986352,4.1295083601364801E-2,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"BC56","v":0},0,0.9287843724251954,7.1215627574804596E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"BC59","v":0},0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BC62","v":0},0,0,0,0.88480844768298816,0.11519155231701184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"0","v":0},0,0,0,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by Age Starting in State 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrubtion By Age",null,null,null,null,null,null,"Do-Minimum Costs, Hours, and Tons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age",5,4,3,2,1,0,"NPV","Agency Costs","Delay (hours)","Other Pax Costs","CO2 (tons)","Other Ext Cost","Energy Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,{"$f":"MMULT(BB421:BG421,$BB$401:$BG$406)","v":-28498.870678317471},0,0,0,0,0,{"$f":"MMULT(BB421:BG441,$BH$401:$BH$406)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA421","v":1},{"$f":"MMULT(BB421:BG421,$BB$411:$BG$416)","v":0.98083418824956659},1.9165811750433415E-2,0,0,0,0,{"$f":"MMULT(BB422:BG422,$BB$401:$BG$406)","v":-28415.272304117167},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA422","v":2},{"$f":"MMULT(BB422:BG422,$BB$411:$BG$416)","v":0.96203570483918621},3.7172841362291612E-2,7.9145379852216767E-4,0,0,0,{"$f":"MMULT(BB423:BG423,$BB$401:$BG$406)","v":-28325.822043722845},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"MMULT(BB423:BG423,$BB$411:$BG$416)","v":0.9435975096230429},5.4075980986678873E-2,2.2701455113200522E-3,5.6363878958219124E-5,0,0,{"$f":"MMULT(BB424:BG424,$BB$401:$BG$406)","v":-28229.965816638527},8.0535528449451402E-2,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"MMULT(BB424:BG424,$BB$411:$BG$416)","v":0.92551269738542985},6.9927721068621176E-2,4.3415478297159863E-3,2.115410735211969E-4,3.2463213559027103E-6,3.2463213559027137E-6,{"$f":"MMULT(BB425:BG425,$BB$401:$BG$406)","v":-28127.227790538607},0.32081448797828854,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"MMULT(BB425:BG425,$BB$411:$BG$416)","v":0.90777449525470488},8.477825211176454E-2,6.920032863958361E-3,4.9635938222273798E-4,1.5056244878453311E-5,1.5804142471065927E-5,{"$f":"MMULT(BB426:BG426,$BB$401:$BG$406)","v":-28017.206601445159},0.79741283221768033,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"MMULT(BB426:BG426,$BB$411:$BG$416)","v":0.89037626016680849},9.8675562191128025E-2,9.9281433892461912E-3,9.3199745772245483E-4,4.1910096531514312E-5,4.612669856335515E-5,{"$f":"MMULT(BB427:BG427,$BB$401:$BG$406)","v":-27899.571315861122},1.5832673168093381,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"MMULT(BB427:BG427,$BB$411:$BG$416)","v":0.87331147637739648},0.1116655303904457,1.3295920017222681E-2,1.5316781859297116E-3,9.0761524409572455E-5,1.0463350459585525E-4,{"$f":"MMULT(BB428:BG428,$BB$401:$BG$406)","v":-27774.057228404348},2.7469187503544794,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"MMULT(BB428:BG428,$BB$411:$BG$416)","v":0.85657375302165417},0.12379201633332376,1.696028014187596E-2,2.3021190862532832E-3,1.6852475746584951E-4,2.0330665942692642E-4,{"$f":"MMULT(BB429:BG429,$BB$401:$BG$406)","v":-27640.461572548003},4.3519654964474901,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"MMULT(BB429:BG429,$BB$411:$BG$416)","v":0.84015682172087891},0.1350969459704329,2.0864444811393892E-2,3.2447714092373389E-3,2.8170446463157868E-4,3.5531162342533395E-4,{"$f":"MMULT(BB430:BG430,$BB$401:$BG$406)","v":-27498.639208363067},6.4566925029290108,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"MMULT(BB430:BG430,$BB$411:$BG$416)","v":0.82405453423493413},0.1456203937782396,2.4957409958288691E-2,4.3568756849367233E-3,4.3613961782798793E-4,5.7464672577283208E-4,{"$f":"MMULT(BB431:BG431,$BB$401:$BG$406)","v":-27348.498339392627},9.1138459565299001,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"MMULT(BB431:BG431,$BB$411:$BG$416)","v":0.80826086015969634},0.15540066151834137,2.9193458680603551E-2,5.6323580243578253E-3,6.3683765492348644E-4,8.7582396207743917E-4,{"$f":"MMULT(BB432:BG432,$BB$401:$BG$406)","v":-27189.996300715149},12.370527866007226,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"MMULT(BB432:BG432,$BB$411:$BG$416)","v":0.79276988466863219},0.1644743537002982,3.3531711508692545E-2,7.062588441345179E-3,8.8787936889440239E-4,1.2735823121374794E-3,{"$f":"MMULT(BB433:BG433,$BB$401:$BG$406)","v":-27023.135451653412},16.268188540300869,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"MMULT(BB433:BG433,$BB$411:$BG$416)","v":0.77757580629766032},0.17287644988493575,3.7935711816277966E-2,8.6370197941592793E-3,1.1923784290885754E-3,1.7826337778780428E-3,{"$f":"MMULT(BB434:BG434,$BB$401:$BG$406)","v":-26847.959199266184},20.842698116732993,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"MMULT(BB434:BG434,$BB$411:$BG$416)","v":0.76267293477246789},0.18064037395942262,4.2373043742490374E-2,1.0343723601170479E-2,1.5524823656335252E-3,2.4174415588150591E-3,{"$f":"MMULT(BB435:BG435,$BB$401:$BG$406)","v":-26664.548172550742},26.124481066429158,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"MMULT(BB435:BG435,$BB$411:$BG$416)","v":0.74805568887746821},0.18779806050998618,4.681498018455043E-2,1.2169836925189638E-2,1.9694043011698821E-3,3.1920292016356417E-3,{"$f":"MMULT(BB436:BG436,$BB$401:$BG$406)","v":-26473.016562038207},32.138700011524563,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"MMULT(BB436:BG436,$BB$411:$BG$416)","v":0.73371859436560183},0.19438001841291849,5.1236158599739672E-2,1.4101932712076954E-2,2.4434767660070659E-3,4.1198191436559433E-3,{"$f":"MMULT(BB437:BG437,$BB$401:$BG$406)","v":-26273.50863505212},38.905477276695137,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"MMULT(BB437:BG437,$BB$411:$BG$416)","v":0.71965628190819808},0.20041539175952594,5.561428252133329E-2,1.6126324381505443E-2,2.9742206441672565E-3,5.2134987852699467E-3,{"$f":"MMULT(BB438:BG438,$BB$401:$BG$406)","v":-26066.195433208428},46.440144406016756,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"MMULT(BB438:BG438,$BB$411:$BG$416)","v":0.70586348508412866},0.20593201822588542,5.9929846847163959E-2,1.822931407471139E-2,3.5604237205689713E-3,6.4849120475415209E-3,{"$f":"MMULT(BB439:BG439,$BB$401:$BG$406)","v":-25851.271655665601},54.753511440180731,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"MMULT(BB439:BG439,$BB$411:$BG$416)","v":0.69233503840750144},0.21095648499367697,6.416588510231698E-2,2.0397392742453738E-2,4.2002244782604996E-3,7.9449742757903511E-3,{"$f":"MMULT(BB440:BG440,$BB$401:$BG$406)","v":-25628.952729098539},63.85214909950615,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"MMULT(BB440:BG440,$BB$411:$BG$416)","v":0.67906587539315422},0.2155141823239603,6.8307737009926622E-2,2.2617399185685047E-2,4.8911977671412601E-3,9.6036083201325884E-3,{"$f":"MMULT(BB441:BG441,$BB$401:$BG$406)","v":-25399.472063295267},73.738678182068554,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by Age Starting in State 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrubtion By Age",null,null,null,null,null,null,"Do-Minimum Costs, Hours, and Tons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age",5,4,3,2,1,0,"NPV","Agency Costs","Delay (hours)","Other Pax Costs","CO2 (tons)","Other Ext Cost","Energy Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,0,0,0,0,{"$f":"MMULT(BB446:BG446,$BB$401:$BG$406)","v":-24137.021814889416},0,0,0,0,0,{"$f":"MMULT(BB446:BG466,$BH$401:$BH$406)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA446","v":1},{"$f":"MMULT(BB446:BG446,$BB$411:$BG$416)","v":0},0.9587049163986352,4.1295083601364801E-2,0,0,0,{"$f":"MMULT(BB447:BG447,$BB$401:$BG$406)","v":-23748.094020249147},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA447","v":2},{"$f":"MMULT(BB447:BG447,$BB$411:$BG$416)","v":0},0.91911511672691415,7.7944027978660679E-2,2.9408552944252164E-3,0,0,{"$f":"MMULT(BB448:BG448,$BB$401:$BG$406)","v":-23324.40450229522},4.2020410874394711,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"MMULT(BB448:BG448,$BB$411:$BG$416)","v":0},0.88116018114239802,0.11034813069496832,8.1529264761291201E-3,1.6938084325227178E-4,1.6938084325227195E-4,{"$f":"MMULT(BB449:BG449,$BB$401:$BG$406)","v":-22869.481875873651},12.617388266941129,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"MMULT(BB449:BG449,$BB$411:$BG$416)","v":0},0.84477259779592895,0.13887720266228867,1.5072289598566071E-2,6.1944372934116733E-4,6.5846621387515535E-4,{"$f":"MMULT(BB450:BG450,$BB$401:$BG$406)","v":-22386.735787064881},25.18792423764042,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"MMULT(BB450:BG450,$BB$411:$BG$416)","v":0},0.80988764274580394,0.16387193056898547,2.3226316306163904E-2,1.4161892625005079E-3,1.5979211165461926E-3,{"$f":"MMULT(BB451:BG451,$BB$401:$BG$406)","v":-21879.439669586656},41.800345284264047,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"MMULT(BB451:BG451,$BB$411:$BG$416)","v":0},0.77644326483090365,0.1856460661065206,3.2221083253616063E-2,2.5907939379348622E-3,3.0987918710247836E-3,{"$f":"MMULT(BB452:BG452,$BB$401:$BG$406)","v":-21350.718123982326},62.298224173193297,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"MMULT(BB452:BG452,$BB$411:$BG$416)","v":0},0.74437997529799482,0.20448845453485986,4.1730387760865878E-2,4.1481546611504957E-3,5.25302774512886E-3,{"$f":"MMULT(BB453:BG453,$BB$401:$BG$406)","v":-20803.538181470831},86.492223514537727,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"MMULT(BB453:BG453,$BB$411:$BG$416)","v":0},0.71364074198688221,0.22066491422447049,5.1486173237402851E-2,6.0738163589640079E-3,8.1343541922803218E-3,{"$f":"MMULT(BB454:BG454,$BB$401:$BG$406)","v":-20240.703814740798},114.16870761455399,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"MMULT(BB454:BG454,$BB$411:$BG$416)","v":0},0.68417088788519387,0.23441997797592271,6.1270191369559912E-2,8.3395501331259957E-3,1.1799392636197361E-2,{"$f":"MMULT(BB455:BG455,$BB$401:$BG$406)","v":-19664.853145685993},145.09696969029105,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"MMULT(BB455:BG455,$BB$411:$BG$416)","v":0},0.65591799387235483,0.24597850614113456,7.090674876256714E-2,1.0907808634975664E-2,1.6288942588967684E-2,{"$f":"MMULT(BB456:BG456,$BB$401:$BG$406)","v":-19078.457876645578},179.03526394205699,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"MMULT(BB456:BG456,$BB$411:$BG$416)","v":0},0.62883180547975648,0.25554718084897909,8.0256403987608499E-2,1.3735250455792145E-2,2.1629359227863673E-2,{"$f":"MMULT(BB457:BG457,$BB$401:$BG$406)","v":-18483.824538490182},215.73580793067765,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"MMULT(BB457:BG457,$BB$411:$BG$416)","v":0},0.60286414350127282,0.26331588996833066,8.9210497088026794E-2,1.6775495513683424E-2,2.783397392868624E-2,{"$f":"MMULT(BB458:BG458,$BB$401:$BG$406)","v":-17883.097207081832},254.9488995896869,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"MMULT(BB458:BG458,$BB$411:$BG$416)","