{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Instructions","Changelog","Overall Data Input","Default Values","Int-Benefit-Cost Calculations","Benefits by Approach","No-Build Start","No-Build Future","Build Start","Build Future","Delay Diagnostics","STN-Only Delay Diagnostics","Delay Diagnostics by Approach","STN-Only Delay Diagnostics by A","NPV Calculations","STN-Only NPV Calculations","Sum-Benefit-Cost Calculations","Lists"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":7,"comments":4,"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":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":false,"merged":[[29,0,29,28],[28,2,28,27],[24,2,24,27],[7,2,7,27],[9,2,9,27],[12,2,12,27],[14,2,14,27],[23,0,23,28],[26,2,26,27],[0,0,3,28],[4,0,4,28],[16,2,16,27],[19,2,19,27],[21,2,21,27],[5,0,5,28],[18,0,18,28],[6,0,17,0],[19,0,22,0],[11,2,11,28]]}
["Intersection Benefit-Cost Tool - Instructions"]
[]
[]
[]
[{"$f":"'Overall Data Input'!$A$5","v":"Version 8.8"}]
["Overall Data Input"]
[]
[null,1,"Go to the Overall Data Input page, which includes three main parts - Number of Intersections/Alternatives, Project Information, and Intersection Information. "]
[]
[null,2,"Enter the number of intersections and/or alternatives that will be analyzed by clicking the \"Input the Number of Intersections/Alternatives\" button. The number entered will appear in Cell D9. The button is required to trigger the other spreadsheets with the proper number of tables to input data."]
[]
[null,null,"If you need to add a intersection after you already started, there is an \"Add One Intersection/Alternative\". Once clicked, another row is added to the Overall Data Input Intersection/Alternative table for data inputs, and another set of tables are added to the scenario data sheets and the result sheets."]
[null,3,"Next - Fill in Project Information from Row 17 to 26 (Blue cells are required, yellow cells are optional). Once finished, it will automatically populate project information in other tabs."]
[]
[null,4,"Scroll down to the third table, Intersection Information. Fill in intersection information beneath Row 34 (Blue cells are required, yellow cells are optional). Once finished, it will automatically populate intersection information in other tabs. "]
[]
[null,5,"Check and make sure the project and intersection information in the Int-Benefit-Cost Calculations and Benefits by Approach pages are correct. Manually update the cells if an intersection has different values than others."]
[]
["Scenario Data Inputs"]
[null,6,"Go to No-Build Start page. First check the intersection name highlighted in light grey beneath the title \"No-Build Start\" in each table. For each intersection, you will have two options to fill in the required information (cells highlighted in blue) - enter manually or use a Synchro txt file (individual or combined). \n\nOption 1 -  If you choose to manually enter the values, make sure you complete all the cells with blue background including Cycle Length (s), Approach Type, Volume (vph), Delay (s), 95th %ile Queue (ft), Storage Length (ft), and Distance to Next Junction (ft). \n\nOption 2 - If you choose to use a Synchro txt file, then click the \"Link to Synchro File\" button for the respective peak. Select the correct Synchro txt file from the pop-up window. Make sure the file name contains one of the following: Signal, AWSC, TWSC, OWSC, or Mix (file includes a mix of different traffic controls). If there are multiple intersections in the same txt file, a selection window will pop up for you to select the correct one. Select an intersection and click OK. It will automatically fill in Cycle Length (s), Volume (vph), Delay (s), 95th %ile Queue (ft), and Storage Length (ft). Some files might not include 95th %ile Queue (ft) and Storage Length (ft), which requires you to enter manually. Approach Type will also require manual entering. Check the values after all the required cells are filled out. Currently, the tool is coded to read Synchro outputs \"Lanes, Volume, Timing\" & \"Queues\". Aditionally, the tool only accepts standard directions: North, South, East, and West (i.e. cannot read Northeast, Southwest, etc)\n\nIf you need to clear the values in blue cells, there are three buttons on the right side of each table. \n\"Clear All Blue Cells\" button will clear all blue cells in columns B - M & P - AA; \n\"Clear Left Side Blue Cells\" button will only empty blue cells in Column B - M;\n\"Clear Right Side Blue Cells\" button will only empty blue cells in Column P -AA.\n\n*Make sure to clear blue cells first if you need to redo the value input."]
[null,null,"*Note: if the synchro file has any Total Delay values of \"Error\", they will be imported as \"9999\""]
[null,7,"Repeat the same procedure as Step 6 in Build Start, No-Build Future, and Build Future pages. Please notice that the required information (cells highlighted in blue) might be different in each tab. Only values in blue cells should be altered."]
[]
["Results"]
[null,8,"Values in Delay Diagnostics, STN-Only Delay Diagnostics, Delay Diagnostics by Approach, and STN-Only Delay Diagnostics by Approach pages should be automatically populated once Step 6 and 7 are completed. Check the numbers and see if calculations are correct."]
[]
[null,9,"Check the values in Int-Benefit-Cost Calculations, Benefits by Approach, and Sum-Benefit-Cost Calculations pages. They should be automatically updated as well."]
[null,10,"Check the Scale to Fit values in the Page Layout panel on the top. Make sure the width is set to \"1 page\" and the height is set to \"Automatic\" if one table per printing page is required."]
[null,11,"Print the result for submittal by going to the Overall Data Input sheet and clicking on the \"Preview and Print Button All Tables\"."]
["Legend/Key"]
[null,null,"Data/Cell Key"]
[null,null,null,"Required Data"]
[null,null,null,"Optional Data"]
[]
[]
[null,null,"Sheet/Tab Color Key"]
[null,null,null,"Overall Data Input Page (Data Inputs Required)"]
[null,null,null,"Intersection / Scenario Data Input (Data Inputs Required)"]
[null,null,null,"Intersection Benefit-Cost Results / Calculations (Results)"]
[null,null,null,"Benefits by Approach (Results)"]
[null,null,null,"Delay Diagnositcs (Results)"]
[null,null,null,"Delay Diagnositcs by Approach (Results)"]
[null,null,null,"Net Present Value Calculations (Results)"]

{"sheet":"Changelog","index":1,"n_rows":6,"n_cols":5,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Effective Date","Version","Change","Reasoning","Notes/known issues"]
["2023-05-01",8.5,"This is the original version provided by AECOM"]
["2023-06-13",8.6,"Updated an error in how the the analysis delay is calculated, removed an error where some values rounded B/C values were formatted incorrectly, fixed an error in the way STN-Only Benefit was calculated, & incorporated a changelog"]
["2023-06-14",8.61,"Corrected a cell reference and typographical error on the STN-Only Delay Diagnostics tab"]
["2023-02-09",8.6999999999999993,"Updated the code to address a bug where some inputs would not import correctly. Synchro output must contain Lanes, Volume, & Timing and Queues in the report. Fixed a bug what caused the input data marco to halt when reading symbols in the queues data field. Added funtionality to customize the number of applicable days per year and apply a different number of days to each peak as well as a more convient way to specify which peak periods are being evaluated",null,"This version cannot read HCM outputs. Another version was created which can and it is being investigated to create a version that can read all type of outputs. \"Input number if intersections/alternatives\" and \"add one intersection/alternative\" button copies rows 4-5 of the 'Changelog' sheet into repeating rows."]
["2024-04-02",8.8000000000000007,"Changed \"Error\" to \"9999\" for delay inputs so as to no halt the macro & added conditional formatting to highlight to users there was an error in their data. Fixed issue where cells would be duplicated in the 'Changelog' sheet"]

{"sheet":"Overall Data Input","index":2,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[[27,1,27,7],[15,1,15,7],[32,1,32,13],[6,8,7,8],[6,9,7,12],[23,4,23,6],[24,4,24,6],[22,1,22,2],[23,1,23,2],[25,4,25,6],[18,5,18,6],[19,4,19,6],[20,4,20,6],[21,4,21,6],[22,4,22,6],[26,4,26,6],[0,0,3,14],[4,0,4,14],[6,1,7,1],[6,2,7,4],[8,1,9,2],[8,4,9,4],[8,3,9,3],[6,0,7,0],[8,9,10,12],[13,0,14,0],[30,2,31,13],[30,0,31,0],[16,5,16,6],[17,5,17,6],[13,2,14,7],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[13,1,14,1],[24,1,24,2],[25,1,25,2],[30,1,31,1]]}
["Intersection Benefit-Cost Tool: Overall Data Input"]
[]
[]
[]
["Version 8.8"]
[]
[null,1,"Input the Number of Intersections/Alternatives\n(Click the button on the right)",null,null,null,null,null,null,"Preview and Print Tables\n(Click the button on the right)"]
[]
[null,"Benefit-Cost Tool will create",null,1,"table(s) in each tab below",null,null,null,null,"Use the right button to print out all tables in \"Int-Benefits-Cost Calculations\", \"No-Build Start\", \"No-Build Future\", \"Build Start\", and \"Build Future\" tabs. To print individual tab or table, please go to each tab below."]
[]
[]
[]
[]
[null,2,"Fill in Project Information\n*Please do not change the cell color"]
[]
[]
[null,"Project ID",null,null,null,"Start Year of Safety and Operational Analysis Period(2)"]
[null,"Project Title",null,null,null,"End Year of Operational Analysis Period",null,{"$f":"H17+H19","v":0}]
[null,"Project Limits",null,null,null,"Service Life (Years)(3)"]
[null,"Highway",null,null,"Safety & Operations B/C Ratio Threshold",null,null,{"$f":"'Default Values'!$A$2","v":2.95}]
[null,"County",null,null,"Applicable Days Per Year",null,null,260]
[null,"Total Cost Estimate(1)",null,{"$f":"IFERROR('Sum-Benefit-Cost Calculations'!$B$21, 0)","v":0},"For Peak:"]
[null,"SFY",null,null,"Applicable Days Per Year",null,null,260]
[null,"Concept Code",null,null,"For Peak:"]
[null,"Project Manager",null,null,"Value of Travel Time ($/vhd)",null,null,{"$f":"'Default Values'!$A$16","v":37.74}]
[null,"Date",null,null,"Person-Hour of Delay Value",null,null,{"$f":"'Default Values'!$B$16","v":25.5}]
[null,null,null,null,"How was OSOP identified?"]
[null,"(1) Enter individual operational improvement construction costs in Table 3 below, this cell will automatically sum up the values.\n(2) Construction Year plus One Year\n(3) Max Value: 50 years"]
[]
[]
[null,3,"Fill in Intersection/Alternative Information\n*Please do not change the cell color"]
[]
[]
[null,"Intersection Name","Existing Control Type","Proposed Control Type","Build Safety Benefit","Individual Operations Construction Cost","No Build\nFatal & Injury Crashes (KABC)","No Build\nProperty Damage Only Crashes","Build\nFatal & Injury Crashes (KABC)","Build\nProperty Damage Only Crashes","EB Name","WB Name","NB Name","SB Name"]
[null,null,null,null,0,0]

{"sheet":"Default Values","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,0,31,2]]}
["Safety & Operations B/C Ratio Threshold","Base Year","Applicable Days Per Year"]
[2.95,{"$f":"'Overall Data Input'!$H$17","v":0},260]
[]
["Queue Category","Conditions","Queue Category Delay Multiplier"]
["A: Queues not problematic","Max QSR <1 and max DNJR <0.5",0.5]
["B: Queues somewhat problematic","Any condition between A and C",1]
["C: Queues significantly problematic","Max QSR >2 or max DNJR>1",1.5]
[]
["Peak Hour Delay Multiplier","Approach Category","Approach Type Delay Multiplier"]
[2,"Local/Collector",0.25]
[null,"Non-STN Arterial",0.5]
[null,"STN",1]
[]
[]
["Value of Travel Time ($/vhd)*","Person-Hour of Delay Value","Peak Hour Vehicle Occupancy"]
[{"$f":"B16*C16","v":37.74},25.5,1.48]
[]
["How was OSOP identified?","Delay Cap - Cycle Length Multiplier","Delay Cap - Non-Signalized (s)"]
[{"$f":"IF('Overall Data Input'!$H$27=0,\"-\",'Overall Data Input'!$H$27)","v":"-"},1.5,250]
[]
["STN-Only Benefit/Cost Ratio",null,"Discount Rate"]
[0.95,null,0.05]
["* Value of travel time in dollars per vehicle hour of delay is defined as the dollars per person-hour of delay multiplied by the vehicle occupancy. The vehicle occupancy used here comes from a 2022 USDOT publication (https://www.transportation.gov/office-policy/transportation-policy/benefit-cost-analysis-guidance-discretionary-grant-programs-0) and is specifically for peak hours. The person-hour delay value comes from a methodology outlined in a 2016 update to a USDOT publication (https://www.transportation.gov/sites/dot.gov/files/docs/2016%20Revised%20Value%20of%20Travel%20Time%20Guidance.pdf) and is in 2021 dollars, as this is the most up-to-date version allowed by the availability of data used in the methodology."]