v":0},0.57796881829512259,0.26945900881996804,9.7686407799997585E-2,1.9981247965846199E-2,3.4904517119065545E-2,{"$f":"MMULT(BB459:BG459,$BB$401:$BG$406)","v":-17278.26139028613},296.42627466817885,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"MMULT(BB459:BG459,$BB$411:$BG$416)","v":0},0.55410154762464348,0.27413658707164834,0.10562345126404205,2.330590147280643E-2,4.2832512566859694E-2,{"$f":"MMULT(BB460:BG460,$BB$401:$BG$406)","v":-16671.14883175835},339.9238141397804,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"MMULT(BB460:BG460,$BB$411:$BG$416)","v":0},0.53121987789183822,0.27749544771493112,0.11297933104137931,2.6704723160099149E-2,5.1600620191752225E-2,{"$f":"MMULT(BB461:BG461,$BB$401:$BG$406)","v":-16063.443015977491},385.20369685506057,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"MMULT(BB461:BG461,$BB$411:$BG$416)","v":0},0.50928310862358794,0.27967020452501118,0.11972707897715545,3.0135696906288291E-2,6.1183910967957132E-2,{"$f":"MMULT(BB462:BG462,$BB$401:$BG$406)","v":-15456.685192183722},432.03608021873976,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"MMULT(BB462:BG462,$BB$411:$BG$416)","v":0},0.48825222007621394,0.28078420394316256,0.12585242002461805,3.3560093240377981E-2,7.1551062715627459E-2,{"$f":"MMULT(BB463:BG463,$BB$401:$BG$406)","v":-14852.280763616731},480.20038072765226,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"MMULT(BB463:BG463,$BB$411:$BG$416)","v":0},0.46808980382961474,0.2809503968928575,0.13135150769603396,3.6942821816859352E-2,8.2665469764634431E-2,{"$f":"MMULT(BB464:BG464,$BB$401:$BG$406)","v":-14251.505913312341},529.48621662391292,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"MMULT(BB464:BG464,$BB$411:$BG$416)","v":0},0.44875999624752433,0.28027214564283265,0.13622898245746315,4.0252612860147592E-2,9.4486262792032275E-2,{"$f":"MMULT(BB465:BG465,$BB$401:$BG$406)","v":-13655.514359180084},579.69406653558076,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"MMULT(BB465:BG465,$BB$411:$BG$416)","v":0},0.43022841468553463,0.27884397046113096,0.14049631124131234,4.3462065879892556E-2,0.10696923773212948,{"$f":"MMULT(BB466:BG466,$BB$401:$BG$406)","v":-13065.344149586002},630.63569064922456,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by Age Starting in State 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrubtion By Age",null,null,null,null,null,null,"Do-Minimum Costs, Hours, and Tons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age",5,4,3,2,1,0,"NPV","Agency Costs","Delay (hours)","Other Pax Costs","CO2 (tons)","Other Ext Cost","Energy Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,0,0,0,{"$f":"MMULT(BB471:BG471,$BB$401:$BG$406)","v":-14718.762769945533},0,0,0,0,0,{"$f":"MMULT(BB471:BG491,$BH$401:$BH$406)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA471","v":1},{"$f":"MMULT(BB471:BG471,$BB$411:$BG$416)","v":0},0,0.9287843724251954,7.1215627574804596E-2,0,0,{"$f":"MMULT(BB472:BG472,$BB$401:$BG$406)","v":-13488.046552033587},101.75644946025956,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA472","v":2},{"$f":"MMULT(BB472:BG472,$BB$411:$BG$416)","v":0},0,0.86264041046126405,0.12915615084916399,4.1017193447859673E-3,4.1017193447859708E-3,{"$f":"MMULT(BB473:BG473,$BB$401:$BG$406)","v":-12308.017398854912},207.98773288401773,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"MMULT(BB473:BG473,$BB$411:$BG$416)","v":0},0,0.80120693225887807,0.1757119315439446,1.1068084680094029E-2,1.2013051517083264E-2,{"$f":"MMULT(BB474:BG474,$BB$401:$BG$406)","v":-11179.322982653484},317.02495629723882,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"MMULT(BB474:BG474,$BB$411:$BG$416)","v":0},0,0.74414847776077808,0.21252985588687706,1.991339990220161E-2,2.3408266450143191E-2,{"$f":"MMULT(BB475:BG475,$BB$401:$BG$406)","v":-10102.074436688899},427.47361051906012,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"MMULT(BB475:BG475,$BB$411:$BG$416)","v":0},0,0.69115347690820872,0.24104321272612622,2.9860366462217666E-2,3.7942943903447331E-2,{"$f":"MMULT(BB476:BG476,$BB$401:$BG$406)","v":-9075.9410568157928},538.17611453568634,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"MMULT(BB476:BG476,$BB$411:$BG$416)","v":0},0,0.64193254829968238,0.26249799948525032,4.0303775421381069E-2,5.526567679368613E-2,{"$f":"MMULT(BB477:BG477,$BB$401:$BG$406)","v":-8100.2317514736042},648.17909015949749,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"MMULT(BB477:BG477,$BB$411:$BG$416)","v":0},0,0.59621691901182694,0.27797607673228963,5.0779896986764037E-2,7.5027107269119334E-2,{"$f":"MMULT(BB478:BG478,$BB$401:$BG$406)","v":-7173.9649333994839},756.7047933009701,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"MMULT(BB478:BG478,$BB$411:$BG$416)","v":0},0,0.55375695695368321,0.28841554300464811,6.0940729719253357E-2,9.6886770322415272E-2,{"$f":"MMULT(BB479:BG479,$BB$401:$BG$406)","v":-6295.92833944017},863.12619549126794,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"MMULT(BB479:BG479,$BB$411:$BG$416)","v":0},0,0.51432080774031264,0.29462865810695937,7.0532389519090757E-2,0.12051814463363719,{"$f":"MMULT(BB480:BG480,$BB$401:$BG$406)","v":-5464.7300825851316},966.94526958437973,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"MMULT(BB480:BG480,$BB$411:$BG$416)","v":0},0,0.47769312864230584,0.29731760472054736,7.9377020323967956E-2,0.14561224631317882,{"$f":"MMULT(BB481:BG481,$BB$401:$BG$406)","v":-4678.8420798696807},1067.7740867739285,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"MMULT(BB481:BG481,$BB$411:$BG$416)","v":0},0,0.44367391269787215,0.29708834424604547,8.7357696344018881E-2,0.17188004671206347,{"$f":"MMULT(BB482:BG482,$BB$401:$BG$406)","v":-3936.6368585384666},1165.3183790073285,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"MMULT(BB482:BG482,$BB$411:$BG$416)","v":0},0,0.41207739656652415,0.29446279282840071,9.4405861469809574E-2,0.19905394913526556,{"$f":"MMULT(BB483:BG483,$BB$401:$BG$406)","v":-3236.4186185509679},1259.3632622989835,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"MMULT(BB483:BG483,$BB$411:$BG$416)","v":0},0,0.38273104616064751,0.28988951702877119,0.1004909168420305,0.22688851996855078,{"$f":"MMULT(BB484:BG484,$BB$401:$BG$406)","v":-2576.4493201510058},1349.7608529801578,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"MMULT(BB484:BG484,$BB$411:$BG$416)","v":0},0,0.35547461451595547,0.28375312520649021,0.10561162387072376,0.25516063640683051,{"$f":"MMULT(BB485:BG485,$BB$401:$BG$406)","v":-1954.9704690446702},1436.4195411464607,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"MMULT(BB485:BG485,$BB$411:$BG$416)","v":0},0,0.33015926675628998,0.27638250999881675,0.10978903845800422,0.28366918478688907,{"$f":"MMULT(BB486:BG486,$BB$401:$BG$406)","v":-1370.2211871756099},1519.2947139787411,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"MMULT(BB486:BG486,$BB$411:$BG$416)","v":0},0,0.30664676737460345,0.26805807902046752,0.11306073387065248,0.31223441973427657,{"$f":"MMULT(BB487:BG487,$BB$401:$BG$406)","v":-820.45308277557615},1598.3807466652011,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"MMULT(BB487:BG487,$BB$411:$BG$416)","v":0},0,0.28480872539223595,0.25901809476935117,0.1154761055467334,0.34069707429167956,{"$f":"MMULT(BB488:BG488,$BB$401:$BG$406)","v":-303.94236808585902},1673.7041007354203,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"MMULT(BB488:BG488,$BB$411:$BG$416)","v":0},0,0.26452589327464771,0.24946423047226299,0.11709258190062032,0.36891729435246912,{"$f":"MMULT(BB489:BG489,$BB$401:$BG$406)","v":181.0003841820776},1745.3173890787468,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"MMULT(BB489:BG489,$BB$411:$BG$416)","v":0},0,0.2456875157753079,0.23956643601593403,0.1179725916045154,0.39677345660424279,{"$f":"MMULT(BB490:BG490,$BB$401:$BG$406)","v":636.02250489774497},1813.294284067536,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"MMULT(BB490:BG490,$BB$411:$BG$416)","v":0},0,0.22819072515207464,0.22946719699143775,0.11818116047059515,0.42416091738589257,{"$f":"MMULT(BB491:BG491,$BB$401:$BG$406)","v":1062.7232164732011},1877.7251603117008,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by Age Starting in State 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrubtion By Age",null,null,null,null,null,null,"Do-Minimum Costs, Hours, and Tons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age",5,4,3,2,1,0,"NPV","Agency Costs","Delay (hours)","Other Pax Costs","CO2 (tons)","Other Ext Cost","Energy Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1,0,0,{"$f":"MMULT(BB496:BG496,$BB$401:$BG$406)","v":2562.7842699819848},1428.8500000000001,0,0,0,0,{"$f":"MMULT(BB496:BG516,$BH$401:$BH$406)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA496","v":1},{"$f":"MMULT(BB496:BG496,$BB$411:$BG$416)","v":0},0,0,0.88480844768298816,5.7595776158505918E-2,5.7595776158505974E-2,{"$f":"MMULT(BB497:BG497,$BB$401:$BG$406)","v":3081.7597301504488},1593.4414495281626,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA497","v":2},{"$f":"MMULT(BB497:BG497,$BB$411:$BG$416)","v":0},0,0,0.78288598909117924,0.10192245859180896,0.11519155231701195,{"$f":"MMULT(BB498:BG498,$BB$401:$BG$406)","v":3540.9536014476716},1739.0733544870693,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"MMULT(BB498:BG498,$BB$411:$BG$416)","v":0},0,0,0.69270413672052711,0.13527277855597819,0.1720230847234949,{"$f":"MMULT(BB499:BG499,$BB$401:$BG$406)","v":3947.2522178957092},1867.9296942468754,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"MMULT(BB499:BG499,$BB$411:$BG$416)","v":0},0,0,0.61291047191527404,0.15958732961050623,0.22750219847422001,{"$f":"MMULT(BB500:BG500,$BB$401:$BG$406)","v":4306.7486660108434},1981.9428722038615,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"MMULT(BB500:BG500,$BB$411:$BG$416)","v":0},0,0,0.54230836322400133,0.17650527172818173,0.28118636504781724,{"$f":"MMULT(BB501:BG501,$BB$401:$BG$406)","v":4624.8341602151431},2082.8226952073865,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"MMULT(BB501:BG501,$BB$411:$BG$416)","v":0},0,0,0.47983902102973075,0.18740802658281178,0.33275295238745783,{"$f":"MMULT(BB502:BG502,$BB$401:$BG$406)","v":4906.2788925725254},2172.0820148016705,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"MMULT(BB502:BG502,$BB$411:$BG$416)","v":0},0,0,0.42456561933504078,0.19345690593141485,0.38197747473354476,{"$f":"MMULT(BB503:BG503,$BB$401:$BG$406)","v":5155.3035693182155},2251.0594148131286,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"MMULT(BB503:BG503,$BB$411:$BG$416)","v":0},0,0,0.37565924658340388,0.1956254910065475,0.42871526241004904,{"$f":"MMULT(BB504:BG504,$BB$401:$BG$406)","v":5375.6427069843267},2320.9392855193046,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"MMULT(BB504:BG504,$BB$411:$BG$416)","v":0},0,0,0.33238647482722244,0.19472747290281636,0.47288605226996161,{"$f":"MMULT(BB505:BG505,$BB$401:$BG$406)","v":5570.6006373464879},2382.7695854431249,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"MMULT(BB505:BG505,$BB$411:$BG$416)","v":0},0,0,0.2940983608226953,0.19144057002263565,0.51446106915466949,{"$f":"MMULT(BB506:BG506,$BB$401:$BG$406)","v":5743.1010610737185},2437.4775571384935,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"MMULT(BB506:BG506,$BB$411:$BG$416)","v":0},0,0,0.26022071410564035,0.18632705694380211,0.55345222895055801,{"$f":"MMULT(BB507:BG507,$BB$401:$BG$406)","v":5895.7308932164688},2485.8836326501573,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"MMULT(BB507:BG507,$BB$411:$BG$416)","v":0},0,0,0.23024548610277029,0.17985136801722032,0.58990314588000992,{"$f":"MMULT(BB508:BG508,$BB$401:$BG$406)","v":6030.7790580648089},2528.7137371820581,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"MMULT(BB508:BG508,$BB$411:$BG$416)","v":0},0,0,0.20372315114460721,0.17239517722806008,0.62388167162733321,{"$f":"MMULT(BB509:BG509,$BB$401:$BG$406)","v":6150.2708151667057},2566.6101754870297,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"MMULT(BB509:BG509,$BB$411:$BG$416)","v":0},0,0,0.18025596512134667,0.16427030216282373,0.65547373271583009,{"$f":"MMULT(BB510:BG510,$BB$401:$BG$406)","v":6255.9981312789478},2600.1412642363657,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"MMULT(BB510:BG510,$BB$411:$BG$416)","v":0},0,0,0.15949200068461761,0.15572973327546802,0.68477826603991487,{"$f":"MMULT(BB511:BG511,$BB$401:$BG$406)","v":6349.5465537259097},2629.8098548217858,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"MMULT(BB511:BG511,$BB$411:$BG$416)","v":0},0,0,0.14111986954361058,0.14697704912805615,0.7119030813283338,{"$f":"MMULT(BB512:BG512,$BB$401:$BG$406)","v":6432.3189881743983},2656.060874402614,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"MMULT(BB512:BG512,$BB$411:$BG$416)","v":0},0,0,0.12486405270810788,0.13817444310177299,0.73696150419011963,{"$f":"MMULT(BB513:BG513,$BB$401:$BG$406)","v":6505.5567374097063},2679.2879982880213,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"MMULT(BB513:BG513,$BB$411:$BG$416)","v":0},0,0,0.11048076864806775,0.12944955654036119,0.76006967481157162,{"$f":"MMULT(BB514:BG514,$BB$401:$BG$406)","v":6570.3581166223958},2699.83955371721,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"MMULT(BB514:BG514,$BB$411:$BG$416)","v":0},0,0,9.7754317406320165E-2,0.12090128679660198,0.78134439579707837,{"$f":"MMULT(BB515:BG515,$BB$401:$BG$406)","v":6627.6949243712934},2718.0237435739809,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"MMULT(BB515:BG515,$BB$411:$BG$416)","v":0},0,0,8.6493845838596262E-2,0.11260471567723911,0.80090143848416517,{"$f":"MMULT(BB516:BG516,$BB$401:$BG$406)","v":6678.4270162306912},2734.1132683735236,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results by Age Starting in State 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrubtion By Age",null,null,null,null,null,null,"Do-Minimum Costs, Hours, and Tons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age",5,4,3,2,1,0,"NPV","Agency Costs","Delay (hours)","Other Pax Costs","CO2 (tons)","Other Ext Cost","Energy Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,{"$f":"MMULT(BB521:BG521,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,{"$f":"MMULT(BB521:BG541,$BH$401:$BH$406)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA521","v":1},{"$f":"MMULT(BB521:BG521,$BB$411:$BG$416)","v":0},0,0,0,0.88480844768298816,0.11519155231701184,{"$f":"MMULT(BB522:BG522,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BA522","v":2},{"$f":"MMULT(BB522:BG522,$BB$411:$BG$416)","v":0},0,0,0,0.78288598909117924,0.21711401090882079,{"$f":"MMULT(BB523:BG523,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"MMULT(BB523:BG523,$BB$411:$BG$416)","v":0},0,0,0,0.69270413672052711,0.30729586327947289,{"$f":"MMULT(BB524:BG524,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"MMULT(BB524:BG524,$BB$411:$BG$416)","v":0},0,0,0,0.61291047191527404,0.38708952808472602,{"$f":"MMULT(BB525:BG525,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"MMULT(BB525:BG525,$BB$411:$BG$416)","v":0},0,0,0,0.54230836322400133,0.45769163677599872,{"$f":"MMULT(BB526:BG526,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"MMULT(BB526:BG526,$BB$411:$BG$416)","v":0},0,0,0,0.47983902102973075,0.52016097897026936,{"$f":"MMULT(BB527:BG527,$BB$401:$BG$406)","v":7068.1099620971663},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"MMULT(BB527:BG527,$BB$411:$BG$416)","v":0},0,0,0,0.42456561933504078,0.57543438066495933,{"$f":"MMULT(BB528:BG528,$BB$401:$BG$406)","v":7068.1099620971663},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"MMULT(BB528:BG528,$BB$411:$BG$416)","v":0},0,0,0,0.37565924658340388,0.62434075341659623,{"$f":"MMULT(BB529:BG529,$BB$401:$BG$406)","v":7068.1099620971663},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"MMULT(BB529:BG529,$BB$411:$BG$416)","v":0},0,0,0,0.33238647482722244,0.66761352517277761,{"$f":"MMULT(BB530:BG530,$BB$401:$BG$406)","v":7068.1099620971663},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"MMULT(BB530:BG530,$BB$411:$BG$416)","v":0},0,0,0,0.2940983608226953,0.70590163917730475,{"$f":"MMULT(BB531:BG531,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"MMULT(BB531:BG531,$BB$411:$BG$416)","v":0},0,0,0,0.26022071410564035,0.73977928589435971,{"$f":"MMULT(BB532:BG532,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"MMULT(BB532:BG532,$BB$411:$BG$416)","v":0},0,0,0,0.23024548610277029,0.76975451389722971,{"$f":"MMULT(BB533:BG533,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000007,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"MMULT(BB533:BG533,$BB$411:$BG$416)","v":0},0,0,0,0.20372315114460721,0.79627684885539285,{"$f":"MMULT(BB534:BG534,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"MMULT(BB534:BG534,$BB$411:$BG$416)","v":0},0,0,0,0.18025596512134667,0.81974403487865333,{"$f":"MMULT(BB535:BG535,$BB$401:$BG$406)","v":7068.1099620971654},2857.7000000000003,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"MMULT(BB535:BG535,$BB$411:$BG$416)","v":0},0,0,0,0.15949200068461761,0.84050799931538234,{"$f":"MMULT(BB536:BG536,$BB$401:$BG$406)","v":7068.1099620971654},2857.7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"MMULT(BB536:BG536,$BB$411:$BG$416)","v":0},0,0,0,0.14111986954361058,0.85888013045638933,{"$f":"MMULT(BB537:BG537,$BB$401:$BG$406)","v":7068.1099620971654},2857.7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"MMULT(BB537:BG537,$BB$411:$BG$416)","v":0},0,0,0,0.12486405270810788,0.87513594729189204,{"$f":"MMULT(BB538:BG538,$BB$401:$BG$406)","v":7068.1099620971654},2857.7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"MMULT(BB538:BG538,$BB$411:$BG$416)","v":0},0,0,0,0.11048076864806775,0.88951923135193212,{"$f":"MMULT(BB539:BG539,$BB$401:$BG$406)","v":7068.1099620971645},2857.7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"MMULT(BB539:BG539,$BB$411:$BG$416)","v":0},0,0,0,9.7754317406320165E-2,0.90224568259367965,{"$f":"MMULT(BB540:BG540,$BB$401:$BG$406)","v":7068.1099620971645},2857.7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"MMULT(BB540:BG540,$BB$411:$BG$416)","v":0},0,0,0,8.6493845838596262E-2,0.91350615416140357,{"$f":"MMULT(BB541:BG541,$BB$401:$BG$406)","v":7068.1099620971645},2857.7,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Coefficients"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","D0","D1","P0","P1","C0","C1","X0","X1","age 0","age 20","TERM1","E0","E1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"BJ421","v":0},{"$f":"IF(BJ421>0,LN(BJ441/BJ421)/20,0)","v":0},{"$f":"BK421","v":0},{"$f":"IF(BK421>0,LN(BK441/BK421)/20,0)","v":0},{"$f":"+BL421","v":0},{"$f":"IF(BL421>0,LN(BL441/BL421)/20,0)","v":0},{"$f":"BM421","v":0},{"$f":"IF(BM421>0,LN(BM441/BM421)/20,0)","v":0},5,{"$f":"+SUMPRODUCT(BB420:BG420,BB441:BG441)","v":4.5124353134299033},{"$f":"(BJ545-BK545)/20","v":2.4378234328504833E-2},{"$f":"+BN421","v":0},{"$f":"IF(BN421>0,LN(BN441/BN421)/20,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"BJ446","v":0},{"$f":"IF(BJ446>0,LN(BJ466/BJ446)/20,0)","v":0},{"$f":"BK446","v":0},{"$f":"IF(BK446>0,LN(BK466/BK446)/20,0)","v":0},{"$f":"+BL446","v":0},{"$f":"IF(BL446>0,LN(BL466/BL446)/20,0)","v":0},{"$f":"BM446","v":0},{"$f":"IF(BM446>0,LN(BM466/BM446)/20,0)","v":0},4,{"$f":"SUMPRODUCT(BB445:BG445,BB466:BG466)","v":2.8819002584880486},{"$f":"(BJ546-BK546)/20","v":5.5904987075597566E-2},{"$f":"+BN446","v":0},{"$f":"IF(BN446>0,LN(BN466/BN446)/20,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"BJ471","v":0},{"$f":"IF(BJ471>0,LN(BJ491/BJ471)/20,0)","v":0},{"$f":"BK471","v":0},{"$f":"IF(BK471>0,LN(BK491/BK471)/20,0)","v":0},{"$f":"+BL471","v":0},{"$f":"IF(BL471>0,LN(BL491/BL471)/20,0)","v":0},{"$f":"BM471","v":0},{"$f":"IF(BM471>0,LN(BM491/BM471)/20,0)","v":0},3,{"$f":"SUMPRODUCT(BB470:BG470,BB491:BG491)","v":1.2616877299096945},{"$f":"(BJ547-BK547)/20","v":8.6915613504515279E-2},{"$f":"+BN471","v":0},{"$f":"IF(BN471>0,LN(BN491/BN471)/20,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"BJ496","v":0},{"$f":"IF(BJ496>0,LN(BJ516/BJ496)/20,0)","v":0},{"$f":"BK496","v":0},{"$f":"IF(BK496>0,LN(BK516/BK496)/20,0)","v":0},{"$f":"+BL496","v":0},{"$f":"IF(BL496>0,LN(BL516/BL496)/20,0)","v":0},{"$f":"BM496","v":0},{"$f":"IF(BM496>0,LN(BM516/BM496)/20,0)","v":0},2,{"$f":"SUMPRODUCT(BB495:BG495,BB516:BG516)","v":0.28559240735443164},{"$f":"(BJ548-BK548)/20","v":8.5720379632278423E-2},{"$f":"+BN496","v":0},{"$f":"IF(BN496>0,LN(BN516/BN496)/20,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BJ521","v":0},{"$f":"IF(BJ521>0,LN(BJ541/BJ521)/20,0)","v":0},{"$f":"BK521","v":0},{"$f":"IF(BK521>0,LN(BK541/BK521)/20,0)","v":0},{"$f":"+BL521","v":0},{"$f":"IF(BL521>0,LN(BL541/BL521)/20,0)","v":0},{"$f":"BM521","v":0},{"$f":"IF(BM521>0,LN(BM541/BM521)/20,0)","v":0},1,{"$f":"SUMPRODUCT(BB520:BG520,BB541:BG541)","v":8.6493845838596262E-2},{"$f":"(BJ549-BK549)/20","v":4.5675307708070191E-2},{"$f":"+BN521","v":0},{"$f":"IF(BN521>0,LN(BN541/BN521)/20,0)","v":0}]

{"sheet":"ID Codes","index":9,"n_rows":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Asset Group ID Codes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Prioritization Model Run ID Codes"]

{"sheet":"ChartData","index":10,"n_rows":43,"n_cols":27,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Other Non-Capital Agency Costs"]
[null,"Year",null,null,null,"Year"]
[null,{"$f":"FirstBudgetYear","v":2015},null,null,null,{"$f":"FirstBudgetYear","v":2015}]
[null,{"$f":"1+B3","v":2016},null,null,null,{"$f":"1+F3","v":2016}]
[null,{"$f":"1+B4","v":2017},null,null,null,{"$f":"1+F4","v":2017}]
[null,2018,null,null,null,2018]
[null,2019,null,null,null,2019]
[null,2020,null,null,null,2020]
[null,2021,null,null,null,2021]
[null,2022,null,null,null,2022]
[null,2023,null,null,null,2023]
[null,2024,null,null,null,2024]
[null,2025,null,null,null,2025]
[null,2026,null,null,null,2026]
[null,2027,null,null,null,2027]
[null,2028,null,null,null,2028]
[null,2029,null,null,null,2029]
[null,2030,null,null,null,2030]
[null,2031,null,null,null,2031]
[null,2032,null,null,null,2032]
[null,2033,null,null,null,2033]
[null,2034,null,null,null,2034]
["Output Names"]
[null,"Needs ($)"]
[null,"Needs as % of Total Asset Replacement Cost"]
[null,"Net Present Value of Asset Replacement Projects"]
[null,"Budget"]
[null,"Expenditures from Capital Budget"]
[null,"Remaining Backlog"]
[null,"Energy Costs"]
[null,"Other Non-Capital Agency Costs"]
[null,"Delay Costs"]
[null,"Other Passenger Costs (excluding delay)"]
[null,"CO2 Emissions Costs"]
[null,"Other External Costs (excluding CO2)"]
[null,"Total Agency, Passenger, and External Costs"]
[null,"Hours of Delay"]
[null,"Tons of CO2"]
[null,"Average Condition Rating"]
[null,"Mean Distance Between Failures (miles)"]
[]
["Selected Output for ChartOneRun"]
["Selected Output for ChartTwoRuns"]

{"sheet":"Default Assets","index":11,"n_rows":272,"n_cols":18,"rows_kept":272,"cut":false,"hidden":false,"merged":[[0,17,1,17],[0,1,0,3],[0,4,0,7],[0,8,0,9],[0,10,0,16],[177,0,178,0],[177,1,178,1],[177,4,178,4],[177,5,178,5],[149,6,149,7],[177,6,177,7],[149,1,150,1],[149,4,150,4],[149,5,150,5],[149,0,150,0],[211,2,212,2],[186,0,187,1],[186,2,187,2],[186,3,187,3],[186,4,187,4],[211,0,212,1],[211,3,212,3],[211,4,212,4],[201,0,202,0],[201,1,202,1],[201,4,202,4],[218,6,218,7],[268,6,268,7],[211,5,211,6],[186,5,187,5],[162,3,162,4],[201,5,202,5],[201,6,201,7]]}
[null,"Age-Based Model",null,null,"Condition-Based Model",null,null,null,"Expected Survival Age",null,"TERM1",null,null,null,null,null,null,"Replacement Cost"]
["Non-Vehicle Asset","Repl Year","Shape","Scale",5,4,3,2,0.5,0.25,"Constant","Age","UF","MF","Usage Value","Maint Value","TERM0"]
["Facilities-Access and Parking",20,{"$f":"(LN(-LN(1-0.5))-LN(-LN(1-0.75)))/(LN(I3)-LN(J3))","v":3.4798103869140311},{"$f":"EXP(LN(I3)-LN(-LN(1-0.5))/C3)","v":81.555780166517465},0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,{"$f":"(LN(((2.5-1)/4)/(1-((2.5-1)/4)))-Q3)/L3","v":73.402769151814994},{"$f":"(LN(((1.5-1)/4)/(1-((1.5-1)/4)))-Q3)/L3","v":89.581850609417288},6,-8.8700000000000001E-2,0,0,1,1,{"$f":"K3+M3*O3+N3*P3","v":6},28577]
["Facilities-Administrative Building",50,{"$f":"(LN(-LN(1-0.5))-LN(-LN(1-0.75)))/(LN(I4)-LN(J4))","v":2.5231757754515587},{"$f":"EXP(LN(I4)-LN(-LN(1-0.5))/C4)","v":103.12144400178049},0.98609476829826004,0.9643442431102105,0.9353949326528469,0.8933936869387592,{"$f":"(LN(((2.5-1)/4)/(1-((2.5-1)/4)))-Q4)/L4","v":89.179285339213962},{"$f":"(LN(((1.5-1)/4)/(1-((1.5-1)/4)))-Q4)/L4","v":117.37348033507493},4.0284000000000004,-5.0900000000000001E-2,0,0,1,1,{"$f":"K4+M4*O4+N4*P4","v":4.0284000000000004},7066312]
["Facilities-Brake Lathe",25,3.4201250554132656,40.345784926586184,0.95022123612706344,0.91681049183018981,0.86819483072294579,0.79392501942722826,36.24579318038716,44.388948369509016,6.2268429999999997,-0.176232,-0.35,0,1,1,5.876843,40007]
["Facilities-Building Utilities",40,2.4599599542896748,51.400919115523472,0.95819325844533121,0.93087546260315879,0.89113963047514388,0.83027009236782912,44.285824468833397,58.699802947463027,3.898359632,-9.9561999999999998E-2,0,0,1,1,3.898359632,1144409]
["Facilities-Building Utilities-Elevators and Conveying Systems",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,53489]
["Facilities-Building Utilities-Generator",15,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,230475]
["Facilities-Bus Turnaround Facility",40,2.7350094431154419,40.031883869715855,0.94724061828060568,0.91332061985317803,0.86360621871184939,0.78727209411611476,35.011210687632314,45.10997234478247,4.4644424709999999,-0.14210500000000001,0,0,1,1,4.4644424709999999,286102]
["Facilities-Bus Washer",20,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,657268]
["Facilities-Dynamoneter",15,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,275971]
["Facilities-Fixed Lift",20,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,460089]
["Facilities-Fuel Island",20,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,263182]
["Facilities-Maintenance Building",50,2.897904431766555,54.78943475676752,0.96289236584314497,0.93655595474090059,0.89880162128710006,0.8414075748410651,48.280232943327185,61.32645590050285,4.8,-0.11,0,0,1,1,4.8,24989488]
["Facilities-Maintenance Equipment",10,2.4852373124788301,20.268637559845178,0.89401569386215252,0.82933985904581298,0.73356998673104012,0.58653038368850308,17.489465327335129,23.115526866508727,3.9503522129999999,-0.25507800000000003,0,0,1,1,3.9503522129999999,5841322]
["Facilities-Major Bus Shop",50,3.4798103869140311,81.528205801533858,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.377951355415192,89.55156259501085,6,-8.8730000000000003E-2,0,0,1,1,6,11870569]
["Facilities-Major Rail Shop",50,3.4798103869140311,81.528205801533858,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.377951355415192,89.55156259501085,6,-8.8730000000000003E-2,0,0,1,1,6,20743045]
["Facilities-Passenger Building",50,2.5231757754515587,103.12144400178049,0.98609476829826004,0.9643442431102105,0.9353949326528469,0.8933936869387592,89.179285339213962,117.37348033507493,4.0284000000000004,-5.0900000000000001E-2,0,0,1,1,4.0284000000000004,22206421]
["Facilities-Pollution Treatment",30,3.4798103869140311,30.572215792283398,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,27.515956486205692,33.580889819353025,6,-0.23662,0,0,1,1,6,20743045]
["Facilities-Portable Lift",15,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,57154]
["Facilities-Storage Yard",50,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,10271602]
["Facilities-Storage Yard-Bus",20,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,1842705]
["Facilities-Train Control Center",50,3.4798103869140391,50.954410796436562,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,45.860573527970629,55.96893814929431,6,-0.14197000000000001,0,0,1,1,6,10128787]
["Facilities-Train Washer",40,2.7350094431154419,40.031883869715855,0.94724061828060568,0.91332061985317803,0.86360621871184939,0.78727209411611476,35.011210687632314,45.10997234478247,4.4644424709999999,-0.14210500000000001,0,0,1,1,4.4644424709999999,2220005]
["Facilities-Vehicle Paintbooth",20,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,1314538]
["Facilities-Wheel Truing Machine",25,3.4201250554132656,40.345784926586184,0.95022123612706344,0.91681049183018981,0.86819483072294579,0.79392501942722826,36.24579318038716,44.388948369509016,6.2268429999999997,-0.176232,-0.35,0,1,1,5.876843,295771]
["Guideway-At Grade Ballasted or Expressway",80,2.6955770539039365,95.540145635031138,0.98444276540573339,0.96247400327043964,0.93313834640197002,0.89031348821717704,83.39415914811012,107.8477686169668,4.3832440000000004,-5.8686000000000002E-2,0,0,1,1,4.3832440000000004,3187]
["Guideway-At Grade Bus",30,3.4798103869140311,30.572162818795288,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,27.515908808399033,33.580831632636055,6,-0.23662041,0,0,1,1,6,809]
["Guideway-At-Grade Crossing",10,3.4798103869140311,20.3814419366206,0.93562092141222875,0.89356012355513692,0.83194893026670713,0.73763676407274614,18.343939257282525,22.387221151498963,6,-0.35493061399999998,0,0,1,1,6,820]
["Guideway-Ballasted Curved Platform Track",10,3.1036872287414843,33.012621066563,0.93790041347976605,0.89731671660303958,0.83787591908999759,0.7468709209439115,29.335559928417926,36.67629592961142,5.5741589999999999,-0.195496,-0.35,0,1,1,5.2241590000000002,1559]
["Guideway-Ballasted Tangent Platform Track",15,3.1036872287414843,38.996926620757002,0.94742376786478544,0.91275303297737442,0.86212859042803913,0.7846068221162954,34.653312610371188,43.324727782274579,5.5741589999999999,-0.165496,-0.35,0,1,1,5.2241590000000002,1077]
["Guideway-Bridge",80,2.6955770539039365,95.540145635031138,0.98444276540573339,0.96247400327043964,0.93313834640197002,0.89031348821717704,83.39415914811012,107.8477686169668,4.3832440000000004,-5.8686000000000002E-2,0,0,1,1,4.3832440000000004,26955]
["Guideway-Bus Turnaround",80,3.4798103869140311,81.525767287092563,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.375756615664741,89.548884101396467,6,-8.8732653999999994E-2,0,0,1,1,6,2647]
["Guideway-Concrete Tie",35,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,38]
["Guideway-Curved Ballasted Track",35,3.3716570282538574,37.639593616176874,0.94644170305880382,0.91079214758994453,0.8587962672008409,0.77930730999456577,33.762557582832116,41.468454127407284,6.126843,-0.18623200000000001,-0.35,0,1,1,5.7768430000000004,924]
["Guideway-Curved Direct Fixation Track",15,3.1169055079011527,31.802991754950121,0.93562092141222875,0.89356012355513692,0.83194893026670713,0.73763676407274614,28.274819787461805,35.316658729183949,5.601413,-0.203794,-0.35,0,1,1,5.2514130000000003,957]
["Guideway-Curved Embedded Track",10,3.1169055079011527,31.802991754950121,0.93562092141222875,0.89356012355513692,0.83194893026670713,0.73763676407274614,28.274819787461805,35.316658729183949,5.601413,-0.203794,-0.35,0,1,1,5.2514130000000003,957]
["Guideway-Direct Fixation Curved Platform Track",10,2.6980058687450494,39.285344122872324,0.92519209207131214,0.88009857968868077,0.81316927803464611,0.70998392575593683,34.295209126818278,44.341303108542625,4.738245,-0.14285,-0.35,0,1,1,4.3882450000000004,1611]
["Guideway-Direct Fixation Diamond Crossover",15,3.1592369102814324,36.093842274585718,0.94339088306586227,0.90615509246571024,0.85171160494772902,0.7683798247274034,32.140250680032914,40.025330489314911,5.6886999999999999,-0.182,-0.35,0,1,1,5.3387000000000002,1029968]
["Guideway-Direct Fixation or Ballasted Turnout",15,3.8101480389251359,46.733288121296212,0.95818670134314965,0.92899216743251556,0.88692494138518763,0.82294632649346589,42.447280163859496,50.916353786103954,7.0318659999999999,-0.16944999999999999,-0.35,0,1,1,6.6818660000000003,354767]
["Guideway-Direct Fixation Tangent Platform Track",15,2.6980058687450494,39.285344122872324,0.94603645035423034,0.91154067500869806,0.8609157598241034,0.78315094204745062,34.295209126818278,44.341303108542625,4.738245,-0.14285,-0.35,0,1,1,4.3882450000000004,1114]
["Guideway-Elevated Fill",80,2.7232955015316893,129.80162966232785,0.9927532157208121,0.97071383821779955,0.94230212986087547,0.90198265133535771,113.4568991903112,146.34226607060918,4.4403199999999998,-4.3638999999999997E-2,0,0,1,1,4.4403199999999998,2864]
["Guideway-Elevated Structure ",80,2.4236807841919794,100.2428283757998,0.98481410146275206,0.96429045566787619,0.94102712917019427,0.60163387025564496,86.174465681232405,114.70497314225275,6.3949999999999996,-5.0299999999999997E-2,-2.57125,0,1,1,3.8237499999999995,10992]
["Guideway-Elevated-Bus",80,3.4798103869140311,50.953604697992162,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,45.859848013998388,55.968052721060097,6,-0.141972246,0,0,1,1,6,3811]
["Guideway-Foot Walk",80,3.7051036591689512,107.12130993884712,0.99145850017781534,0.96943696459410733,0.94103847956178777,0.90053204233597106,97.032001109525268,116.99367313547147,6.4649989999999997,-7.1891999999999998E-2,0,0,1,1,6.4649989999999997,169]