{"sheet":"Int-Benefit-Cost Calculations","index":4,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[[7,0,7,2],[9,1,9,2],[12,1,12,2],[13,1,13,2],[27,5,36,7],[8,1,8,2],[32,0,32,2],[14,1,14,2],[15,1,15,2],[24,2,24,4],[25,2,25,4],[0,0,0,1],[2,0,2,2],[3,0,3,2],[4,0,4,2],[6,0,6,2],[5,0,5,2],[1,0,1,2]]}
["Performance-Based Operations Benefit/Cost Calculations by Intersection",null,{"$f":"IF(OFFSET('Overall Data Input'!$B$35,(ROW(C1)-1)/$M$2*1,0) <> \"\", OFFSET('Overall Data Input'!$B$35,(ROW(C1)-1)/$M$2*1,0), \"\")","v":""},null,null,"Print This Table Only",null,null,null,null,null,null,"Row #"]
[{"$f":"'Overall Data Input'!$A$5","v":"Version 8.8"},null,null,null,null,null,null,null,null,null,null,null,41]
["Project ID"]
[{"$f":"'Sum-Benefit-Cost Calculations'!$A$4","v":""}]
["Project Title"]
[{"$f":"'Sum-Benefit-Cost Calculations'!$A$6","v":""}]
["Project Limits"]
[{"$f":"'Sum-Benefit-Cost Calculations'!$A$8","v":""}]
["Highway","County"]
[{"$f":"'Sum-Benefit-Cost Calculations'!$A$10","v":""},{"$f":"'Sum-Benefit-Cost Calculations'!$B$10","v":""}]
["Total Cost Estimate","SFY","Concept Code"]
[{"$f":"IFERROR('Sum-Benefit-Cost Calculations'!$A$12, 0)","v":0},{"$f":"'Sum-Benefit-Cost Calculations'!$B$12","v":""},{"$f":"'Sum-Benefit-Cost Calculations'!$C$12","v":""}]
["Project Manager","Date"]
[{"$f":"'Sum-Benefit-Cost Calculations'!$A$14","v":""},{"$f":"'Sum-Benefit-Cost Calculations'!$B$14","v":""}]
["Existing Control Type","Proposed Control Type"]
[{"$f":"IFERROR(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 2,FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 3,FALSE), \"\")","v":""}]
[]
["Description","Value"]
["No-Build Delay Cost Over Project Life",{"$f":"SUMPRODUCT((OFFSET('NPV Calculations'!$C$1,(ROW(B19)-19)/$M$2*9+2,0)):(OFFSET('NPV Calculations'!$AZ$1,(ROW(B19)-19)/$M$2*9+2,0)),(OFFSET('NPV Calculations'!$C$1,(ROW(B19)-19)/$M$2*9+3,0)):(OFFSET('NPV Calculations'!$AZ$1,(ROW(B19)-19)/$M$2*9+3,0)))","v":0}]
["Build Delay Cost Over Project Life",{"$f":"SUMPRODUCT((OFFSET('NPV Calculations'!$C$1,(ROW(B20)-20)/$M$2*9+2,0)):(OFFSET('NPV Calculations'!$AZ$1,(ROW(B20)-20)/$M$2*9+2,0)),(OFFSET('NPV Calculations'!$C$1,(ROW(B20)-20)/$M$2*9+4,0)):(OFFSET('NPV Calculations'!$AZ$1,(ROW(B20)-20)/$M$2*9+4,0)))","v":0}]
["Build Operational Benefit",{"$f":"B19-B20","v":0}]
["Build Safety Benefit",{"$f":"IFERROR(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 4,FALSE), 0)","v":0}]
["Individual Construction Cost",{"$f":"IFERROR(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 5,FALSE), 0)","v":0}]
["Operations Benefit/Cost Ratio",{"$f":"IFERROR(B21/B23,\"\")","v":""}]
["Safety & Operations Benefit/Cost Ratio",{"$f":"IFERROR((B21+B22)/B23,\"\")","v":""},{"$f":"IF(B25 < 'Default Values'!$A$2,\"Please Submit This Spreadsheet with Failed results to BTO for Review\", \"\")","v":""}]
["Safety Benefit/Cost Ratio",{"$f":"IFERROR((B22)/B23,\"\")","v":""},{"$f":"IF(B26 < 0,\"Please Submit This Spreadsheet with Failed results to BTO for Review\", \"\")","v":""}]
["Net Present Value",{"$f":"IF((B21+B22-B23)=0,0,B21+B22-B23)","v":0}]
[]
["STN-Only Operational Benefit",{"$f":"SUMPRODUCT((OFFSET('STN-Only NPV Calculations'!$C$1,(ROW(B29)-29)/$M$2*9+2,0)):(OFFSET('STN-Only NPV Calculations'!$AZ$1,(ROW(B29)-29)/$M$2*9+2,0)),(OFFSET('STN-Only NPV Calculations'!$C$1,(ROW(B29)-29)/$M$2*9+3,0)):(OFFSET('STN-Only NPV Calculations'!$AZ$1,(ROW(B29)-29)/$M$2*9+3,0)))-SUMPRODUCT((OFFSET('STN-Only NPV Calculations'!$C$1,(ROW(B29)-29)/$M$2*9+2,0)):(OFFSET('STN-Only NPV Calculations'!$AZ$1,(ROW(B29)-29)/$M$2*9+2,0)),(OFFSET('STN-Only NPV Calculations'!$C$1,(ROW(B29)-29)/$M$2*9+4,0)):(OFFSET('STN-Only NPV Calculations'!$AZ$1,(ROW(B29)-29)/$M$2*9+4,0)))","v":0}]
["STN-Only Benefit/Cost Ratio",{"$f":"IFERROR((B29)/B23,\"\")","v":""}]
["Required Local Cost Share",{"$f":"IF(AND(B29<B23,B25>=F8),B23-B29,\"N/A\")","v":"N/A"}]
[]
["Crash Summary"]
["Crash Severity","No-Build","Build"]
["Fatal & Injury Crashes (KABC)",{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 6, FALSE))=0,\"\",LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 6, FALSE))>0,VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 6, FALSE)), 0)","v":0},{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 8, FALSE))=0,\"\",LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 8, FALSE))>0,VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 8, FALSE)), 0)","v":0}]
["Property Damage Only Crashes",{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 7, FALSE))=0,\"\",LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 7, FALSE))>0,VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 7, FALSE)), 0)","v":0},{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 9, FALSE))=0,\"\",LEN(VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 9, FALSE))>0,VLOOKUP(C1, 'Overall Data Input'!$B$35:$N$54, 9, FALSE)), 0)","v":0}]
["Total Crashes",{"$f":"SUM(B35:B36)","v":0},{"$f":"SUM(C35:C36)","v":0}]

{"sheet":"Benefits by Approach","index":5,"n_rows":7,"n_cols":15,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,5],[0,8,0,14],[2,8,2,13],[3,14,6,14],[3,0,6,0],[3,8,6,8],[3,6,6,6]]}
["Benefits by Approach",null,null,null,null,null,null,null,"Benefits by Approach_STN Only"]
["Current Intersection","Approach","Name of the Approach",{"$f":"_xlfn.CONCAT('Overall Data Input'!$H$22,\" Benefit\")","v":" Benefit"},{"$f":"_xlfn.CONCAT('Overall Data Input'!$H$24,\" Benefit\")","v":" Benefit"},"Total Approach Benefit","Total Intersection Benefit",null,"Current Intersection","Approach","Name of the Approach",{"$f":"_xlfn.CONCAT('Overall Data Input'!$H$22,\" Benefit\")","v":" Benefit"},{"$f":"_xlfn.CONCAT('Overall Data Input'!$H$24,\" Benefit\")","v":" Benefit"},"Total Approach Benefit","Total Intersection Benefit"]
["Total Benefit:",null,null,null,null,null,{"$f":"'Benefits by Approach'!G4","v":0},null,"Total Benefit:",null,null,null,null,null,{"$f":"'Benefits by Approach'!O4","v":0}]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A4)-4)/4*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""},"EB",{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 10,FALSE))=0,\"\",LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 10,FALSE))>0,VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 10,FALSE)), \"\")","v":""},{"$f":"OFFSET('Delay Diagnostics by Approach'!$B$1,(ROW(D4)-4)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},{"$f":"OFFSET('Delay Diagnostics by Approach'!$H$1,(ROW(E4)-4)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},{"$f":"SUM(D4:E4)","v":0},{"$f":"SUM(F4:F7)","v":0},null,{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(I4)-4)/4*41,0)","v":""},"EB",{"$f":"C4","v":""},{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$B$1,(ROW(L4)-4)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$H$1,(ROW(M4)-4)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},{"$f":"SUM(L4:M4)","v":0},{"$f":"SUM(N4:N7)","v":0}]
[null,"WB",{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 11,FALSE))=0,\"\",LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 11,FALSE))>0,VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 11,FALSE)), \"\")","v":""},{"$f":"OFFSET('Delay Diagnostics by Approach'!$C$1,(ROW(D5)-5)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},{"$f":"OFFSET('Delay Diagnostics by Approach'!$I$1,(ROW(E5)-5)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},0,null,null,null,"WB","",{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$C$1,(ROW(L5)-5)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$I$1,(ROW(M5)-5)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},0]
[null,"NB",{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 12,FALSE))=0,\"\",LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 12,FALSE))>0,VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 12,FALSE)), \"\")","v":""},{"$f":"OFFSET('Delay Diagnostics by Approach'!$D$1,(ROW(D6)-6)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},{"$f":"OFFSET('Delay Diagnostics by Approach'!$J$1,(ROW(E6)-6)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},0,null,null,null,"NB","",{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$D$1,(ROW(L6)-6)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$J$1,(ROW(M6)-6)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},0]
[null,"SB",{"$f":"IFERROR(_xlfn.IFS(LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 13,FALSE))=0,\"\",LEN(VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 13,FALSE))>0,VLOOKUP(A4, 'Overall Data Input'!$B$35:$N$54, 13,FALSE)), \"\")","v":""},{"$f":"OFFSET('Delay Diagnostics by Approach'!$E$1,(ROW(D7)-7)/4*'Delay Diagnostics by Approach'!$V$2+21,0)","v":0},{"$f":"OFFSET('Delay Diagnostics by Approach'!$K$1,(ROW(E7)-7)/4*'Delay Diagnostics by Approach'!V2+21,0)","v":0},0,null,null,null,"SB","",{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$E$1,(ROW(L7)-7)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},{"$f":"OFFSET('STN-Only Delay Diagnostics by A'!$K$1,(ROW(M7)-7)/4*'STN-Only Delay Diagnostics by A'!$V$2+10,0)","v":0},0]

{"sheet":"No-Build Start","index":6,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[17,7,17,9],[17,10,17,12],[17,15,17,17],[14,1,14,3],[14,4,14,6],[14,7,14,9],[14,10,14,12],[14,15,14,17],[17,1,17,3],[17,4,17,6],[0,0,0,26],[1,0,1,26],[2,0,2,26],[4,1,4,12],[4,15,4,26],[3,1,3,6],[3,7,3,12],[3,15,3,20],[3,21,3,26],[6,1,6,12],[6,15,6,26],[7,21,7,23],[7,24,7,26],[7,1,7,3],[7,4,7,6],[7,7,7,9],[7,10,7,12],[7,15,7,17],[7,18,7,20],[14,24,14,26],[14,18,14,20],[17,24,17,26],[17,18,17,20],[17,21,17,23],[14,21,14,23]]}
["No-Build Start"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/24*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""}]
[{"$f":"'Overall Data Input'!$H$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear All Blue Cells"]
[{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$22,\")\")","v":"Link to Synchro File ()"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$24,\")\")","v":"Link to Synchro File ()"}]
["Peak Period",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Peak Period",{"$f":"'Overall Data Input'!$H$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Clear Left Side Blue Cells"]
["Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR",null,"Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR"]
["Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear Right Side Blue Cells"]
["Approach Type","Non-STN Arterial",null,null,"STN",null,null,"Local/Collector",null,null,"Non-STN Arterial",null,null,null,"Approach Type",{"$f":"IF(B8=\"\",\"\",B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF(E8=\"\",\"\",E8)","v":"STN"},null,null,{"$f":"IF(H8=\"\",\"\",H8)","v":"Local/Collector"},null,null,{"$f":"IF(K8=\"\",\"\",K8)","v":"Non-STN Arterial"}]
["Volume (vph)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume (vph)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Print This Table Only"]
["Delay (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (s)"]
["Analysis Delay (s)",{"$f":"IF($B7=\"\",IF(B10=\"\",0,MIN(B10,'Default Values'!$C$19)),MIN(IF(B10=\"\",0,B10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(C10=\"\",0,MIN(C10,'Default Values'!$C$19)),MIN(IF(C10=\"\",0,C10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(D10=\"\",0,MIN(D10,'Default Values'!$C$19)),MIN(IF(D10=\"\",0,D10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(E10=\"\",0,MIN(E10,'Default Values'!$C$19)),MIN(IF(E10=\"\",0,E10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(F10=\"\",0,MIN(F10,'Default Values'!$C$19)),MIN(IF(F10=\"\",0,F10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(G10=\"\",0,MIN(G10,'Default Values'!$C$19)),MIN(IF(G10=\"\",0,G10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(H10=\"\",0,MIN(H10,'Default Values'!$C$19)),MIN(IF(H10=\"\",0,H10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(I10=\"\",0,MIN(I10,'Default Values'!$C$19)),MIN(IF(I10=\"\",0,I10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(J10=\"\",0,MIN(J10,'Default Values'!$C$19)),MIN(IF(J10=\"\",0,J10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(K10=\"\",0,MIN(K10,'Default Values'!$C$19)),MIN(IF(K10=\"\",0,K10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(L10=\"\",0,MIN(L10,'Default Values'!$C$19)),MIN(IF(L10=\"\",0,L10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(M10=\"\",0,MIN(M10,'Default Values'!$C$19)),MIN(IF(M10=\"\",0,M10),$B7*'Default Values'!$B$19))","v":0},null,"Analysis Delay (s)",{"$f":"IF($P7=\"\",IF(P10=\"\",0,MIN(P10,'Default Values'!$C$19)),MIN(IF(P10=\"\",0,P10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Q10=\"\",0,MIN(Q10,'Default Values'!$C$19)),MIN(IF(Q10=\"\",0,Q10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(R10=\"\",0,MIN(R10,'Default Values'!$C$19)),MIN(IF(R10=\"\",0,R10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(S10=\"\",0,MIN(S10,'Default Values'!$C$19)),MIN(IF(S10=\"\",0,S10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(T10=\"\",0,MIN(T10,'Default Values'!$C$19)),MIN(IF(T10=\"\",0,T10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(U10=\"\",0,MIN(U10,'Default Values'!$C$19)),MIN(IF(U10=\"\",0,U10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(V10=\"\",0,MIN(V10,'Default Values'!$C$19)),MIN(IF(V10=\"\",0,V10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(W10=\"\",0,MIN(W10,'Default Values'!$C$19)),MIN(IF(W10=\"\",0,W10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(X10=\"\",0,MIN(X10,'Default Values'!$C$19)),MIN(IF(X10=\"\",0,X10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Y10=\"\",0,MIN(Y10,'Default Values'!$C$19)),MIN(IF(Y10=\"\",0,Y10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Z10=\"\",0,MIN(Z10,'Default Values'!$C$19)),MIN(IF(Z10=\"\",0,Z10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(AA10=\"\",0,MIN(AA10,'Default Values'!$C$19)),MIN(IF(AA10=\"\",0,AA10),$P7*'Default Values'!$B$19))","v":0}]
["95th %ile Queue (ft)",null,null,null,null,null,null,null,null,null,null,null,null,null,"95th %ile Queue (ft)"]
["Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM",null,"Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM"]