["Guideway-Grade Crossing",20,3.4798103869140311,20.3814419366206,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343939257282525,22.387221151498963,6,-0.35493061399999998,0,0,1,1,6,3141]
["Guideway-Guarded Ballasted Track",25,3.4201250554132656,40.345784926586184,0.95022123612706344,0.91681049183018981,0.86819483072294579,0.79392501942722826,36.24579318038716,44.388948369509016,6.2268429999999997,-0.176232,-0.35,0,1,1,5.876843,708]
["Guideway-Guarded Curved Direct Fixation Track",20,2.3681873092391408,32.313821607195322,0.93195664044450321,0.89098512895387683,0.8301700173984019,0.73634155219735997,27.680546620445799,37.092726807427731,4.0596550000000002,-0.152471,-0.35,0,1,1,3.7096550000000001,1183]
["Guideway-Guarded Direct Fixation Track",25,3.2085926786323982,34.608785900902639,0.94116132837155342,0.90244289743511297,0.84581582744524841,0.75916784894423062,30.872907452305316,38.317527541165099,5.790483,-0.19276799999999999,-0.35,0,1,1,5.4404830000000004,889]
["Guideway-Guarded Platform Ballasted Track",20,4.4376420773391922,63.614041373225447,0.97219428567879984,0.94866829578129952,0.91587258406825933,0.86687234736222052,58.571158853288743,68.47300542365204,8.3279510000000005,-0.144931,-0.35,0,1,1,7.9779510000000009,778]
["Guideway-Retained Cut",80,2.7232955015316893,129.80162966232785,0.9927532157208121,0.97071383821779955,0.94230212986087547,0.90198265133535771,113.4568991903112,146.34226607060918,4.4403199999999998,-4.3638999999999997E-2,0,0,1,1,4.4403199999999998,14311]
["Guideway-Retaining Wall",40,1.8499988723857177,49.650683702948044,0.9507136617539198,0.92752159251741695,0.89084130410257933,0.83338825921242587,40.727231522295909,59.23847983302565,2.6465529999999999,-7.7524999999999997E-2,0,0,1,1,2.6465529999999999,87]
["Guideway-Special Trackwork",30,3.3289468215795148,38.028300200094378,0.94685810482318544,0.91151669149182157,0.8599670574718451,0.78114503326632634,34.063685095885091,41.948808230019466,5.6887309999999998,-0.18199899999999999,0,0,1,1,5.6887309999999998,3776]
["Guideway-Steel Viaduct",80,2.4236773800780567,100.18890844791939,0.98481410146275206,0.96429045566787619,0.94102712917019427,0.60163387025564496,86.128094735748036,114.64329582640161,6.3949930000000004,-5.0326999999999997E-2,-2.57125,0,1,1,3.8237430000000003,10992]
["Guideway-Subway Bus",100,3.4798103869140311,50.953604697992162,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,45.859848013998388,55.968052721060097,6,-0.141972246,0,0,1,1,6,24227]
["Guideway-Tangent Ballasted Track",70,3.6839253273897956,44.626331146270374,0.95579873690300721,0.92538707672105813,0.88140887073448515,0.81441437877400424,40.400181971524432,48.76382775433494,6.77128,-0.17158599999999999,-0.35,0,1,1,6.4212800000000003,639]
["Guideway-Tangent Direct Fixation Track",50,3.9363471929647438,48.892730267141168,0.9604416321669339,0.93234487598181115,0.89201285347518666,0.83080493765534102,44.545841867628461,53.122881411065904,7.2924509999999998,-0.16731699999999999,-0.35,0,1,1,6.9424510000000001,706]
["Guideway-Tangent Embedded Track",70,3.9363471929647438,48.892730267141168,0.9604416321669339,0.93234487598181115,0.89201285347518666,0.83080493765534102,44.545841867628461,53.122881411065904,7.2924509999999998,-0.16731699999999999,-0.35,0,1,1,6.9424510000000001,557]
["Guideway-Tunnel",80,2.7232955015316893,129.80162966232785,0.9927532157208121,0.97071383821779955,0.94230212986087547,0.90198265133535771,113.4568991903112,146.34226607060918,4.4403199999999998,-4.3638999999999997E-2,0,0,1,1,4.4403199999999998,25679]
["Guideway-Turntable",25,3.4201250554132656,40.345784926586184,0.95022123612706344,0.91681049183018981,0.86819483072294579,0.79392501942722826,36.24579318038716,44.388948369509016,6.2268429999999997,-0.176232,-0.35,0,1,1,5.876843,641862]
["Guideway-Wood Tie",35,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,31]
["Guideway-Yard Track",70,3.5273475362252453,40.222590818895114,0.9503627212966208,0.91693721680613582,0.86832765497862896,0.7941034206446661,36.253020426582509,44.125124240566727,6.4481000000000002,-0.18229999999999999,-0.35,0,1,1,6.0981000000000005,731]
["Station-Building-Rail",40,2.1657073969092466,43.94239627171131,0.9484020150802126,0.91841373336737731,0.87371758980666847,0.80458741095163944,37.101034899468438,51.095715530306819,3.2936999999999999,-0.102545,0,0,1,1,3.2936999999999999,9336167]
["Stations-At-Grade Rail Platform",35,2.2190867879990646,71.250760410978558,0.97102414700244832,0.94863166450009273,0.91684928021171019,0.86900688311518581,60.403173206265301,82.549539337273359,4.6539000000000001,-6.4799999999999996E-2,-1.2505999999999999,0,1,1,3.4033000000000002,240]
["Stations-Building/Ground Access-Bus",40,2.4599599542896748,51.400919115523472,0.95819325844533121,0.93087546260315879,0.89113963047514388,0.83027009236782912,44.285824468833397,58.699802947463027,3.898359632,-9.9561999999999998E-2,0,0,1,1,3.898359632,1078826]
["Stations-Building-Subway",80,2.7232955015316893,129.80162966232785,0.9927532157208121,0.97071383821779955,0.94230212986087547,0.90198265133535771,113.4568991903112,146.34226607060918,4.4403199999999998,-4.3638999999999997E-2,0,0,1,1,4.4403199999999998,36094751]
["Stations-Bus Shelter",20,3.4798103869140311,20.381477194855595,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343970990803793,22.387259879568685,6,-0.35493000000000002,0,0,1,1,6,20881]
["Stations-Bus Station Platform",35,{"$f":"(LN(-LN(1-0.5))-LN(-LN(1-0.75)))/(LN(I68)-LN(J68))","v":2.2190775361233248},{"$f":"EXP(LN(I68)-LN(-LN(1-0.5))/C68)","v":71.233974262358529},0.97102414700244832,0.94863166450009273,0.91684928021171019,0.86900688311518581,{"$f":"(LN(((2.5-1)/4)/(1-((2.5-1)/4)))-Q68)/L68","v":60.388901084100766},{"$f":"(LN(((1.5-1)/4)/(1-((1.5-1)/4)))-Q68)/L68","v":82.530141927876485},4.6538760000000003,-6.4814999999999998E-2,-1.2505949999999999,0,1,1,{"$f":"K68+M68*O68+N68*P68","v":3.4032810000000007},407]
["Stations-Elevated Rail Platform",35,2.2890652130960549,80.945382880243073,0.97647312522699337,0.95463387519873999,0.92429482813473629,0.87913336222372507,68.969196134441333,93.360462115971742,4.1470459999999996,-5.8835999999999999E-2,-0.6,0,1,1,3.5470459999999995,407]
["Stations-Elevator/Escalator",25,3.4798103869140311,30.572162818795288,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,27.515908808399033,33.580831632636055,6,-0.23662041,0,0,1,1,6,600815]
["Stations-Ferry Terminal Building/Dock",50,2.2440363572202111,70.041737054732749,0.97047686394545296,0.94786463931152609,0.91575828090617228,0.86735646437661806,59.487355402361132,81.016099087224731,3.454542,-6.6658999999999996E-2,0,0,1,1,3.454542,10697704]
["Stations-Parking Equipment",20,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,79816]
["Stations-Parking Garage/Lot",20,3.4798103869140311,20.3814419366206,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343939257282525,22.387221151498963,6,-0.35493061399999998,0,0,1,1,6,21323]
["Stations-Pedestrian Walkway/Elevated",80,3.4798103869140311,101.88729156014227,0.98925974892847823,0.96727748509524458,0.93864079380986876,0.89739199292791583,91.701769348816782,111.9142274514833,6,-7.0999999999999994E-2,0,0,1,1,6,1571798]
["Stations-Pedestrian Walkway/Subway",125,3.4798103869140311,101.90164390435417,0.98925974892847823,0.96727748509524458,0.93864079380986876,0.89739199292791583,91.714686910353436,111.92999223912261,6,-7.0989999999999998E-2,0,0,1,1,6,32334682]
["Stations-Shelter-Rail",20,3.4798103869140311,20.381477194855595,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343970990803793,22.387259879568685,6,-0.35493000000000002,0,0,1,1,6,34801]
["Stations-Signage & Graphics",20,3.4798103869140311,20.3814419366206,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343939257282525,22.387221151498963,6,-0.35493061399999998,0,0,1,1,6,84162]
["Stations-Station Canopy",50,2.2440363572202111,70.041737054732749,0.97047686394545296,0.94786463931152609,0.91575828090617228,0.86735646437661806,59.487355402361132,81.016099087224731,3.454542,-6.6658999999999996E-2,0,0,1,1,3.454542,139203]
["Stations-Subway Rail Platform",35,2.786470542157212,95.503838839191204,0.98480113001343017,0.96279516396877152,0.93346420423858067,0.89075844259663206,83.733020627611751,107.38150334610958,5.1704290000000004,-6.0684000000000002E-2,-0.6,0,1,1,4.5704290000000007,240]
["Stations-Token Booth",20,3.4798103869140311,20.381477194855595,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343970990803793,22.387259879568685,6,-0.35493000000000002,0,0,1,1,6,20881]
["Systems-Air Conditioning/HVAC-Subway",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,28610]
["Systems-Bus On-Board Video System",20,3.4798103869140311,20.381477194855595,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343970990803793,22.387259879568685,6,-0.35493000000000002,0,0,1,1,6,16047]
["Systems-Central Revenue Collection",20,3.4798103869140311,20.381477194855595,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343970990803793,22.387259879568685,6,-0.35493000000000002,0,0,1,1,6,2593042]
["Systems-Centralized Train Control",40,3.4798103869140311,50.943645780071115,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,45.850884674408391,55.95711372574165,6,-0.14199999999999999,0,0,1,1,6,20771657]
["Systems-Change Machine",15,3.4798103869140311,15.286081441698498,0.8708375057154264,0.78630321152668459,0.66259331295397528,0.47516523099353081,13.7579544332713,16.790415851797675,6,-0.47324081899999998,0,0,1,1,6,13344]
["Systems-Coin/Bill Counter",5,3.4798103869140311,5.0953604769771816,0.74544066468862014,0.5,0.25,0.25,4.5859848078602345,5.5968052799903747,6,-1.4197224580000001,0,0,1,1,6,2862]
["Systems-Communciations",10,2.4852373124788301,20.268637559845178,0.89401569386215252,0.82933985904581298,0.73356998673104012,0.58653038368850308,17.489465327335129,23.115526866508727,3.9503522129999999,-0.25507800000000003,0,0,1,1,3.9503522129999999,286102]
["Systems-Communications Cable",20,3.4798103869140311,20.381477194855595,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.343970990803793,22.387259879568685,6,-0.35493000000000002,0,0,1,1,6,31]
["Systems-Communications Hut or Room",45,3.0434636983364847,43.950592630968018,0.95328532684960499,0.92210362363830489,0.876759791393254,0.80739383816145249,38.964066831708266,48.929931590661901,5.0999999999999996,-0.14399999999999999,0,0,1,1,5.0999999999999996,3433226]
["Systems-Compressed Air Pipes",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,114]
["Systems-Deep Utility Well",50,3.143233510654428,65.646324223472419,0.97123168085626499,0.94747068428483128,0.91419448392380254,0.86426496999691438,58.421140834515079,72.835119313144702,5.3056999999999999,-9.9561999999999998E-2,0,0,1,1,5.3056999999999999,57220431]
["Systems-Electrical Systems",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,1144409]
["Systems-Electrification",40,2.9506995112062753,41.310595479435712,0.94984315332330937,0.91688695050873004,0.86877620318265814,0.79506616507162808,36.485203750873424,46.146275126093542,4.7051964970000002,-0.14854300000000001,-0.52333289999999999,0.72693240000000003,1,1,4.9087959970000004,294]