["Storage Length (ft)",null,{"$f":"IF(B15=\"\",\"\",B15)","v":""},null,null,{"$f":"IF(E15=\"\",\"\",E15)","v":""},null,null,{"$f":"IF(H15=\"\",\"\",H15)","v":""},null,null,{"$f":"IF(K15=\"\",\"\",K15)","v":""},null,null,"Storage Length (ft)",{"$f":"IF(B14=\"\",\"\",B14)","v":""},"","","","","","","","","","",""]
["Distance to Next Junction (ft)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance to Next Junction (ft)",{"$f":"IF(B15=\"\",\"\",B15)","v":""},null,null,{"$f":"IF(E15=\"\",\"\",E15)","v":""},null,null,{"$f":"IF(H15=\"\",\"\",H15)","v":""},null,null,{"$f":"IF(K15=\"\",\"\",K15)","v":""}]
["Queue Storage Ratio",{"$f":"IFERROR(B12/B14,\"\")","v":""},{"$f":"IFERROR(C12/C14,\"\")","v":""},"","","","",{"$f":"IFERROR(H12/H14,\"\")","v":""},"","","","","",null,"Queue Storage Ratio",{"$f":"IFERROR(P12/P14,\"\")","v":""},"","","","","","","","","","",""]
["Distance to Next junction Ratio",{"$f":"IFERROR(B12/B15,\"\")","v":""},{"$f":"IFERROR(C12/B15,\"\")","v":""},{"$f":"IFERROR(D12/B15,\"\")","v":""},{"$f":"IFERROR(E12/E15,\"\")","v":""},{"$f":"IFERROR(F12/E15,\"\")","v":""},{"$f":"IFERROR(G12/E15,\"\")","v":""},{"$f":"IFERROR(H12/H15,\"\")","v":""},{"$f":"IFERROR(I12/H15,\"\")","v":""},{"$f":"IFERROR(J12/H15,\"\")","v":""},{"$f":"IFERROR(K12/K15,\"\")","v":""},{"$f":"IFERROR(L12/K15,\"\")","v":""},{"$f":"IFERROR(M12/K15,\"\")","v":""},null,"Distance to Next junction Ratio",{"$f":"IFERROR(P12/P15,\"\")","v":""},{"$f":"IFERROR(Q12/P15,\"\")","v":""},{"$f":"IFERROR(R12/P15,\"\")","v":""},{"$f":"IFERROR(S12/S15,\"\")","v":""},{"$f":"IFERROR(T12/S15,\"\")","v":""},{"$f":"IFERROR(U12/S15,\"\")","v":""},{"$f":"IFERROR(V12/V15,\"\")","v":""},{"$f":"IFERROR(W12/V15,\"\")","v":""},{"$f":"IFERROR(X12/V15,\"\")","v":""},{"$f":"IFERROR(Y12/Y15,\"\")","v":""},{"$f":"IFERROR(Z12/Y15,\"\")","v":""},{"$f":"IFERROR(AA12/Y15,\"\")","v":""}]
["Queue Category",{"$f":"IF(AND(MAX(B16:D16)<1,MAX(B17:D17)<0.5),\"A\",IF(OR(MAX(B16:D16)>2,MAX(B17:D17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(E16:G16)<1,MAX(E17:G17)<0.5),\"A\",IF(OR(MAX(E16:G16)>2,MAX(E17:G17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(H16:J16)<1,MAX(H17:J17)<0.5),\"A\",IF(OR(MAX(H16:J16)>2,MAX(H17:J17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(K16:M16)<1,MAX(K17:M17)<0.5),\"A\",IF(OR(MAX(K16:M16)>2,MAX(K17:M17)>1),\"C\",\"B\"))","v":"A"},null,null,null,"Queue Category",{"$f":"IF(AND(MAX(P16:R16)<1,MAX(P17:R17)<0.5),\"A\",IF(OR(MAX(P16:R16)>2,MAX(P17:R17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(S16:U16)<1,MAX(S17:U17)<0.5),\"A\",IF(OR(MAX(S16:U16)>2,MAX(S17:U17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(V16:X16)<1,MAX(V17:X17)<0.5),\"A\",IF(OR(MAX(V16:X16)>2,MAX(V17:X17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(Y16:AA16)<1,MAX(Y17:AA17)<0.5),\"A\",IF(OR(MAX(Y16:AA16)>2,MAX(Y17:AA17)>1),\"C\",\"B\"))","v":"A"}]
["Approach Type Delay Multiplier",{"$f":"IF(B8=\"\",\"\",IF(B8=Lists!$A$1,'Default Values'!$C$12,IF(B8=Lists!$A$2,'Default Values'!$C$11,IF(B8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"B19","v":0.5},{"$f":"B19","v":0.5},{"$f":"IF(E8=\"\",\"\",IF(E8=Lists!$A$1,'Default Values'!$C$12,IF(E8=Lists!$A$2,'Default Values'!$C$11,IF(E8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"E19","v":1},{"$f":"E19","v":1},{"$f":"IF(H8=\"\",\"\",IF(H8=Lists!$A$1,'Default Values'!$C$12,IF(H8=Lists!$A$2,'Default Values'!$C$11,IF(H8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"H19","v":0.25},{"$f":"H19","v":0.25},{"$f":"IF(K8=\"\",\"\",IF(K8=Lists!$A$1,'Default Values'!$C$12,IF(K8=Lists!$A$2,'Default Values'!$C$11,IF(K8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"K19","v":0.5},{"$f":"K19","v":0.5},null,"Approach Type Delay Multiplier",{"$f":"IF(P8=\"\",\"\",IF(P8=Lists!$A$1,'Default Values'!$C$12,IF(P8=Lists!$A$2,'Default Values'!$C$11,IF(P8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"P19","v":0.5},{"$f":"P19","v":0.5},{"$f":"IF(S8=\"\",\"\",IF(S8=Lists!$A$1,'Default Values'!$C$12,IF(S8=Lists!$A$2,'Default Values'!$C$11,IF(S8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"S19","v":1},{"$f":"S19","v":1},{"$f":"IF(V8=\"\",\"\",IF(V8=Lists!$A$1,'Default Values'!$C$12,IF(V8=Lists!$A$2,'Default Values'!$C$11,IF(V8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"V19","v":0.25},{"$f":"V19","v":0.25},{"$f":"IF(Y8=\"\",\"\",IF(Y8=Lists!$A$1,'Default Values'!$C$12,IF(Y8=Lists!$A$2,'Default Values'!$C$11,IF(Y8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"Y19","v":0.5},{"$f":"Y19","v":0.5}]
["Queue Category Delay Multiplier",{"$f":"IF('No-Build Start'!B18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!B18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!B18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"B20","v":0.5},{"$f":"B20","v":0.5},{"$f":"IF('No-Build Start'!E18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!E18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!E18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"E20","v":0.5},{"$f":"E20","v":0.5},{"$f":"IF('No-Build Start'!H18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!H18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!H18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"H20","v":0.5},{"$f":"H20","v":0.5},{"$f":"IF('No-Build Start'!K18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!K18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!K18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"K20","v":0.5},{"$f":"K20","v":0.5},null,"Queue Category Delay Multiplier",{"$f":"IF('No-Build Start'!P18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!P18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!P18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"P20","v":0.5},{"$f":"P20","v":0.5},{"$f":"IF('No-Build Start'!S18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!S18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!S18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"S20","v":0.5},{"$f":"S20","v":0.5},{"$f":"IF('No-Build Start'!V18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!V18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!V18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"V20","v":0.5},{"$f":"V20","v":0.5},{"$f":"IF('No-Build Start'!Y18=\"A\",'Default Values'!$C$5,IF('No-Build Start'!Y18=\"B\",'Default Values'!$C$6,IF('No-Build Start'!Y18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"Y20","v":0.5},{"$f":"Y20","v":0.5}]
["Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},null,"Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2}]

{"sheet":"No-Build Future","index":7,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,26],[1,0,1,26],[2,0,2,26],[4,1,4,12],[4,15,4,26],[3,1,3,6],[3,7,3,12],[3,15,3,20],[3,21,3,26],[14,18,14,20],[14,21,14,23],[14,24,14,26],[7,18,7,20],[6,1,6,12],[6,15,6,26],[7,21,7,23],[7,24,7,26],[7,1,7,3],[7,4,7,6],[7,7,7,9],[7,10,7,12],[7,15,7,17],[14,1,14,3],[14,4,14,6],[14,7,14,9],[14,10,14,12],[14,15,14,17],[17,7,17,9],[17,10,17,12],[17,15,17,17],[17,21,17,23],[17,24,17,26],[17,18,17,20],[17,1,17,3],[17,4,17,6]]}
["No-Build Future"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/24*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""}]
[{"$f":"'Overall Data Input'!$H$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear All Blue Cells"]
[{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$22,\")\")","v":"Link to Synchro File ()"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$24,\")\")","v":"Link to Synchro File ()"}]
["Peak Period",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Peak Period",{"$f":"'Overall Data Input'!$H$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Clear Left Side Blue Cells"]
["Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR",null,"Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR"]
["Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear Right Side Blue Cells"]
["Approach Type",{"$f":"IF('No-Build Start'!B8=\"\",\"\",'No-Build Start'!B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF('No-Build Start'!E8=\"\",\"\",'No-Build Start'!E8)","v":"STN"},null,null,{"$f":"IF('No-Build Start'!H8=\"\",\"\",'No-Build Start'!H8)","v":"Local/Collector"},null,null,{"$f":"IF('No-Build Start'!K8=\"\",\"\",'No-Build Start'!K8)","v":"Non-STN Arterial"},null,null,null,"Approach Type",{"$f":"IF(B8=\"\",\"\",B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF(E8=\"\",\"\",E8)","v":"STN"},null,null,{"$f":"IF(H8=\"\",\"\",H8)","v":"Local/Collector"},null,null,{"$f":"IF(K8=\"\",\"\",K8)","v":"Non-STN Arterial"}]
["Volume (vph)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume (vph)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Print This Table Only"]
["Delay (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (s)"]
["Analysis Delay (s)",{"$f":"IF($B7=\"\",IF(B10=\"\",0,MIN(B10,'Default Values'!$C$19)),MIN(IF(B10=\"\",0,B10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(C10=\"\",0,MIN(C10,'Default Values'!$C$19)),MIN(IF(C10=\"\",0,C10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(D10=\"\",0,MIN(D10,'Default Values'!$C$19)),MIN(IF(D10=\"\",0,D10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(E10=\"\",0,MIN(E10,'Default Values'!$C$19)),MIN(IF(E10=\"\",0,E10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(F10=\"\",0,MIN(F10,'Default Values'!$C$19)),MIN(IF(F10=\"\",0,F10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(G10=\"\",0,MIN(G10,'Default Values'!$C$19)),MIN(IF(G10=\"\",0,G10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(H10=\"\",0,MIN(H10,'Default Values'!$C$19)),MIN(IF(H10=\"\",0,H10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(I10=\"\",0,MIN(I10,'Default Values'!$C$19)),MIN(IF(I10=\"\",0,I10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(J10=\"\",0,MIN(J10,'Default Values'!$C$19)),MIN(IF(J10=\"\",0,J10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(K10=\"\",0,MIN(K10,'Default Values'!$C$19)),MIN(IF(K10=\"\",0,K10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(L10=\"\",0,MIN(L10,'Default Values'!$C$19)),MIN(IF(L10=\"\",0,L10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(M10=\"\",0,MIN(M10,'Default Values'!$C$19)),MIN(IF(M10=\"\",0,M10),$B7*'Default Values'!$B$19))","v":0},null,"Analysis Delay (s)",{"$f":"IF($P7=\"\",IF(P10=\"\",0,MIN(P10,'Default Values'!$C$19)),MIN(IF(P10=\"\",0,P10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Q10=\"\",0,MIN(Q10,'Default Values'!$C$19)),MIN(IF(Q10=\"\",0,Q10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(R10=\"\",0,MIN(R10,'Default Values'!$C$19)),MIN(IF(R10=\"\",0,R10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(S10=\"\",0,MIN(S10,'Default Values'!$C$19)),MIN(IF(S10=\"\",0,S10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(T10=\"\",0,MIN(T10,'Default Values'!$C$19)),MIN(IF(T10=\"\",0,T10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(U10=\"\",0,MIN(U10,'Default Values'!$C$19)),MIN(IF(U10=\"\",0,U10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(V10=\"\",0,MIN(V10,'Default Values'!$C$19)),MIN(IF(V10=\"\",0,V10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(W10=\"\",0,MIN(W10,'Default Values'!$C$19)),MIN(IF(W10=\"\",0,W10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(X10=\"\",0,MIN(X10,'Default Values'!$C$19)),MIN(IF(X10=\"\",0,X10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Y10=\"\",0,MIN(Y10,'Default Values'!$C$19)),MIN(IF(Y10=\"\",0,Y10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Z10=\"\",0,MIN(Z10,'Default Values'!$C$19)),MIN(IF(Z10=\"\",0,Z10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(AA10=\"\",0,MIN(AA10,'Default Values'!$C$19)),MIN(IF(AA10=\"\",0,AA10),$P7*'Default Values'!$B$19))","v":0}]
["95th %ile Queue (ft)",null,null,null,null,null,null,null,null,null,null,null,null,null,"95th %ile Queue (ft)"]
["Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM",null,"Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM"]
["Storage Length (ft)",{"$f":"IF('No-Build Start'!B14=\"\",\"\",'No-Build Start'!B14)","v":""},{"$f":"IF('No-Build Start'!C14=\"\",\"\",'No-Build Start'!C14)","v":""},{"$f":"IF('No-Build Start'!D14=\"\",\"\",'No-Build Start'!D14)","v":""},{"$f":"IF('No-Build Start'!E14=\"\",\"\",'No-Build Start'!E14)","v":""},{"$f":"IF('No-Build Start'!F14=\"\",\"\",'No-Build Start'!F14)","v":""},{"$f":"IF('No-Build Start'!G14=\"\",\"\",'No-Build Start'!G14)","v":""},{"$f":"IF('No-Build Start'!H14=\"\",\"\",'No-Build Start'!H14)","v":""},{"$f":"IF('No-Build Start'!I14=\"\",\"\",'No-Build Start'!I14)","v":""},{"$f":"IF('No-Build Start'!J14=\"\",\"\",'No-Build Start'!J14)","v":""},{"$f":"IF('No-Build Start'!K14=\"\",\"\",'No-Build Start'!K14)","v":""},{"$f":"IF('No-Build Start'!L14=\"\",\"\",'No-Build Start'!L14)","v":""},{"$f":"IF('No-Build Start'!M14=\"\",\"\",'No-Build Start'!M14)","v":""},null,"Storage Length (ft)",{"$f":"IF('No-Build Start'!P14=\"\",\"\",'No-Build Start'!P14)","v":""},{"$f":"IF('No-Build Start'!Q14=\"\",\"\",'No-Build Start'!Q14)","v":""},{"$f":"IF('No-Build Start'!R14=\"\",\"\",'No-Build Start'!R14)","v":""},{"$f":"IF('No-Build Start'!S14=\"\",\"\",'No-Build Start'!S14)","v":""},{"$f":"IF('No-Build Start'!T14=\"\",\"\",'No-Build Start'!T14)","v":""},{"$f":"IF('No-Build Start'!U14=\"\",\"\",'No-Build Start'!U14)","v":""},{"$f":"IF('No-Build Start'!V14=\"\",\"\",'No-Build Start'!V14)","v":""},{"$f":"IF('No-Build Start'!W14=\"\",\"\",'No-Build Start'!W14)","v":""},{"$f":"IF('No-Build Start'!X14=\"\",\"\",'No-Build Start'!X14)","v":""},{"$f":"IF('No-Build Start'!Y14=\"\",\"\",'No-Build Start'!Y14)","v":""},{"$f":"IF('No-Build Start'!Z14=\"\",\"\",'No-Build Start'!Z14)","v":""},{"$f":"IF('No-Build Start'!AA14=\"\",\"\",'No-Build Start'!AA14)","v":""}]
["Distance to Next Junction (ft)",{"$f":"IF('No-Build Start'!B15=\"\",\"\",'No-Build Start'!B15)","v":""},null,null,{"$f":"IF('No-Build Start'!E15=\"\",\"\",'No-Build Start'!E15)","v":""},null,null,{"$f":"IF('No-Build Start'!H15=\"\",\"\",'No-Build Start'!H15)","v":""},null,null,{"$f":"IF('No-Build Start'!K15=\"\",\"\",'No-Build Start'!K15)","v":""},null,null,null,"Distance to Next Junction (ft)",{"$f":"IF('No-Build Start'!P15=\"\",\"\",'No-Build Start'!P15)","v":""},null,null,{"$f":"IF('No-Build Start'!S15=\"\",\"\",'No-Build Start'!S15)","v":""},null,null,{"$f":"IF('No-Build Start'!V15=\"\",\"\",'No-Build Start'!V15)","v":""},null,null,{"$f":"IF('No-Build Start'!Y15=\"\",\"\",'No-Build Start'!Y15)","v":""}]
["Queue Storage Ratio",{"$f":"IFERROR(B12/B14,\"\")","v":""},{"$f":"IFERROR(C12/C14,\"\")","v":""},"","","","",{"$f":"IFERROR(H12/H14,\"\")","v":""},"","","","","",null,"Queue Storage Ratio",{"$f":"IFERROR(P12/P14,\"\")","v":""},"","","","","","","","","","",""]
["Distance to Next junction Ratio",{"$f":"IFERROR(B12/B15,\"\")","v":""},{"$f":"IFERROR(C12/B15,\"\")","v":""},{"$f":"IFERROR(D12/B15,\"\")","v":""},{"$f":"IFERROR(E12/E15,\"\")","v":""},{"$f":"IFERROR(F12/E15,\"\")","v":""},{"$f":"IFERROR(G12/E15,\"\")","v":""},{"$f":"IFERROR(H12/H15,\"\")","v":""},{"$f":"IFERROR(I12/H15,\"\")","v":""},{"$f":"IFERROR(J12/H15,\"\")","v":""},{"$f":"IFERROR(K12/K15,\"\")","v":""},{"$f":"IFERROR(L12/K15,\"\")","v":""},{"$f":"IFERROR(M12/K15,\"\")","v":""},null,"Distance to Next junction Ratio",{"$f":"IFERROR(P12/P15,\"\")","v":""},{"$f":"IFERROR(Q12/P15,\"\")","v":""},{"$f":"IFERROR(R12/P15,\"\")","v":""},{"$f":"IFERROR(S12/S15,\"\")","v":""},{"$f":"IFERROR(T12/S15,\"\")","v":""},{"$f":"IFERROR(U12/S15,\"\")","v":""},{"$f":"IFERROR(V12/V15,\"\")","v":""},{"$f":"IFERROR(W12/V15,\"\")","v":""},{"$f":"IFERROR(X12/V15,\"\")","v":""},{"$f":"IFERROR(Y12/Y15,\"\")","v":""},{"$f":"IFERROR(Z12/Y15,\"\")","v":""},{"$f":"IFERROR(AA12/Y15,\"\")","v":""}]
["Queue Category",{"$f":"IF(AND(MAX(B16:D16)<1,MAX(B17:D17)<0.5),\"A\",IF(OR(MAX(B16:D16)>2,MAX(B17:D17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(E16:G16)<1,MAX(E17:G17)<0.5),\"A\",IF(OR(MAX(E16:G16)>2,MAX(E17:G17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(H16:J16)<1,MAX(H17:J17)<0.5),\"A\",IF(OR(MAX(H16:J16)>2,MAX(H17:J17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(K16:M16)<1,MAX(K17:M17)<0.5),\"A\",IF(OR(MAX(K16:M16)>2,MAX(K17:M17)>1),\"C\",\"B\"))","v":"A"},null,null,null,"Queue Category",{"$f":"IF(AND(MAX(P16:R16)<1,MAX(P17:R17)<0.5),\"A\",IF(OR(MAX(P16:R16)>2,MAX(P17:R17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(S16:U16)<1,MAX(S17:U17)<0.5),\"A\",IF(OR(MAX(S16:U16)>2,MAX(S17:U17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(V16:X16)<1,MAX(V17:X17)<0.5),\"A\",IF(OR(MAX(V16:X16)>2,MAX(V17:X17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(Y16:AA16)<1,MAX(Y17:AA17)<0.5),\"A\",IF(OR(MAX(Y16:AA16)>2,MAX(Y17:AA17)>1),\"C\",\"B\"))","v":"A"}]
["Approach Type Delay Multiplier",{"$f":"IF(B8=\"\",\"\",IF(B8=Lists!$A$1,'Default Values'!$C$12,IF(B8=Lists!$A$2,'Default Values'!$C$11,IF(B8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"B19","v":0.5},{"$f":"B19","v":0.5},{"$f":"IF(E8=\"\",\"\",IF(E8=Lists!$A$1,'Default Values'!$C$12,IF(E8=Lists!$A$2,'Default Values'!$C$11,IF(E8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"E19","v":1},{"$f":"E19","v":1},{"$f":"IF(H8=\"\",\"\",IF(H8=Lists!$A$1,'Default Values'!$C$12,IF(H8=Lists!$A$2,'Default Values'!$C$11,IF(H8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"H19","v":0.25},{"$f":"H19","v":0.25},{"$f":"IF(K8=\"\",\"\",IF(K8=Lists!$A$1,'Default Values'!$C$12,IF(K8=Lists!$A$2,'Default Values'!$C$11,IF(K8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"K19","v":0.5},{"$f":"K19","v":0.5},null,"Approach Type Delay Multiplier",{"$f":"IF(P8=\"\",\"\",IF(P8=Lists!$A$1,'Default Values'!$C$12,IF(P8=Lists!$A$2,'Default Values'!$C$11,IF(P8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"P19","v":0.5},{"$f":"P19","v":0.5},{"$f":"IF(S8=\"\",\"\",IF(S8=Lists!$A$1,'Default Values'!$C$12,IF(S8=Lists!$A$2,'Default Values'!$C$11,IF(S8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"S19","v":1},{"$f":"S19","v":1},{"$f":"IF(V8=\"\",\"\",IF(V8=Lists!$A$1,'Default Values'!$C$12,IF(V8=Lists!$A$2,'Default Values'!$C$11,IF(V8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"V19","v":0.25},{"$f":"V19","v":0.25},{"$f":"IF(Y8=\"\",\"\",IF(Y8=Lists!$A$1,'Default Values'!$C$12,IF(Y8=Lists!$A$2,'Default Values'!$C$11,IF(Y8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"Y19","v":0.5},{"$f":"Y19","v":0.5}]
["Queue Category Delay Multiplier",{"$f":"IF('No-Build Future'!B18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!B18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!B18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"B20","v":0.5},{"$f":"B20","v":0.5},{"$f":"IF('No-Build Future'!E18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!E18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!E18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"E20","v":0.5},{"$f":"E20","v":0.5},{"$f":"IF('No-Build Future'!H18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!H18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!H18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"H20","v":0.5},{"$f":"H20","v":0.5},{"$f":"IF('No-Build Future'!K18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!K18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!K18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"K20","v":0.5},{"$f":"K20","v":0.5},null,"Queue Category Delay Multiplier",{"$f":"IF('No-Build Future'!P18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!P18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!P18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"P20","v":0.5},{"$f":"P20","v":0.5},{"$f":"IF('No-Build Future'!S18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!S18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!S18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"S20","v":0.5},{"$f":"S20","v":0.5},{"$f":"IF('No-Build Future'!V18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!V18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!V18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"V20","v":0.5},{"$f":"V20","v":0.5},{"$f":"IF('No-Build Future'!Y18=\"A\",'Default Values'!$C$5,IF('No-Build Future'!Y18=\"B\",'Default Values'!$C$6,IF('No-Build Future'!Y18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"Y20","v":0.5},{"$f":"Y20","v":0.5}]
["Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},null,"Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2}]

{"sheet":"Build Start","index":8,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,26],[1,0,1,26],[2,0,2,26],[4,1,4,12],[4,15,4,26],[3,1,3,6],[3,7,3,12],[3,15,3,20],[3,21,3,26],[14,18,14,20],[14,21,14,23],[14,24,14,26],[7,18,7,20],[6,1,6,12],[6,15,6,26],[7,21,7,23],[7,24,7,26],[7,1,7,3],[7,4,7,6],[7,7,7,9],[7,10,7,12],[7,15,7,17],[14,1,14,3],[14,4,14,6],[14,7,14,9],[14,10,14,12],[14,15,14,17],[17,7,17,9],[17,10,17,12],[17,15,17,17],[17,21,17,23],[17,24,17,26],[17,18,17,20],[17,1,17,3],[17,4,17,6]]}
["Build Start"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/24*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""}]
[{"$f":"'Overall Data Input'!$H$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear All Blue Cells"]
[{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$22,\")\")","v":"Link to Synchro File ()"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$24,\")\")","v":"Link to Synchro File ()"}]
["Peak Period",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Peak Period",{"$f":"'Overall Data Input'!$H$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Clear Left Side Blue Cells"]
["Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR",null,"Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR"]
["Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear Right Side Blue Cells"]
["Approach Type",{"$f":"IF('No-Build Start'!B8=\"\",\"\",'No-Build Start'!B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF('No-Build Start'!E8=\"\",\"\",'No-Build Start'!E8)","v":"STN"},null,null,{"$f":"IF('No-Build Start'!H8=\"\",\"\",'No-Build Start'!H8)","v":"Local/Collector"},null,null,{"$f":"IF('No-Build Start'!K8=\"\",\"\",'No-Build Start'!K8)","v":"Non-STN Arterial"},null,null,null,"Approach Type",{"$f":"IF(B8=\"\",\"\",B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF(E8=\"\",\"\",E8)","v":"STN"},null,null,{"$f":"IF(H8=\"\",\"\",H8)","v":"Local/Collector"},null,null,{"$f":"IF(K8=\"\",\"\",K8)","v":"Non-STN Arterial"}]
["Volume (vph)",{"$f":"'No-Build Start'!B9","v":0},{"$f":"'No-Build Start'!C9","v":0},{"$f":"'No-Build Start'!D9","v":0},{"$f":"'No-Build Start'!E9","v":0},{"$f":"'No-Build Start'!F9","v":0},{"$f":"'No-Build Start'!G9","v":0},{"$f":"'No-Build Start'!H9","v":0},{"$f":"'No-Build Start'!I9","v":0},{"$f":"'No-Build Start'!J9","v":0},{"$f":"'No-Build Start'!K9","v":0},{"$f":"'No-Build Start'!L9","v":0},{"$f":"'No-Build Start'!M9","v":0},null,"Volume (vph)",{"$f":"'No-Build Start'!P9","v":0},{"$f":"'No-Build Start'!Q9","v":0},{"$f":"'No-Build Start'!R9","v":0},{"$f":"'No-Build Start'!S9","v":0},{"$f":"'No-Build Start'!T9","v":0},{"$f":"'No-Build Start'!U9","v":0},{"$f":"'No-Build Start'!V9","v":0},{"$f":"'No-Build Start'!W9","v":0},{"$f":"'No-Build Start'!X9","v":0},{"$f":"'No-Build Start'!Y9","v":0},{"$f":"'No-Build Start'!Z9","v":0},{"$f":"'No-Build Start'!AA9","v":0},null,"Print This Table Only"]
["Delay (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (s)"]
["Analysis Delay (s)",{"$f":"IF($B7=\"\",IF(B10=\"\",0,MIN(B10,'Default Values'!$C$19)),MIN(IF(B10=\"\",0,B10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(C10=\"\",0,MIN(C10,'Default Values'!$C$19)),MIN(IF(C10=\"\",0,C10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(D10=\"\",0,MIN(D10,'Default Values'!$C$19)),MIN(IF(D10=\"\",0,D10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(E10=\"\",0,MIN(E10,'Default Values'!$C$19)),MIN(IF(E10=\"\",0,E10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(F10=\"\",0,MIN(F10,'Default Values'!$C$19)),MIN(IF(F10=\"\",0,F10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(G10=\"\",0,MIN(G10,'Default Values'!$C$19)),MIN(IF(G10=\"\",0,G10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(H10=\"\",0,MIN(H10,'Default Values'!$C$19)),MIN(IF(H10=\"\",0,H10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(I10=\"\",0,MIN(I10,'Default Values'!$C$19)),MIN(IF(I10=\"\",0,I10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(J10=\"\",0,MIN(J10,'Default Values'!$C$19)),MIN(IF(J10=\"\",0,J10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(K10=\"\",0,MIN(K10,'Default Values'!$C$19)),MIN(IF(K10=\"\",0,K10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(L10=\"\",0,MIN(L10,'Default Values'!$C$19)),MIN(IF(L10=\"\",0,L10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(M10=\"\",0,MIN(M10,'Default Values'!$C$19)),MIN(IF(M10=\"\",0,M10),$B7*'Default Values'!$B$19))","v":0},null,"Analysis Delay (s)",{"$f":"IF($P7=\"\",IF(P10=\"\",0,MIN(P10,'Default Values'!$C$19)),MIN(IF(P10=\"\",0,P10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Q10=\"\",0,MIN(Q10,'Default Values'!$C$19)),MIN(IF(Q10=\"\",0,Q10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(R10=\"\",0,MIN(R10,'Default Values'!$C$19)),MIN(IF(R10=\"\",0,R10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(S10=\"\",0,MIN(S10,'Default Values'!$C$19)),MIN(IF(S10=\"\",0,S10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(T10=\"\",0,MIN(T10,'Default Values'!$C$19)),MIN(IF(T10=\"\",0,T10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(U10=\"\",0,MIN(U10,'Default Values'!$C$19)),MIN(IF(U10=\"\",0,U10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(V10=\"\",0,MIN(V10,'Default Values'!$C$19)),MIN(IF(V10=\"\",0,V10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(W10=\"\",0,MIN(W10,'Default Values'!$C$19)),MIN(IF(W10=\"\",0,W10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(X10=\"\",0,MIN(X10,'Default Values'!$C$19)),MIN(IF(X10=\"\",0,X10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Y10=\"\",0,MIN(Y10,'Default Values'!$C$19)),MIN(IF(Y10=\"\",0,Y10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Z10=\"\",0,MIN(Z10,'Default Values'!$C$19)),MIN(IF(Z10=\"\",0,Z10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(AA10=\"\",0,MIN(AA10,'Default Values'!$C$19)),MIN(IF(AA10=\"\",0,AA10),$P7*'Default Values'!$B$19))","v":0}]
["95th %ile Queue (ft)",null,null,null,null,null,null,null,null,null,null,null,null,null,"95th %ile Queue (ft)"]
["Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM",null,"Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM"]
["Storage Length (ft)",null,{"$f":"IF(B15=\"\",\"\",B15)","v":""},null,null,{"$f":"IF(E15=\"\",\"\",E15)","v":""},null,null,{"$f":"IF(H15=\"\",\"\",H15)","v":""},null,null,{"$f":"IF(K15=\"\",\"\",K15)","v":""},null,null,"Storage Length (ft)",{"$f":"IF(B14=\"\",\"\",B14)","v":""},{"$f":"IF(C14=\"\",\"\",C14)","v":""},"","","","","","","","","",""]
["Distance to Next Junction (ft)",{"$f":"IF('No-Build Start'!B15=\"\",\"\",'No-Build Start'!B15)","v":""},null,null,{"$f":"IF('No-Build Start'!E15=\"\",\"\",'No-Build Start'!E15)","v":""},null,null,{"$f":"IF('No-Build Start'!H15=\"\",\"\",'No-Build Start'!H15)","v":""},null,null,{"$f":"IF('No-Build Start'!K15=\"\",\"\",'No-Build Start'!K15)","v":""},null,null,null,"Distance to Next Junction (ft)",{"$f":"IF(B15=\"\",\"\",B15)","v":""},null,null,"",null,null,"",null,null,""]
["Queue Storage Ratio",{"$f":"IFERROR(B12/B14,\"\")","v":""},{"$f":"IFERROR(C12/C14,\"\")","v":""},"","","","",{"$f":"IFERROR(H12/H14,\"\")","v":""},"","","","","",null,"Queue Storage Ratio",{"$f":"IFERROR(P12/P14,\"\")","v":""},"","","","","","","","","","",""]
["Distance to Next junction Ratio",{"$f":"IFERROR(B12/B15,\"\")","v":""},{"$f":"IFERROR(C12/B15,\"\")","v":""},{"$f":"IFERROR(D12/B15,\"\")","v":""},{"$f":"IFERROR(E12/E15,\"\")","v":""},{"$f":"IFERROR(F12/E15,\"\")","v":""},{"$f":"IFERROR(G12/E15,\"\")","v":""},{"$f":"IFERROR(H12/H15,\"\")","v":""},{"$f":"IFERROR(I12/H15,\"\")","v":""},{"$f":"IFERROR(J12/H15,\"\")","v":""},{"$f":"IFERROR(K12/K15,\"\")","v":""},{"$f":"IFERROR(L12/K15,\"\")","v":""},{"$f":"IFERROR(M12/K15,\"\")","v":""},null,"Distance to Next junction Ratio",{"$f":"IFERROR(P12/P15,\"\")","v":""},{"$f":"IFERROR(Q12/P15,\"\")","v":""},{"$f":"IFERROR(R12/P15,\"\")","v":""},{"$f":"IFERROR(S12/S15,\"\")","v":""},{"$f":"IFERROR(T12/S15,\"\")","v":""},{"$f":"IFERROR(U12/S15,\"\")","v":""},{"$f":"IFERROR(V12/V15,\"\")","v":""},{"$f":"IFERROR(W12/V15,\"\")","v":""},{"$f":"IFERROR(X12/V15,\"\")","v":""},{"$f":"IFERROR(Y12/Y15,\"\")","v":""},{"$f":"IFERROR(Z12/Y15,\"\")","v":""},{"$f":"IFERROR(AA12/Y15,\"\")","v":""}]
["Queue Category",{"$f":"IF(AND(MAX(B16:D16)<1,MAX(B17:D17)<0.5),\"A\",IF(OR(MAX(B16:D16)>2,MAX(B17:D17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(E16:G16)<1,MAX(E17:G17)<0.5),\"A\",IF(OR(MAX(E16:G16)>2,MAX(E17:G17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(H16:J16)<1,MAX(H17:J17)<0.5),\"A\",IF(OR(MAX(H16:J16)>2,MAX(H17:J17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(K16:M16)<1,MAX(K17:M17)<0.5),\"A\",IF(OR(MAX(K16:M16)>2,MAX(K17:M17)>1),\"C\",\"B\"))","v":"A"},null,null,null,"Queue Category",{"$f":"IF(AND(MAX(P16:R16)<1,MAX(P17:R17)<0.5),\"A\",IF(OR(MAX(P16:R16)>2,MAX(P17:R17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(S16:U16)<1,MAX(S17:U17)<0.5),\"A\",IF(OR(MAX(S16:U16)>2,MAX(S17:U17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(V16:X16)<1,MAX(V17:X17)<0.5),\"A\",IF(OR(MAX(V16:X16)>2,MAX(V17:X17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(Y16:AA16)<1,MAX(Y17:AA17)<0.5),\"A\",IF(OR(MAX(Y16:AA16)>2,MAX(Y17:AA17)>1),\"C\",\"B\"))","v":"A"}]
["Approach Type Delay Multiplier",{"$f":"IF(B8=\"\",\"\",IF(B8=Lists!$A$1,'Default Values'!$C$12,IF(B8=Lists!$A$2,'Default Values'!$C$11,IF(B8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"B19","v":0.5},{"$f":"B19","v":0.5},{"$f":"IF(E8=\"\",\"\",IF(E8=Lists!$A$1,'Default Values'!$C$12,IF(E8=Lists!$A$2,'Default Values'!$C$11,IF(E8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"E19","v":1},{"$f":"E19","v":1},{"$f":"IF(H8=\"\",\"\",IF(H8=Lists!$A$1,'Default Values'!$C$12,IF(H8=Lists!$A$2,'Default Values'!$C$11,IF(H8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"H19","v":0.25},{"$f":"H19","v":0.25},{"$f":"IF(K8=\"\",\"\",IF(K8=Lists!$A$1,'Default Values'!$C$12,IF(K8=Lists!$A$2,'Default Values'!$C$11,IF(K8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"K19","v":0.5},{"$f":"K19","v":0.5},null,"Approach Type Delay Multiplier",{"$f":"IF(P8=\"\",\"\",IF(P8=Lists!$A$1,'Default Values'!$C$12,IF(P8=Lists!$A$2,'Default Values'!$C$11,IF(P8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"P19","v":0.5},{"$f":"P19","v":0.5},{"$f":"IF(S8=\"\",\"\",IF(S8=Lists!$A$1,'Default Values'!$C$12,IF(S8=Lists!$A$2,'Default Values'!$C$11,IF(S8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"S19","v":1},{"$f":"S19","v":1},{"$f":"IF(V8=\"\",\"\",IF(V8=Lists!$A$1,'Default Values'!$C$12,IF(V8=Lists!$A$2,'Default Values'!$C$11,IF(V8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"V19","v":0.25},{"$f":"V19","v":0.25},{"$f":"IF(Y8=\"\",\"\",IF(Y8=Lists!$A$1,'Default Values'!$C$12,IF(Y8=Lists!$A$2,'Default Values'!$C$11,IF(Y8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"Y19","v":0.5},{"$f":"Y19","v":0.5}]
["Queue Category Delay Multiplier",{"$f":"IF('Build Start'!B18=\"A\",'Default Values'!$C$5,IF('Build Start'!B18=\"B\",'Default Values'!$C$6,IF('Build Start'!B18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"B20","v":0.5},{"$f":"B20","v":0.5},{"$f":"IF('Build Start'!E18=\"A\",'Default Values'!$C$5,IF('Build Start'!E18=\"B\",'Default Values'!$C$6,IF('Build Start'!E18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"E20","v":0.5},{"$f":"E20","v":0.5},{"$f":"IF('Build Start'!H18=\"A\",'Default Values'!$C$5,IF('Build Start'!H18=\"B\",'Default Values'!$C$6,IF('Build Start'!H18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"H20","v":0.5},{"$f":"H20","v":0.5},{"$f":"IF('Build Start'!K18=\"A\",'Default Values'!$C$5,IF('Build Start'!K18=\"B\",'Default Values'!$C$6,IF('Build Start'!K18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"K20","v":0.5},{"$f":"K20","v":0.5},null,"Queue Category Delay Multiplier",{"$f":"IF('Build Start'!P18=\"A\",'Default Values'!$C$5,IF('Build Start'!P18=\"B\",'Default Values'!$C$6,IF('Build Start'!P18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"P20","v":0.5},{"$f":"P20","v":0.5},{"$f":"IF('Build Start'!S18=\"A\",'Default Values'!$C$5,IF('Build Start'!S18=\"B\",'Default Values'!$C$6,IF('Build Start'!S18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"S20","v":0.5},{"$f":"S20","v":0.5},{"$f":"IF('Build Start'!V18=\"A\",'Default Values'!$C$5,IF('Build Start'!V18=\"B\",'Default Values'!$C$6,IF('Build Start'!V18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"V20","v":0.5},{"$f":"V20","v":0.5},{"$f":"IF('Build Start'!Y18=\"A\",'Default Values'!$C$5,IF('Build Start'!Y18=\"B\",'Default Values'!$C$6,IF('Build Start'!Y18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"Y20","v":0.5},{"$f":"Y20","v":0.5}]
["Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},null,"Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2}]

{"sheet":"Build Future","index":9,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,26],[1,0,1,26],[2,0,2,26],[4,1,4,12],[4,15,4,26],[3,1,3,6],[3,7,3,12],[3,15,3,20],[3,21,3,26],[14,18,14,20],[14,21,14,23],[14,24,14,26],[7,18,7,20],[6,1,6,12],[6,15,6,26],[7,21,7,23],[7,24,7,26],[7,1,7,3],[7,4,7,6],[7,7,7,9],[7,10,7,12],[7,15,7,17],[14,1,14,3],[14,4,14,6],[14,7,14,9],[14,10,14,12],[14,15,14,17],[17,7,17,9],[17,10,17,12],[17,15,17,17],[17,21,17,23],[17,24,17,26],[17,18,17,20],[17,1,17,3],[17,4,17,6]]}
["Build Future"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/24*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""}]
[{"$f":"'Overall Data Input'!$H$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear All Blue Cells"]
[{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$22,\")\")","v":"Link to Synchro File ()"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Link to Synchro File (\",'Overall Data Input'!$H$24,\")\")","v":"Link to Synchro File ()"}]
["Peak Period",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Peak Period",{"$f":"'Overall Data Input'!$H$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Clear Left Side Blue Cells"]
["Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR",null,"Movement","EBL","EBT","EBR","WBL","WBT","WBR","NBL","NBT","NBR","SBL","SBT","SBR"]
["Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Length (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear Right Side Blue Cells"]
["Approach Type",{"$f":"IF('No-Build Start'!B8=\"\",\"\",'No-Build Start'!B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF('No-Build Start'!E8=\"\",\"\",'No-Build Start'!E8)","v":"STN"},null,null,{"$f":"IF('No-Build Start'!H8=\"\",\"\",'No-Build Start'!H8)","v":"Local/Collector"},null,null,{"$f":"IF('No-Build Start'!K8=\"\",\"\",'No-Build Start'!K8)","v":"Non-STN Arterial"},null,null,null,"Approach Type",{"$f":"IF(B8=\"\",\"\",B8)","v":"Non-STN Arterial"},null,null,{"$f":"IF(E8=\"\",\"\",E8)","v":"STN"},null,null,{"$f":"IF(H8=\"\",\"\",H8)","v":"Local/Collector"},null,null,{"$f":"IF(K8=\"\",\"\",K8)","v":"Non-STN Arterial"}]
["Volume (vph)",{"$f":"'No-Build Future'!B9","v":0},{"$f":"'No-Build Future'!C9","v":0},{"$f":"'No-Build Future'!D9","v":0},{"$f":"'No-Build Future'!E9","v":0},{"$f":"'No-Build Future'!F9","v":0},{"$f":"'No-Build Future'!G9","v":0},{"$f":"'No-Build Future'!H9","v":0},{"$f":"'No-Build Future'!I9","v":0},{"$f":"'No-Build Future'!J9","v":0},{"$f":"'No-Build Future'!K9","v":0},{"$f":"'No-Build Future'!L9","v":0},{"$f":"'No-Build Future'!M9","v":0},null,"Volume (vph)",{"$f":"'No-Build Future'!P9","v":0},{"$f":"'No-Build Future'!Q9","v":0},{"$f":"'No-Build Future'!R9","v":0},{"$f":"'No-Build Future'!S9","v":0},{"$f":"'No-Build Future'!T9","v":0},{"$f":"'No-Build Future'!U9","v":0},{"$f":"'No-Build Future'!V9","v":0},{"$f":"'No-Build Future'!W9","v":0},{"$f":"'No-Build Future'!X9","v":0},{"$f":"'No-Build Future'!Y9","v":0},{"$f":"'No-Build Future'!Z9","v":0},{"$f":"'No-Build Future'!AA9","v":0},null,"Print This Table Only"]
["Delay (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Delay (s)"]
["Analysis Delay (s)",{"$f":"IF($B7=\"\",IF(B10=\"\",0,MIN(B10,'Default Values'!$C$19)),MIN(IF(B10=\"\",0,B10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(C10=\"\",0,MIN(C10,'Default Values'!$C$19)),MIN(IF(C10=\"\",0,C10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(D10=\"\",0,MIN(D10,'Default Values'!$C$19)),MIN(IF(D10=\"\",0,D10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(E10=\"\",0,MIN(E10,'Default Values'!$C$19)),MIN(IF(E10=\"\",0,E10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(F10=\"\",0,MIN(F10,'Default Values'!$C$19)),MIN(IF(F10=\"\",0,F10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(G10=\"\",0,MIN(G10,'Default Values'!$C$19)),MIN(IF(G10=\"\",0,G10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(H10=\"\",0,MIN(H10,'Default Values'!$C$19)),MIN(IF(H10=\"\",0,H10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(I10=\"\",0,MIN(I10,'Default Values'!$C$19)),MIN(IF(I10=\"\",0,I10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(J10=\"\",0,MIN(J10,'Default Values'!$C$19)),MIN(IF(J10=\"\",0,J10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(K10=\"\",0,MIN(K10,'Default Values'!$C$19)),MIN(IF(K10=\"\",0,K10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(L10=\"\",0,MIN(L10,'Default Values'!$C$19)),MIN(IF(L10=\"\",0,L10),$B7*'Default Values'!$B$19))","v":0},{"$f":"IF($B7=\"\",IF(M10=\"\",0,MIN(M10,'Default Values'!$C$19)),MIN(IF(M10=\"\",0,M10),$B7*'Default Values'!$B$19))","v":0},null,"Analysis Delay (s)",{"$f":"IF($P7=\"\",IF(P10=\"\",0,MIN(P10,'Default Values'!$C$19)),MIN(IF(P10=\"\",0,P10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Q10=\"\",0,MIN(Q10,'Default Values'!$C$19)),MIN(IF(Q10=\"\",0,Q10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(R10=\"\",0,MIN(R10,'Default Values'!$C$19)),MIN(IF(R10=\"\",0,R10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(S10=\"\",0,MIN(S10,'Default Values'!$C$19)),MIN(IF(S10=\"\",0,S10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(T10=\"\",0,MIN(T10,'Default Values'!$C$19)),MIN(IF(T10=\"\",0,T10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(U10=\"\",0,MIN(U10,'Default Values'!$C$19)),MIN(IF(U10=\"\",0,U10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(V10=\"\",0,MIN(V10,'Default Values'!$C$19)),MIN(IF(V10=\"\",0,V10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(W10=\"\",0,MIN(W10,'Default Values'!$C$19)),MIN(IF(W10=\"\",0,W10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(X10=\"\",0,MIN(X10,'Default Values'!$C$19)),MIN(IF(X10=\"\",0,X10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Y10=\"\",0,MIN(Y10,'Default Values'!$C$19)),MIN(IF(Y10=\"\",0,Y10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(Z10=\"\",0,MIN(Z10,'Default Values'!$C$19)),MIN(IF(Z10=\"\",0,Z10),$P7*'Default Values'!$B$19))","v":0},{"$f":"IF($P7=\"\",IF(AA10=\"\",0,MIN(AA10,'Default Values'!$C$19)),MIN(IF(AA10=\"\",0,AA10),$P7*'Default Values'!$B$19))","v":0}]
["95th %ile Queue (ft)",null,null,null,null,null,null,null,null,null,null,null,null,null,"95th %ile Queue (ft)"]
["Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM",null,"Queue Source","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM","HCM"]
["Storage Length (ft)",{"$f":"IF('Build Start'!B14=\"\",\"\",'Build Start'!B14)","v":""},{"$f":"IF('Build Start'!C14=\"\",\"\",'Build Start'!C14)","v":""},{"$f":"IF('Build Start'!D14=\"\",\"\",'Build Start'!D14)","v":""},{"$f":"IF('Build Start'!E14=\"\",\"\",'Build Start'!E14)","v":""},{"$f":"IF('Build Start'!F14=\"\",\"\",'Build Start'!F14)","v":""},{"$f":"IF('Build Start'!G14=\"\",\"\",'Build Start'!G14)","v":""},{"$f":"IF('Build Start'!H14=\"\",\"\",'Build Start'!H14)","v":""},{"$f":"IF('Build Start'!I14=\"\",\"\",'Build Start'!I14)","v":""},{"$f":"IF('Build Start'!J14=\"\",\"\",'Build Start'!J14)","v":""},{"$f":"IF('Build Start'!K14=\"\",\"\",'Build Start'!K14)","v":""},{"$f":"IF('Build Start'!L14=\"\",\"\",'Build Start'!L14)","v":""},{"$f":"IF('Build Start'!M14=\"\",\"\",'Build Start'!M14)","v":""},null,"Storage Length (ft)",{"$f":"IF('Build Start'!P14=\"\",\"\",'Build Start'!P14)","v":""},{"$f":"IF('Build Start'!Q14=\"\",\"\",'Build Start'!Q14)","v":""},{"$f":"IF('Build Start'!R14=\"\",\"\",'Build Start'!R14)","v":""},{"$f":"IF('Build Start'!S14=\"\",\"\",'Build Start'!S14)","v":""},{"$f":"IF('Build Start'!T14=\"\",\"\",'Build Start'!T14)","v":""},{"$f":"IF('Build Start'!U14=\"\",\"\",'Build Start'!U14)","v":""},{"$f":"IF('Build Start'!V14=\"\",\"\",'Build Start'!V14)","v":""},{"$f":"IF('Build Start'!W14=\"\",\"\",'Build Start'!W14)","v":""},{"$f":"IF('Build Start'!X14=\"\",\"\",'Build Start'!X14)","v":""},{"$f":"IF('Build Start'!Y14=\"\",\"\",'Build Start'!Y14)","v":""},{"$f":"IF('Build Start'!Z14=\"\",\"\",'Build Start'!Z14)","v":""},{"$f":"IF('Build Start'!AA14=\"\",\"\",'Build Start'!AA14)","v":""}]
["Distance to Next Junction (ft)",{"$f":"IF('Build Start'!B15=\"\",\"\",'Build Start'!B15)","v":""},null,null,{"$f":"IF('Build Start'!E15=\"\",\"\",'Build Start'!E15)","v":""},null,null,{"$f":"IF('Build Start'!H15=\"\",\"\",'Build Start'!H15)","v":""},null,null,{"$f":"IF('Build Start'!K15=\"\",\"\",'Build Start'!K15)","v":""},null,null,null,"Distance to Next Junction (ft)",{"$f":"IF('Build Start'!P15=\"\",\"\",'Build Start'!P15)","v":""},null,null,{"$f":"IF('Build Start'!S15=\"\",\"\",'Build Start'!S15)","v":""},null,null,{"$f":"IF('Build Start'!V15=\"\",\"\",'Build Start'!V15)","v":""},null,null,{"$f":"IF('Build Start'!Y15=\"\",\"\",'Build Start'!Y15)","v":""}]
["Queue Storage Ratio",{"$f":"IFERROR(B12/B14,\"\")","v":""},{"$f":"IFERROR(C12/C14,\"\")","v":""},"","","","",{"$f":"IFERROR(H12/H14,\"\")","v":""},"","","","","",null,"Queue Storage Ratio",{"$f":"IFERROR(P12/P14,\"\")","v":""},"","","","","","","","","","",""]
["Distance to Next junction Ratio",{"$f":"IFERROR(B12/B15,\"\")","v":""},{"$f":"IFERROR(C12/B15,\"\")","v":""},{"$f":"IFERROR(D12/B15,\"\")","v":""},{"$f":"IFERROR(E12/E15,\"\")","v":""},{"$f":"IFERROR(F12/E15,\"\")","v":""},{"$f":"IFERROR(G12/E15,\"\")","v":""},{"$f":"IFERROR(H12/H15,\"\")","v":""},{"$f":"IFERROR(I12/H15,\"\")","v":""},{"$f":"IFERROR(J12/H15,\"\")","v":""},{"$f":"IFERROR(K12/K15,\"\")","v":""},{"$f":"IFERROR(L12/K15,\"\")","v":""},{"$f":"IFERROR(M12/K15,\"\")","v":""},null,"Distance to Next junction Ratio",{"$f":"IFERROR(P12/P15,\"\")","v":""},{"$f":"IFERROR(Q12/P15,\"\")","v":""},{"$f":"IFERROR(R12/P15,\"\")","v":""},{"$f":"IFERROR(S12/S15,\"\")","v":""},{"$f":"IFERROR(T12/S15,\"\")","v":""},{"$f":"IFERROR(U12/S15,\"\")","v":""},{"$f":"IFERROR(V12/V15,\"\")","v":""},{"$f":"IFERROR(W12/V15,\"\")","v":""},{"$f":"IFERROR(X12/V15,\"\")","v":""},{"$f":"IFERROR(Y12/Y15,\"\")","v":""},{"$f":"IFERROR(Z12/Y15,\"\")","v":""},{"$f":"IFERROR(AA12/Y15,\"\")","v":""}]