["Systems-Electrification Breaker House",40,2.1657073969092466,43.94239627171131,0.9484020150802126,0.91841373336737731,0.87371758980666847,0.80458741095163944,37.101034899468438,51.095715530306819,3.2936999999999999,-0.102545,0,0,1,1,3.2936999999999999,652516]
["Systems-Electrification Catenary/Pole",40,3.0434636983364847,43.950592630968018,0.95328532684960499,0.92210362363830489,0.876759791393254,0.80739383816145249,38.964066831708266,48.929931590661901,5.0999999999999996,-0.14399999999999999,0,0,1,1,5.0999999999999996,182]
["Systems-Electrification Contact Rail/Protection Boards",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,315]
["Systems-Electrification Substation",40,3.0434636983364847,43.950592630968018,0.95328532684960499,0.92210362363830489,0.876759791393254,0.80739383816145249,38.964066831708266,48.929931590661901,5.0999999999999996,-0.14399999999999999,0,0,1,1,5.0999999999999996,3958596]
["Systems-Electrification Substation Building Components",40,2.4599599542896748,51.400919115523472,0.95819325844533121,0.93087546260315879,0.89113963047514388,0.83027009236782912,44.285824468833397,58.699802947463027,3.898359632,-9.9561999999999998E-2,0,0,1,1,3.898359632,1144409]
["Systems-Emergency Exit",80,3.4798103869140311,50.953604697992162,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,45.859848013998388,55.968052721060097,6,-0.141972246,0,0,1,1,6,22888173]
["Systems-Emergency Location System",20,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,13920]
["Systems-Fan Plant",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,39774099]
["Systems-Gates, Flashers, Crossings",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,330608]
["Systems-Guideway Drainage",50,2.3216970884872548,48.515674495468289,0.95819325844533121,0.93087546260315879,0.89113963047514388,0.83027009236782912,41.43072280353941,55.844701282169041,3.6141000000000001,-9.9561999999999998E-2,0,0,1,1,3.6141000000000001,115]
["Systems-Heaters",12,2.4852373124788301,20.268637559845178,0.89401569386215252,0.82933985904581298,0.73356998673104012,0.58653038368850308,17.489465327335129,23.115526866508727,3.9503522129999999,-0.25507800000000003,0,0,1,1,3.9503522129999999,22888]
["Systems-High Tension Towers",50,3.4798103869140311,81.555780166517465,0.98083418824956659,0.9587049163986352,0.9287843724251954,0.88480844768298816,73.402769151814994,89.581850609417288,6,-8.8700000000000001E-2,0,0,1,1,6,286102]
["Systems-In Station Revenue Collection Equipment",10,3.4798103869140311,15.286081441698498,0.89401569386215252,0.82933985904581298,0.73356998673104012,0.58653038368850308,13.7579544332713,16.790415851797675,6,-0.47324081899999998,0,0,1,1,6,38220]
["Systems-Interlocking",40,2.153480126301289,48.150547576407178,0.95298881870903118,0.9252627546408051,0.88410861420242759,0.82057010744847714,40.614976344806735,56.036872269682597,3.6297969999999999,-9.3054999999999999E-2,-1.005061,0.64386500000000002,1,1,3.2686009999999999,2825904]
["Systems-ITS, APC, AVL, CAD, GPL",12,2.4852373124788301,20.268637559845178,0.89401569386215252,0.82933985904581298,0.73356998673104012,0.58653038368850308,17.489465327335129,23.115526866508727,3.9503522129999999,-0.25507800000000003,0,0,1,1,3.9503522129999999,38320]
["Systems-Lighting",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,7]
["Systems-MIS/IT/Network System",15,3.4798103869140311,15.286081441698498,0.8708375057154264,0.78630321152668459,0.66259331295397528,0.47516523099353081,13.7579544332713,16.790415851797675,6,-0.47324081899999998,0,0,1,1,6,267443]
["Systems-Parking Meter",15,3.4798103869140311,15.286081441698498,0.8708375057154264,0.78630321152668459,0.66259331295397528,0.47516523099353081,13.7579544332713,16.790415851797675,6,-0.47324081899999998,0,0,1,1,6,13344]
["Systems-Passenger Counter-Rail",20,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,277435]
["Systems-Power Cable",40,2.5805581441601655,28.130454966434584,0.92394529533268588,0.87658432238321538,0.80666879512613177,0.69920778373721015,24.405883987936669,31.926227153680106,4.1464759999999998,-0.190827,0,0,1,1,4.1464759999999998,34]
["Systems-Pump Room",35,3.4798103869140311,30.572215792283398,0.98084956591502181,0.958719616609504,0.92880457142663009,0.88485906393406577,27.515956486205692,33.580889819353025,6,-0.23662,0,0,1,1,6,22888173]
["Systems-Revenue Collection System-Rail",20,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,277435]
["Systems-Roadway Traffic Signals",15,3.4798103869140311,16.305273634697958,0.8787107491795495,0.79919233153334313,0.68286594698243452,0.5064034760540711,14.675259486467093,17.909908824449609,6,-0.44366,0,0,1,1,6,26744]
["Systems-SCADA RTU",7,3.4798103869140311,5.0953604769771816,0.74544066468862014,0.5,0.25,0.25,4.5859848078602345,5.5968052799903747,6,-1.4197224580000001,0,0,1,1,6,141745]
["Systems-Signal Bridge",40,3.4798103869140311,241.1332566923366,0.9993530250839272,0.97689222389350316,0.95338543645321683,0.79499231495113376,217.02752079219968,264.86367163517713,6,-0.03,0,0,1,1,6,1264572]
["Systems-Signals & Train Stops",40,2.7284575267924218,40.272566208029438,0.94752685535943182,0.91379631807107342,0.86435780969437614,0.78845275372689094,35.210374996565314,45.394201940527921,4.4509499999999997,-0.14091799999999999,0,0,1,1,4.4509499999999997,278]
["Systems-Subway Ventilation",50,2.3216970884872548,48.515674495468289,0.95819325844533121,0.93087546260315879,0.89113963047514388,0.83027009236782912,41.43072280353941,55.844701282169041,3.6141000000000001,-9.9561999999999998E-2,0,0,1,1,3.6141000000000001,567]
["Systems-Sump Pump/Discharge Pipes",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,28610]
["Systems-System Utilities",25,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,567]
["Systems-Train Control",40,2.5033930870252874,41.343510201765675,0.94724061828060568,0.91332061985317803,0.86360621871184939,0.78727209411611476,35.712794034533609,47.105608848999026,4.047867664,-0.12596399999999999,-0.16741990000000001,0.107253,1,1,3.987700764,278]
["Systems-Train Control",40,2.7719775894122218,38.746185932953892,0.94768497079920933,0.91491954130836817,0.8667079902076642,0.7925357087652195,33.947376857453854,43.591697294072716,4.540578,-0.14880099999999999,0,0,1,1,4.540578,278]
["Systems-Train Control Cable",40,2.7961083789755765,36.999129964166116,0.94565751174438206,0.91069934277488551,0.85943837785089772,0.78074546775560705,32.453709250901767,41.583849186958439,4.5189211499999997,-0.15718099999999999,-0.31535760000000002,0.38671729999999999,1,1,4.5902808500000001,30]
["Systems-Train Control, Elec., Comm., Revenue Collect. & Util.",40,2.7350094431154419,40.031883869715855,0.94320587359825725,0.90670561989966925,0.85314470681606203,0.77093880052950847,35.011210687632314,45.10997234478247,4.4644424709999999,-0.14210500000000001,0,0,1,1,4.4644424709999999,667]
["Systems-Trolley Wire",50,3.143233510654428,65.646324223472419,0.97123168085626499,0.94747068428483128,0.91419448392380254,0.86426496999691438,58.421140834515079,72.835119313144702,5.3056999999999999,-9.9561999999999998E-2,0,0,1,1,5.3056999999999999,0]
["Systems-Tunnel Handrail",50,2.3216970884872548,48.515674495468289,0.95819325844533121,0.93087546260315879,0.89113963047514388,0.83027009236782912,41.43072280353941,55.844701282169041,3.6141000000000001,-9.9561999999999998E-2,0,0,1,1,3.6141000000000001,114]
["Systems-Turnstile",20,3.4798103869140311,20.383200058523801,0.90246828843803673,0.83823360714964701,0.74432225538143459,0.60140479612026387,18.345521622333024,22.38915229375969,6,-0.35489999999999999,0,0,1,1,6,79816]
["User Specified",20,3.4798103869140311,20.668564859343139,0.95,0.92,0.9,0.85,18.602358925045689,22.702600425872326,6,-0.35,0,0,1,1,6,1]
[]
["Condition-Based Model States"]
["0-Failed","_0"]
["1-Poor","_1"]
["2-Marginal","_2"]
["3-Adequate","_3"]
["4-Good","_4"]
["5-Excellent","_5"]
[]
["Vehicle Assets"]
["Bus"]
["Small Bus"]
["Van"]
["Heavy Rail"]
["Light Rail"]
["Commuter Rail Locomotive"]
["Commuter Rail Coach"]
[]
["Vehicle Model Defaults"]
["Description","Bus","Small",null,"Heavy Rail","Light Rail","Commuter Rail"]
[null,null,"Bus","Van",null,null,"Locomotive","Coach"]
["New Vehicle Cost ($ per vehicle)",{"$f":"+A165*B175","v":495951.44156480324},63671,38756,{"$f":"+B165*B175","v":1982245.753301956},{"$f":"+C165*B175","v":3699299.6694048466},{"$f":"+D165*B175","v":8340563.149344801},{"$f":"+E165*B175","v":2345645.8480660054}]
["Annual Miles per Vehicle",{"$f":"+C191*1000000/C195","v":36424.710891029317},24680,14946,{"$f":"+D191*1000000/D195","v":57862.728062554299},{"$f":"+E191*1000000/E195","v":44486.692015209126},{"$f":"+F191*1000000/F195","v":49848.419229103507},{"$f":"+G153","v":49848.419229103507}]
["Average Accumulated Lifetime Mileage per Vehicle",{"$f":"+B153*C196","v":291397.68712823454},122103,57048,{"$f":"+E153*D196","v":1168827.1068635967},{"$f":"+F153*E196","v":738479.08745247161},{"$f":"20*G153","v":996968.38458207017},{"$f":"20*H153","v":996968.38458207017}]
["Maintenance Cost per Vehicle Mile ($)",{"$f":"+C194/C191","v":1.4356115555187134},0.60299999999999998,0.114,{"$f":"+D194/D191","v":1.627927927927928},{"$f":"+E194/E191","v":3.0683760683760686},{"$f":"+A199*H155","v":9.892602923468532},{"$f":"(F194/F191)*H184/((H184-1)+A199)","v":1.6487671539114219}]
["Gallons per Vehicle Mile",{"$f":"+C197/C191","v":0.26509719401500392},0.1084,6.6500000000000004E-2,0,0,4,0]
["Kilowatt Hours per Vehicle Mile",0,0,0,{"$f":"+D198/D191","v":5.675375375375376},{"$f":"+E198/E191","v":8.0032051282051295},0,0]
["Roadcalls/Failures per Vehicle Mile",1.5699999999999999E-4,6.8360000000000003E-5,5.5820000000000001E-6,4.9100000000000001E-5,9.5000000000000005E-5,{"$f":"+A169*H158","v":3.2343308865047997E-5},{"$f":"A168*H184/((H184-1)+A169)","v":3.2343308865047996E-6}]
["Other Passenger Cost per Vehicle Mile ($)",0,0,0,0,0,0,0]
["Other External Cost per Vehicle Mile ($)",0,0,0,0,0,0,0]
[]
["APTA Average New Vehicle Costs for 2010 and 2011 Vehicles by Type - used to populate table above"]
["Bus","Heavy Rail","Light Rail","Commuter Rail"]
[null,null,null,"Locomotive","Coach"]
[478462,1912343,3568846,8046438,2262928]
[]
["Road Calls and Failures per Mile from 2010 National Transit Database - used to populate table above"]
[{"$f":"2685/345000000","v":7.7826086956521736E-6},"failures per commuter rail vehicle mile "]
[10,"locomotive failure rate/coach failure rate"]
[]
["Consumer Price Index - used to populate table above"]
[2010,218.05600000000001]
[2011,224.93899999999999]
[2012,229.59399999999999]
["Factor",{"$f":"2*B174/(B172+B173)","v":1.0365534599713315}]
[]
["Inputs for Delay Calculation"]
["Description","Bus","Small",null,"Heavy Rail","Light Rail","Commuter Rail"]
[null,null,"Bus","Van",null,null,"Loco","Coach"]