["Queue Category",{"$f":"IF(AND(MAX(B16:D16)<1,MAX(B17:D17)<0.5),\"A\",IF(OR(MAX(B16:D16)>2,MAX(B17:D17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(E16:G16)<1,MAX(E17:G17)<0.5),\"A\",IF(OR(MAX(E16:G16)>2,MAX(E17:G17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(H16:J16)<1,MAX(H17:J17)<0.5),\"A\",IF(OR(MAX(H16:J16)>2,MAX(H17:J17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(K16:M16)<1,MAX(K17:M17)<0.5),\"A\",IF(OR(MAX(K16:M16)>2,MAX(K17:M17)>1),\"C\",\"B\"))","v":"A"},null,null,null,"Queue Category",{"$f":"IF(AND(MAX(P16:R16)<1,MAX(P17:R17)<0.5),\"A\",IF(OR(MAX(P16:R16)>2,MAX(P17:R17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(S16:U16)<1,MAX(S17:U17)<0.5),\"A\",IF(OR(MAX(S16:U16)>2,MAX(S17:U17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(V16:X16)<1,MAX(V17:X17)<0.5),\"A\",IF(OR(MAX(V16:X16)>2,MAX(V17:X17)>1),\"C\",\"B\"))","v":"A"},null,null,{"$f":"IF(AND(MAX(Y16:AA16)<1,MAX(Y17:AA17)<0.5),\"A\",IF(OR(MAX(Y16:AA16)>2,MAX(Y17:AA17)>1),\"C\",\"B\"))","v":"A"}]
["Approach Type Delay Multiplier",{"$f":"IF(B8=\"\",\"\",IF(B8=Lists!$A$1,'Default Values'!$C$12,IF(B8=Lists!$A$2,'Default Values'!$C$11,IF(B8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"B19","v":0.5},{"$f":"B19","v":0.5},{"$f":"IF(E8=\"\",\"\",IF(E8=Lists!$A$1,'Default Values'!$C$12,IF(E8=Lists!$A$2,'Default Values'!$C$11,IF(E8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"E19","v":1},{"$f":"E19","v":1},{"$f":"IF(H8=\"\",\"\",IF(H8=Lists!$A$1,'Default Values'!$C$12,IF(H8=Lists!$A$2,'Default Values'!$C$11,IF(H8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"H19","v":0.25},{"$f":"H19","v":0.25},{"$f":"IF(K8=\"\",\"\",IF(K8=Lists!$A$1,'Default Values'!$C$12,IF(K8=Lists!$A$2,'Default Values'!$C$11,IF(K8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"K19","v":0.5},{"$f":"K19","v":0.5},null,"Approach Type Delay Multiplier",{"$f":"IF(P8=\"\",\"\",IF(P8=Lists!$A$1,'Default Values'!$C$12,IF(P8=Lists!$A$2,'Default Values'!$C$11,IF(P8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"P19","v":0.5},{"$f":"P19","v":0.5},{"$f":"IF(S8=\"\",\"\",IF(S8=Lists!$A$1,'Default Values'!$C$12,IF(S8=Lists!$A$2,'Default Values'!$C$11,IF(S8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":1},{"$f":"S19","v":1},{"$f":"S19","v":1},{"$f":"IF(V8=\"\",\"\",IF(V8=Lists!$A$1,'Default Values'!$C$12,IF(V8=Lists!$A$2,'Default Values'!$C$11,IF(V8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.25},{"$f":"V19","v":0.25},{"$f":"V19","v":0.25},{"$f":"IF(Y8=\"\",\"\",IF(Y8=Lists!$A$1,'Default Values'!$C$12,IF(Y8=Lists!$A$2,'Default Values'!$C$11,IF(Y8=Lists!$A$3,'Default Values'!$C$10,\"\"))))","v":0.5},{"$f":"Y19","v":0.5},{"$f":"Y19","v":0.5}]
["Queue Category Delay Multiplier",{"$f":"IF('Build Future'!B18=\"A\",'Default Values'!$C$5,IF('Build Future'!B18=\"B\",'Default Values'!$C$6,IF('Build Future'!B18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"B20","v":0.5},{"$f":"B20","v":0.5},{"$f":"IF('Build Future'!E18=\"A\",'Default Values'!$C$5,IF('Build Future'!E18=\"B\",'Default Values'!$C$6,IF('Build Future'!E18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"E20","v":0.5},{"$f":"E20","v":0.5},{"$f":"IF('Build Future'!H18=\"A\",'Default Values'!$C$5,IF('Build Future'!H18=\"B\",'Default Values'!$C$6,IF('Build Future'!H18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"H20","v":0.5},{"$f":"H20","v":0.5},{"$f":"IF('Build Future'!K18=\"A\",'Default Values'!$C$5,IF('Build Future'!K18=\"B\",'Default Values'!$C$6,IF('Build Future'!K18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"K20","v":0.5},{"$f":"K20","v":0.5},null,"Queue Category Delay Multiplier",{"$f":"IF('Build Future'!P18=\"A\",'Default Values'!$C$5,IF('Build Future'!P18=\"B\",'Default Values'!$C$6,IF('Build Future'!P18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"P20","v":0.5},{"$f":"P20","v":0.5},{"$f":"IF('Build Future'!S18=\"A\",'Default Values'!$C$5,IF('Build Future'!S18=\"B\",'Default Values'!$C$6,IF('Build Future'!S18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"S20","v":0.5},{"$f":"S20","v":0.5},{"$f":"IF('Build Future'!V18=\"A\",'Default Values'!$C$5,IF('Build Future'!V18=\"B\",'Default Values'!$C$6,IF('Build Future'!V18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"V20","v":0.5},{"$f":"V20","v":0.5},{"$f":"IF('Build Future'!Y18=\"A\",'Default Values'!$C$5,IF('Build Future'!Y18=\"B\",'Default Values'!$C$6,IF('Build Future'!Y18=\"C\",'Default Values'!$C$7)))","v":0.5},{"$f":"Y20","v":0.5},{"$f":"Y20","v":0.5}]
["Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},null,"Peak Hour Delay Multiplier",{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2},{"$f":"'Default Values'!$A$10","v":2}]

{"sheet":"Delay Diagnostics","index":10,"n_rows":21,"n_cols":22,"rows_kept":21,"cut":false,"hidden":false,"merged":[[12,0,12,10],[13,1,13,4],[13,7,13,10],[0,0,0,10],[1,0,1,10],[2,1,2,4],[2,7,2,10],[11,0,11,10]]}
["Delay Proportion By Approach and Peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/$V$2*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
["Peak",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,"Peak",{"$f":"'Overall Data Input'!$H$24","v":0}]
["Scenario/Approach","EB","WB","NB","SB",null,"Scenario/Approach","EB","WB","NB","SB"]
["Approach Type",{"$f":"IF((OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"}]
["No-Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(B6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(B6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(C6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(C6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(C6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(C6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(D6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(D6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(D6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(D6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(E6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(E6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+10,0))),\"\")","v":""},null,"No-Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(H6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(H6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(I6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(I6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(I6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(I6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(J6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(J6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(J6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(J6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(K6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(K6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+10,0))),\"\")","v":""}]
["No-Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(B7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(B7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(C7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(C7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(C7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(C7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(D7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(D7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(D7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(D7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(E7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(E7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+10,0))),\"\")","v":""},null,"No-Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(H7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(H7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(I7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(I7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(I7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(I7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(J7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(J7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(J7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(J7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(K7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(K7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+10,0))),\"\")","v":""}]
["Approach Type",{"$f":"IF((OFFSET('Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B8","v":"Non-STN Arterial"},{"$f":"C8","v":"STN"},{"$f":"D8","v":"Local/Collector"},{"$f":"E8","v":"Non-STN Arterial"}]
["Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(B9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(B9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(C9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(C9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(C9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(C9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(D9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(D9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(D9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(D9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(E9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(E9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+10,0))),\"\")","v":""},null,"Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(H9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(H9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(I9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(I9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(I9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(I9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(J9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(J9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(J9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(J9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(K9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(K9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+10,0))),\"\")","v":""}]
["Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(B10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(B10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(C10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(C10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(C10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(C10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(D10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(D10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(D10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(D10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(E10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(E10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+10,0))),\"\")","v":""},null,"Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(H10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(H10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(I10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(I10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(I10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(I10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(J10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(J10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(J10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(J10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(K10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(K10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+10,0))),\"\")","v":""}]
[]
["Annual Delay Cost By Approach and Peak"]
[{"$f":"A2","v":""}]
["Peak",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,"Peak",{"$f":"'Overall Data Input'!$H$24","v":0}]
["Scenario/Approach","EB","WB","NB","SB",null,"Scenario/Approach","EB","WB","NB","SB"]
["Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"}]
["No-Build Start",{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"No-Build Start",{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["No-Build Future",{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"No-Build Future",{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["Approach Type",{"$f":"B8","v":"Non-STN Arterial"},{"$f":"C8","v":"STN"},{"$f":"D8","v":"Local/Collector"},{"$f":"E8","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B19","v":"Non-STN Arterial"},{"$f":"C19","v":"STN"},{"$f":"D19","v":"Local/Collector"},{"$f":"E19","v":"Non-STN Arterial"}]
["Build Start",{"$f":"SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"Build Start",{"$f":"SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["Build Future",{"$f":"SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"Build Future",{"$f":"SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]

{"sheet":"STN-Only Delay Diagnostics","index":11,"n_rows":10,"n_cols":22,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,10],[2,1,2,4],[2,7,2,10]]}
["STN-Only Annual Delay Cost By Approach and Peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/$V$2*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Peak",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,"Peak",{"$f":"'Overall Data Input'!$H$24","v":0}]
["Scenario/Approach","EB","WB","NB","SB",null,"Scenario/Approach","EB","WB","NB","SB"]
["Approach Type",{"$f":"IF((OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"}]
["No-Build Start",{"$f":"IF(B5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600, 0)","v":0},{"$f":"IF(C5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"No-Build Start",{"$f":"IF(H5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+10,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["No-Build Future",{"$f":"IF(B5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(C5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"No-Build Future",{"$f":"IF(H5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["Approach Type",{"$f":"IF((OFFSET('Build Start'!$B$1,(ROW(B8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$B$1,(ROW(B8)-8)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('Build Start'!$E$1,(ROW(C8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$E$1,(ROW(C8)-8)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('Build Start'!$H$1,(ROW(D8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$H$1,(ROW(D8)-8)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('Build Start'!$K$1,(ROW(E8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$K$1,(ROW(E8)-8)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B8","v":"Non-STN Arterial"},{"$f":"C8","v":"STN"},{"$f":"D8","v":"Local/Collector"},{"$f":"E8","v":"Non-STN Arterial"}]
["Build Start",{"$f":"IF(B8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(C8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"Build Start",{"$f":"IF(H8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+10,0)),  (OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["Build Future",{"$f":"IF(B8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(C8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"Build Future",{"$f":"IF(H8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]

{"sheet":"Delay Diagnostics by Approach","index":12,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[12,0,12,10],[13,1,13,4],[13,7,13,10],[0,0,0,10],[1,0,1,10],[2,1,2,4],[2,7,2,10],[11,0,11,10]]}
["Delay Proportion By Approach and Peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/$V$2*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
["Peak",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,"Peak",{"$f":"'Overall Data Input'!$H$24","v":0}]
["Scenario/Approach","EB","WB","NB","SB",null,"Scenario/Approach","EB","WB","NB","SB"]
["Approach Type",{"$f":"IF((OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"}]
["No-Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(B6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(B6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(C6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(C6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(C6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(C6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(D6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(D6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(D6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(D6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(E6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(E6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+10,0))),\"\")","v":""},null,"No-Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(H6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(H6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(I6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(I6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(I6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(I6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(J6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(J6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(J6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(J6)-6)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(K6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(K6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+10,0))),\"\")","v":""}]
["No-Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(B7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(B7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(C7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(C7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(C7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(C7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(D7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(D7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(D7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(D7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(E7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(E7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+10,0))),\"\")","v":""},null,"No-Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(H7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(H7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(I7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(I7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(I7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(I7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(J7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(J7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(J7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(J7)-7)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(K7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(K7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+10,0))),\"\")","v":""}]
["Approach Type",{"$f":"IF((OFFSET('Build Start'!$B$1,(ROW(B8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$B$1,(ROW(B8)-8)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('Build Start'!$E$1,(ROW(C8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$E$1,(ROW(C8)-8)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('Build Start'!$H$1,(ROW(D8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$H$1,(ROW(D8)-8)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('Build Start'!$K$1,(ROW(E8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$K$1,(ROW(E8)-8)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B8","v":"Non-STN Arterial"},{"$f":"C8","v":"STN"},{"$f":"D8","v":"Local/Collector"},{"$f":"E8","v":"Non-STN Arterial"}]
["Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(B9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(B9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(C9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(C9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(C9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(C9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(D9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(D9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(D9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(D9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(E9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(E9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+10,0))),\"\")","v":""},null,"Build Start",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(H9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(H9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(I9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(I9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(I9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(I9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(J9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(J9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(J9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(J9)-9)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(K9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(K9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+10,0))),\"\")","v":""}]
["Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(B10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(B10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(C10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(C10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(C10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(C10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(D10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(D10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(D10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(D10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(E10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(E10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+10,0))),\"\")","v":""},null,"Build Future",{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(H10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(H10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(I10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(I10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(I10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(I10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(J10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(J10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(J10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(J10)-10)/$V$2*24+10,0))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+10,0)))/SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(K10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(K10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+10,0))),\"\")","v":""}]
[]
["Annual Delay Cost By Approach and Peak"]
[{"$f":"A2","v":""}]
["Peak",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,"Peak",{"$f":"'Overall Data Input'!$H$24","v":0}]
["Scenario/Approach","EB","WB","NB","SB",null,"Scenario/Approach","EB","WB","NB","SB"]
["Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"}]
["No-Build Start",{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"No-Build Start",{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$S$1,(ROW(I17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+18,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+19,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+19,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K17)-17)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K17)-17)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["No-Build Future",{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"No-Build Future",{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+18,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+19,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+19,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K18)-18)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K18)-18)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["Approach Type",{"$f":"B8","v":"Non-STN Arterial"},{"$f":"C8","v":"STN"},{"$f":"D8","v":"Local/Collector"},{"$f":"E8","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B19","v":"Non-STN Arterial"},{"$f":"C19","v":"STN"},{"$f":"D19","v":"Local/Collector"},{"$f":"E19","v":"Non-STN Arterial"}]
["Build Start",{"$f":"SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$B$1,(ROW(B20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$D$1,(ROW(B20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$E$1,(ROW(C20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$G$1,(ROW(C20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$H$1,(ROW(D20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$J$1,(ROW(D20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$K$1,(ROW(E20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$M$1,(ROW(E20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"Build Start",{"$f":"SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$P$1,(ROW(H20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$R$1,(ROW(H20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$S$1,(ROW(I20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$U$1,(ROW(I20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$V$1,(ROW(J20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$X$1,(ROW(J20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+8,0)),(OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+10,0)), (OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+18,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+18,0)), (OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+19,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+19,0)), (OFFSET('Build Start'!$Y$1,(ROW(K20)-20)/$V$2*24+20,0)):(OFFSET('Build Start'!$AA$1,(ROW(K20)-20)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["Build Future",{"$f":"SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$B$1,(ROW(B21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$D$1,(ROW(B21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$E$1,(ROW(C21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$G$1,(ROW(C21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$H$1,(ROW(D21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$J$1,(ROW(D21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$K$1,(ROW(E21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$M$1,(ROW(E21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600","v":0},null,"Build Future",{"$f":"SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$P$1,(ROW(H21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$R$1,(ROW(H21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$S$1,(ROW(I21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$U$1,(ROW(I21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$V$1,(ROW(J21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$X$1,(ROW(J21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0},{"$f":"SUMPRODUCT((OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+8,0)),(OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+10,0)), (OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+18,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+18,0)), (OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+19,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+19,0)), (OFFSET('Build Future'!$Y$1,(ROW(K21)-21)/$V$2*24+20,0)):(OFFSET('Build Future'!$AA$1,(ROW(K21)-21)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600","v":0}]
["Summary for Table Below",{"$f":"SUMPRODUCT($A$24:$A$73,B24:B73)","v":0},{"$f":"SUMPRODUCT($A$24:$A$73,C24:C73)","v":0},{"$f":"SUMPRODUCT($A$24:$A$73,D24:D73)","v":0},{"$f":"SUMPRODUCT($A$24:$A$73,E24:E73)","v":0},null,null,{"$f":"SUMPRODUCT($A$24:$A$73,H24:H73)","v":0},{"$f":"SUMPRODUCT($A$24:$A$73,I24:I73)","v":0},{"$f":"SUMPRODUCT($A$24:$A$73,J24:J73)","v":0},{"$f":"SUMPRODUCT($A$24:$A$73,K24:K73)","v":0},"Year"]