["  Passenger Miles per Revenue Vehicle Mile",{"$f":"+C190/C192","v":10.049739346692812},6.4561066585192419,5.9889999999999999,{"$f":"+D190/D192","v":25.342910101946249},{"$f":"+E190/E192","v":23.619565217391305},{"$f":"+F190/F192","v":34.238035264483628},{"$f":"+G180","v":34.238035264483628}]
["  Passenger Boardings per Revenue Vehicle Hour",{"$f":"+C189/C193","v":32.38447319778188},12.102186884169038,7.1109999999999998,{"$f":"+D189/D193","v":110.9375},{"$f":"+E189/E193","v":73.709677419354833},{"$f":"+F189/F193","v":47.835051546391753},{"$f":"+G181","v":47.835051546391753}]
["  Typical Schedule Headway (minutes)",30,60,60,30,30,60,60]
["  Typical Roadcall/Failure Recovery Time (minutes)",60,60,60,60,60,{"$f":"+H183","v":120},120]
["  Vehicles per Consist",1,1,1,6,2,6.4,6.4]
[]
["2012 APTA Factbook data for Report Year 2010 - used to populate table above"]
["Description",null,"Bus","Heavy Rail","Light Rail","Comm Rail"]
[]
["Unlinked Trips",null,5256,3550,457,464]
["Pass. Miles (m)",null,21013,16407,2173,10874]
["VMT (m)",null,2412.6999999999998,666,93.6,345.3]
["Revenue VMT (m)",null,2090.9,647.4,92,317.60000000000002]
["Revenue VHT (m)",null,162.30000000000001,32,6.2,9.6999999999999993]
["Vehicle Maint. (m)",null,3463.7,1084.2,287.2,1014.1]
["Vehicles",null,66238,11510,2104,6927]
["Ave. Age",null,8,20.2,16.600000000000001,18.2]
["Fossil Fuel (m)",null,{"$f":"435.4+204.2","v":639.59999999999991},0,1,95.3]
["KWH (m)",null,0.8,3779.8,749.1,1797]
[6,"locomotive/coach rate"]
[]
["Increases with Accum. Mileage (% per 100,000 miles)"]
["Description","Bus","Small",null,"Heavy Rail","Light Rail","Commuter Rail"]
[null,null,"Bus","Van",null,null,"Loco","Coach"]
["  Maintenance Cost per Vehicle Mile",{"$f":"+EXP(C215*100000)-1","v":0.13428216828302508},0.5,5,{"$f":"+EXP(D215*100000)-1","v":4.0810774192388211E-2},{"$f":"+EXP(E215*100000)-1","v":5.1271096376024117E-2},{"$f":"+EXP(F215*100000)-1","v":4.0810774192388211E-2},{"$f":"+EXP(G215*100000)-1","v":4.0810774192388211E-2}]
["  Energy Use per Vehicle Mile",{"$f":"EXP(C214*100000)-1","v":6.470737910095159E-2},6.470737910095159E-2,6.470737910095159E-2,{"$f":"EXP(D214*100000)-1","v":4.0810774192388211E-2},{"$f":"EXP(E214*100000)-1","v":4.0810774192388211E-2},{"$f":"EXP(F214*100000)-1","v":4.0810774192388211E-2},{"$f":"EXP(G214*100000)-1","v":4.0810774192388211E-2}]
["  Road calls/Failures per vehicle mile",{"$f":"+EXP(100000*C216)-1","v":0.21896239382164273},0.5,5,{"$f":"+EXP(100000*D216)-1","v":7.2508181254216542E-2},{"$f":"+EXP(100000*E216)-1","v":0.10517091807564771},{"$f":"+EXP(100000*F216)-1","v":7.2508181254216542E-2},{"$f":"+EXP(100000*G216)-1","v":7.2508181254216542E-2}]
["  Other Passenger Cost per Vehicle Mile",{"$f":"+B205","v":6.470737910095159E-2},6.470737910095159E-2,6.470737910095159E-2,{"$f":"+E205","v":4.0810774192388211E-2},{"$f":"+F205","v":4.0810774192388211E-2},{"$f":"+G205","v":4.0810774192388211E-2},{"$f":"+H205","v":4.0810774192388211E-2}]
["  Other External Cost per Vehicle Mile",{"$f":"+B205","v":6.470737910095159E-2},6.470737910095159E-2,6.470737910095159E-2,{"$f":"+E205","v":4.0810774192388211E-2},{"$f":"+F205","v":4.0810774192388211E-2},{"$f":"+G205","v":4.0810774192388211E-2},{"$f":"+H205","v":4.0810774192388211E-2}]
["Energy Savings Due to New Technology for Replacement Vehicles (%)",0,0,0,0,0,0,0]
[]
["Lifetime Mileage Coefficients from NTD (see TCRP Report 157) - used to populate table above"]
["Description",null,"Bus","Heavy Rail","Light Rail","Commuter Rail"]
[null,null,null,null,null,"Loco","Coach"]
["  Energy",null,{"$f":"6.27*10^-7","v":6.2699999999999988E-7},3.9999999999999998E-7,3.9999999999999998E-7,{"$f":"+D214","v":3.9999999999999998E-7},{"$f":"+F214","v":3.9999999999999998E-7}]
["  Maintenance",null,1.26E-6,3.9999999999999998E-7,4.9999999999999998E-7,{"$f":"+D215","v":3.9999999999999998E-7},{"$f":"+F215","v":3.9999999999999998E-7}]
["  Delay",null,1.9800000000000001E-6,6.9999999999999997E-7,9.9999999999999995E-7,{"$f":"+D216","v":6.9999999999999997E-7},{"$f":"+F216","v":6.9999999999999997E-7}]
[]
["CO2 Emissions Associated with Vehicles"]
["Description","Bus","Small","Van","Heavy Rail","Light Rail","Commuter Rail"]
[null,null,"Bus",null,null,null,"Loco","Coach"]
["Production (tons per vehicle)",{"$f":"D226","v":70},30,20,{"$f":"D227","v":200},{"$f":"D228","v":160},{"$f":"D229","v":480},{"$f":"D230","v":140}]
[]
["Vehicle Production CO2 Emissions - used to populate table above"]
["Vehicle Type","Weight","CO2","Rounded"]
["SUV",5400,13]
["Bus",30000,{"$f":"+B226*($C$225/$B$225)","v":72.222222222222229},{"$f":"10*ROUND(C226/10,0)","v":70}]
["Heavy Rail",85000,{"$f":"+B227*($C$225/$B$225)","v":204.62962962962965},{"$f":"10*ROUND(C227/10,0)","v":200}]
["Light Rail",67000,{"$f":"+B228*($C$225/$B$225)","v":161.2962962962963},{"$f":"10*ROUND(C228/10,0)","v":160}]
["Commuter Rail Locomotive",200000,{"$f":"+B229*($C$225/$B$225)","v":481.48148148148152},{"$f":"10*ROUND(C229/10,0)","v":480}]
["Commuter Rail Coach",60000,{"$f":"+B230*($C$225/$B$225)","v":144.44444444444446},{"$f":"10*ROUND(C230/10,0)","v":140}]
["Notes: TRR 2274 (Boudart and Figliozzi)"]
["Extrapolation"]
[]
["Per Vehicle Mile Rehabilitation Cost"]
[null,null,"Rehab Cost ($/vehicle mile)"]
["From","To","Bus","Small Bus","Van","Heavy Rail","Light Rail","C. R. Loco.","C. R. Coach"]
[0,35000,0.15899172281170701,0,0,0,0,0,0]
[35000,70000,0.37332731537345298,0,0,0,0,0,0]
[70000,105000,0.52113923386379502,0,0,0,0,0,0]
[105000,140000,0.59481401181245597,0,0,0,0,0,0]
[140000,175000,0.62750133215765103,0,0,0,0,0,0]
[175000,210000,0.64161277029522301,0,0,0,0,0,0]
[210000,245000,0.64835472000488803,0,0,0,0,0,0]
[245000,280000,0.65261413828242898,0,0,0,0,0,0]
[280000,315000,0.65615536977287403,0,0,0,0,0,0]
[315000,350000,0.65947651043873801,0,0,0,0,0,0]
[350000,385000,0.66278169314927804,0,0,0,0,0,0]
[385000,420000,0.66636379282894598,0,0,0,0,0,0]
[420000,455000,0.670656089337205,0,0,0,0,0,0]
[455000,490000,0.67615623308621597,0,0,0,0,0,0]
[490000,525000,0.68333817733845204,0,0,0,0,0,0]
[525000,560000,0.69258909617161502,0,0,0,0,0,0]
[560000,595000,0.70416615955199502,0,0,0,0,0,0]
[595000,630000,0.718158673708854,0,0,0,0,0,0]
[630000,665000,0.73444722151180797,0,0,0,0,0,0]
[665000,700000,0.75265990635344604,0,0,0,0,0,0]
[700000,735000,0.77213201476753801,0,0,0,0,0,0]
[735000,770000,0.79187968331879,0,0,0,0,0,0]
[770000,805000,0.81060127345570998,0,0,0,0,0,0]
[805000,840000,0.82672120626999002,0,0,0,0,0,0]
[840000,875000,0.83848768162697496,0,0,0,0,0,0]
[875000,910000,0.83848768162697496,0,0,0,0,0,0]
[910000,945000,0.83848768162697496,0,0,0,0,0,0]
[945000,980000,0.83848768162697496,0,0,0,0,0,0]
[980000,1015000,0.83848768162697496,0,0,0,0,0,0]
[1015000,1050000,0.83848768162697496,0,0,0,0,0,0]
[]
["Periodic Rehabilitation Costs"]
["Description","Bus","Small","Van","Heavy Rail","Light Rail","Commuter Rail"]
[null,null,"Bus",null,null,null,"Loco","Coach"]
["  Percent of Vehicle Replacment Cost",0,0,0,0.5,0.5,0.5,0.5]
["  Rehab Interval (miles)",9999999,9999999,9999999,350000,350000,350000,350000]

{"sheet":"Asset List","index":12,"n_rows":1008,"n_cols":431,"rows_kept":1008,"cut":false,"hidden":false,"merged":[[0,190,1,209],[0,210,1,229],[0,230,1,249],[0,5,2,5],[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,2,4],[0,170,1,189],[0,6,2,6],[0,7,2,7],[0,8,1,9],[0,10,1,29],[0,30,1,49],[0,50,1,69],[0,70,1,89],[0,90,1,109],[0,110,1,129],[0,130,1,149],[0,150,1,169],[0,411,1,430],[0,250,1,269],[0,270,1,289],[0,370,1,389],[0,390,1,409],[0,410,2,410],[0,310,1,329],[0,330,1,349],[0,350,1,369],[0,290,1,309]]}
["Asset ID","Description","Age (years)","Number of Assets","Asset Type Code","Project Code","Pipeline Year","Concatenate Code and Year","Lookup Row Numbers",null,"Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Previously Replaced",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Number for Asset Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value of Asset Replacement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prioritization Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Rank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted Rank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency Cost (excluding Replacement)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Probability of Failure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours of Delay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Passenger Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tons of CO2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other External Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Selected Asset Replacements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM Condition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Calls (Bus) or Failures (Rail)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle Miles","Energy Costs"]
[]
[null,null,null,null,null,null,null,null,"Original","Replacement",{"$f":"FirstBudgetYear","v":2015},{"$f":"1+K3","v":2016},{"$f":"1+L3","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,{"$f":"1+BX3","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"1+EJ3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"1+GV3","v":2029},2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},{"$f":"1+IQ3","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"1+KB3","v":2033},2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},{"$f":"1+MM3","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},{"$f":"1+NG3","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"FirstBudgetYear","v":2015},{"$f":"1+OA3","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,{"$f":"FirstBudgetYear","v":2015},{"$f":"1+OV3","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(F4,G4)","v":""},{"$f":"MATCH(E4,AssetTypeCode,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(INDEX(ReplacementAssetTypeCode,I4),AssetTypeCode,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(1+C4,0)","v":1},{"$f":"+IF(GI4,1,K4+1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"+IF(OR(AE4,GI4),1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AE4,$J4,$I4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$D4*INDEX(NPV,AY4,MIN(K4,120))","v":{"$error":"#N/A"}},{"$f":"$D4*INDEX(NPV,AZ4,MIN(L4,120))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MAX(0.000001,$D4*INDEX(RCAgency,AY4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($F4=\"\",BS4/CM4,SUMIF($H$4:$H$1003,\"=\"&$H4,BS$4:BS$1003)/SUMIF($H$4:$H$1003,\"=\"&$H4,CM$4:CM$1003))+INDEX(PIIncrement,AY4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($F4=\"\",CC4/CW4,SUMIF($H$4:$H$1003,\"=\"&$H4,CC$4:CC$1003)/SUMIF($H$4:$H$1003,\"=\"&$H4,CW$4:CW$1003))+INDEX(PIIncrement,BI4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"RANK(DG4,DG$4:DG$1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EU$3=$G4,0,IF(OR($G4=\"\",AE4),EA4,9999))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIF(EU$4:EU$1003,\"<=\"&EU4,CM$4:CM$1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GI$3=$G4,1,IF(FO4<=VLOOKUP(GI$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DG4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GJ$3=$G4,1,IF(FP4<=VLOOKUP(GJ$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DH4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GK$3=$G4,1,IF(FQ4<=VLOOKUP(GK$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DI4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GL$3=$G4,1,IF(FR4<=VLOOKUP(GL$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DJ4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GM$3=$G4,1,IF(FS4<=VLOOKUP(GM$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DK4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GN$3=$G4,1,IF(FT4<=VLOOKUP(GN$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DL4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GO$3=$G4,1,IF(FU4<=VLOOKUP(GO$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DM4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GP$3=$G4,1,IF(FV4<=VLOOKUP(GP$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DN4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GQ$3=$G4,1,IF(FW4<=VLOOKUP(GQ$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DO4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GR$3=$G4,1,IF(FX4<=VLOOKUP(GR$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DP4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GS$3=$G4,1,IF(FY4<=VLOOKUP(GS$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DQ4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GT$3=$G4,1,IF(FZ4<=VLOOKUP(GT$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DR4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GU$3=$G4,1,IF(GA4<=VLOOKUP(GU$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DS4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GV$3=$G4,1,IF(GB4<=VLOOKUP(GV$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DT4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GW$3=$G4,1,IF(GC4<=VLOOKUP(GW$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DU4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GX$3=$G4,1,IF(GD4<=VLOOKUP(GX$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DV4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GY$3=$G4,1,IF(GE4<=VLOOKUP(GY$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DW4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(GZ$3=$G4,1,IF(GF4<=VLOOKUP(GZ$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DX4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(HA$3=$G4,1,IF(GG4<=VLOOKUP(HA$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DY4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"IF(HB$3=$G4,1,IF(GH4<=VLOOKUP(HB$3,'Budgets and Parameters'!$Y$19:$AA$38,3),IF(DZ4>=PIThreshold,1,0),0))","v":{"$error":"#N/A"}},{"$f":"+GI4*CM4","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$D4*INDEX(AACost,AY4,MIN(K4,120))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(WEIBULL(K4,INDEX(Shape,AY4),INDEX(Scale,AY4),TRUE)-WEIBULL(K4-1,INDEX(Shape,AY4),INDEX(Scale,AY4),TRUE))/MAX(0.00000001,(1-WEIBULL(K4-1,INDEX(Shape,AY4),INDEX(Scale,AY4),TRUE)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$D4*(IQ4*INDEX(WeiDelay,AY4)+GI4*INDEX(RCDelay,AY4)+INDEX(CoefD0,AY4)*EXP(INDEX(CoefD1,AY4)*K4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$D4*(IQ4*INDEX(WeiOthPax,AY4)+GI4*INDEX(RCOthPax,AY4)+INDEX(CoefP0,AY4)*EXP(INDEX(CoefP1,AY4)*K4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$D4*(IQ4*INDEX(WEICO2,AY4)+GI4*INDEX(RCCO2,AY4)+INDEX(CoefC0,AY4)*EXP(INDEX(CoefC1,AY4)*K4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$D4*(IQ4*INDEX(WeiOthExt,AY4)+GI4*INDEX(RCOthExt,AY4)+INDEX(CoefX0,AY4)*EXP(INDEX(CoefX1,AY4)*K4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+BS4*GI4","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(INDEX(ModelType,AY4)=1,0,IF(INDEX(ModelType,AY4)=2,1+4/(EXP(-INDEX(TERM0,AY4)-INDEX(TERM1,AY4)*K4)+1),INDEX(TERM0,AY4)-INDEX(TERM1,AY4)*K4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(INDEX(ModelType,BI4)=1,0,IF(INDEX(ModelType,BI4)=2,1+4/(EXP(-INDEX(TERM0,BI4)-INDEX(TERM1,BI4)*U4)+1),INDEX(TERM0,BI4)-INDEX(TERM1,BI4)*U4))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"JK4*INDEX(FailPerDH,AY4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"JU4*INDEX(FailPerDH,BI4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"INDEX(AnnMiles,AY4)*D4","v":{"$error":"#N/A"}},{"$f":"$D4*INDEX(CoefE0,AY4)*EXP(INDEX(CoefE1,AY4)*K4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more",{"$f":"SUM(CM4:CM1003)","v":{"$error":"#N/A"}},{"$f":"SUM(CN4:CN1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more","no more"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Needs (PI>Threshold)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HC4:HC1003)","v":{"$error":"#N/A"}},{"$f":"SUM(HD4:HD1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(KJ4:KJ1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(MV4:MV1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(NG4:NG1003,CM4:CM1003)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(NH4:NH1003,CN4:CN1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(OA4:OA1003)","v":{"$error":"#N/A"}},{"$f":"SUM(OB4:OB1003)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(OU4:OU1003)","v":{"$error":"#N/A"}},{"$f":"SUM(OV5:OV1004)","v":0},{"$f":"SUM(OW5:OW1004)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF((DG4:DG1003>=PIThreshold)+(GI4:GI1003=1),CM4:CM1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DH4:DH1003>=PIThreshold)+(GJ4:GJ1003=1),CN4:CN1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DI4:DI1003>=PIThreshold)+(GK4:GK1003=1),CO4:CO1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DJ4:DJ1003>=PIThreshold)+(GL4:GL1003=1),CP4:CP1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DK4:DK1003>=PIThreshold)+(GM4:GM1003=1),CQ4:CQ1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DL4:DL1003>=PIThreshold)+(GN4:GN1003=1),CR4:CR1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DM4:DM1003>=PIThreshold)+(GO4:GO1003=1),CS4:CS1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DN4:DN1003>=PIThreshold)+(GP4:GP1003=1),CT4:CT1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DO4:DO1003>=PIThreshold)+(GQ4:GQ1003=1),CU4:CU1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DP4:DP1003>=PIThreshold)+(GR4:GR1003=1),CV4:CV1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DQ4:DQ1003>=PIThreshold)+(GS4:GS1003=1),CW4:CW1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DR4:DR1003>=PIThreshold)+(GT4:GT1003=1),CX4:CX1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DS4:DS1003>=PIThreshold)+(GU4:GU1003=1),CY4:CY1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DT4:DT1003>=PIThreshold)+(GV4:GV1003=1),CZ4:CZ1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DU4:DU1003>=PIThreshold)+(GW4:GW1003=1),DA4:DA1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DV4:DV1003>=PIThreshold)+(GX4:GX1003=1),DB4:DB1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DW4:DW1003>=PIThreshold)+(GY4:GY1003=1),DC4:DC1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DX4:DX1003>=PIThreshold)+(GZ4:GZ1003=1),DD4:DD1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DY4:DY1003>=PIThreshold)+(HA4:HA1003=1),DE4:DE1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF((DZ4:DZ1003>=PIThreshold)+(HB4:HB1003=1),DF4:DF1003,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(NG4:NG1003<>0,CM4:CM1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NH4:NH1003<>0,CN4:CN1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NI4:NI1003<>0,CO4:CO1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NJ4:NJ1003<>0,CP4:CP1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NK4:NK1003<>0,CQ4:CQ1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NL4:NL1003<>0,CR4:CR1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NM4:NM1003<>0,CS4:CS1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NN4:NN1003<>0,CT4:CT1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NO4:NO1003<>0,CU4:CU1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NP4:NP1003<>0,CV4:CV1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NQ4:NQ1003<>0,CW4:CW1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NR4:NR1003<>0,CX4:CX1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NS4:NS1003<>0,CY4:CY1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NT4:NT1003<>0,CZ4:CZ1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NU4:NU1003<>0,DA4:DA1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NV4:NV1003<>0,DB4:DB1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NW4:NW1003<>0,DC4:DC1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NX4:NX1003<>0,DD4:DD1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NY4:NY1003<>0,DE4:DE1003,0))","v":{"$error":"#N/A"}},{"$f":"SUM(IF(NZ4:NZ1003<>0,DF4:DF1003,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Needs as %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NG1006=0,0,NG1005/NG1006)","v":{"$error":"#N/A"}},{"$f":"IF(NH1006=0,0,NH1005/NH1006)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$OU$1005/IF(OA1005=0,0.00001,OA1005)","v":{"$error":"#N/A"}},{"$f":"$OU$1005/IF(OB1005=0,0.00001,OB1005)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CM1006/CM1004","v":{"$error":"#N/A"}},{"$f":"+CN1006/CN1004","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"^^Average Condition (weighted by replacement cost) for non-vehicle assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"^^MDBF"]

{"sheet":"Asset Parameters","index":13,"n_rows":3,"n_cols":271,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,269,1,270],[0,1,2,1],[0,15,0,22],[0,3,1,7],[0,8,1,14],[0,23,1,142],[1,15,1,16],[1,17,1,18],[1,19,1,20],[0,268,2,268],[0,264,1,265],[0,266,1,267],[0,263,2,263],[0,2,2,2],[0,143,1,262]]}
[null,"Asset Type Code","Replacement Asset Type Code","Replacement Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,"Weibull Parameters and Impacts (delay in hours, CO2 in tons, others in dollars)",null,null,null,null,null,null,"Exponential Coefficients",null,null,null,null,null,null,null,"Net Present Value of Asset Replacement  by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Other Non-Capital Agency Costs by Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PI Increment","TERM Condition Coefficients",null,"MDBF Coefficents",null,"Model Type","Energy Cost Coefficients"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (hours)",null,"Other Pass. Cost",null,"CO2 (tons)",null,"Other External Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Cost Coefficients"]
[null,null,null,"Agency","Delay","OthPax","CO2","OthExt","Shape","Scale","Agency","Delay","OthPax","CO2","OthExt","D0","D1","P0","P1","C0","C1","X0","X1",1,{"$f":"1+X3","v":2},{"$f":"1+Y3","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"1+CK3","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,1,2,3,4,5,6,7,8,9,10,{"$f":"1+EW3","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"1+HI3","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"TERM0","TERM1","FailPerDH","AnnMiles",null,"E0","E1"]