[{"$f":"IFERROR((1-'Overall Data Input'!$H$212)^(L23-'Default Values'!$B$2),\"\")","v":1},{"$f":"B17-B20","v":0},{"$f":"C17-C20","v":0},0,0,null,null,0,0,0,0,{"$f":"'Overall Data Input'!$H$17","v":0}]
[{"$f":"IF(L23 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$C$1,(ROW(A24)-CELL(\"row\",A24))/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A24 <> \"\", B23+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24 <> \"\", C23+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24 <> \"\", D23+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24 <> \"\", E23+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A24 <> \"\", H23+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24 <> \"\", I23+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24 <> \"\", J23+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24 <> \"\", K23+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L23< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L24)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L24)-24)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L24 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$D$1,(ROW(A25)-25)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A25 <> \"\", B24+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25 <> \"\", C24+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25 <> \"\", D24+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25 <> \"\", E24+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A25 <> \"\", H24+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25 <> \"\", I24+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25 <> \"\", J24+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25 <> \"\", K24+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L24< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L25)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L25)-25)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L25 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$E$1,(ROW(A26)-26)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A26 <> \"\", B25+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26 <> \"\", C25+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26 <> \"\", D25+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26 <> \"\", E25+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A26 <> \"\", H25+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26 <> \"\", I25+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26 <> \"\", J25+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26 <> \"\", K25+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L25< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L26)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L26)-26)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L26 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$F$1,(ROW(A27)-27)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A27 <> \"\", B26+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27 <> \"\", C26+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27 <> \"\", D26+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27 <> \"\", E26+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A27 <> \"\", H26+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27 <> \"\", I26+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27 <> \"\", J26+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27 <> \"\", K26+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L26< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L27)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L27)-27)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L27 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$G$1,(ROW(A28)-28)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A28 <> \"\", B27+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28 <> \"\", C27+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28 <> \"\", D27+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28 <> \"\", E27+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A28 <> \"\", H27+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28 <> \"\", I27+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28 <> \"\", J27+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28 <> \"\", K27+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L27< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L28)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L28)-28)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L28 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$H$1,(ROW(A29)-29)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A29 <> \"\", B28+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29 <> \"\", C28+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29 <> \"\", D28+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29 <> \"\", E28+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A29 <> \"\", H28+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29 <> \"\", I28+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29 <> \"\", J28+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29 <> \"\", K28+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L28< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L29)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L29)-29)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L29 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$I$1,(ROW(A30)-30)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A30 <> \"\", B29+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30 <> \"\", C29+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30 <> \"\", D29+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30 <> \"\", E29+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A30 <> \"\", H29+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30 <> \"\", I29+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30 <> \"\", J29+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30 <> \"\", K29+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L29< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L30)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L30)-30)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L30 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$J$1,(ROW(A31)-31)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A31 <> \"\", B30+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31 <> \"\", C30+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31 <> \"\", D30+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31 <> \"\", E30+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A31 <> \"\", H30+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31 <> \"\", I30+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31 <> \"\", J30+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31 <> \"\", K30+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L30< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L31)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L31)-31)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L31 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$K$1,(ROW(A32)-32)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A32 <> \"\", B31+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32 <> \"\", C31+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32 <> \"\", D31+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32 <> \"\", E31+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A32 <> \"\", H31+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32 <> \"\", I31+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32 <> \"\", J31+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32 <> \"\", K31+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L31< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L32)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L32)-32)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L32< 'Overall Data Input'!$H$18,OFFSET('NPV Calculations'!$L$1,(ROW(A33)-33)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A33 <> \"\", B32+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33 <> \"\", C32+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33 <> \"\", D32+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33 <> \"\", E32+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A33 <> \"\", H32+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33 <> \"\", I32+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33 <> \"\", J32+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33 <> \"\", K32+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L32< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L33)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L33)-33)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L33 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$M$1,(ROW(A34)-34)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A34 <> \"\", B33+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34 <> \"\", C33+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34 <> \"\", D33+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34 <> \"\", E33+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A34 <> \"\", H33+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34 <> \"\", I33+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34 <> \"\", J33+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34 <> \"\", K33+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L33< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L34)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L34)-34)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L34 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$N$1,(ROW(A35)-35)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A35 <> \"\", B34+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35 <> \"\", C34+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35 <> \"\", D34+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35 <> \"\", E34+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A35 <> \"\", H34+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35 <> \"\", I34+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35 <> \"\", J34+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35 <> \"\", K34+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L34< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L35)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L35)-35)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L35 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$O$1,(ROW(A36)-36)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A36 <> \"\", B35+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36 <> \"\", C35+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36 <> \"\", D35+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36 <> \"\", E35+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A36 <> \"\", H35+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36 <> \"\", I35+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36 <> \"\", J35+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36 <> \"\", K35+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L35< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L36)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L36)-36)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L36 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$P$1,(ROW(A37)-37)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A37 <> \"\", B36+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37 <> \"\", C36+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37 <> \"\", D36+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37 <> \"\", E36+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A37 <> \"\", H36+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37 <> \"\", I36+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37 <> \"\", J36+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37 <> \"\", K36+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L36< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L37)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L37)-37)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L37 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$Q$1,(ROW(A38)-38)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A38 <> \"\", B37+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38 <> \"\", C37+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38 <> \"\", D37+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38 <> \"\", E37+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A38 <> \"\", H37+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38 <> \"\", I37+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38 <> \"\", J37+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38 <> \"\", K37+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L37< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L38)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L38)-38)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L38 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$R$1,(ROW(A39)-39)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A39 <> \"\", B38+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39 <> \"\", C38+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39 <> \"\", D38+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39 <> \"\", E38+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A39 <> \"\", H38+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39 <> \"\", I38+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39 <> \"\", J38+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39 <> \"\", K38+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L38< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L39)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L39)-39)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L39 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$S$1,(ROW(A40)-40)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A40 <> \"\", B39+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40 <> \"\", C39+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40 <> \"\", D39+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40 <> \"\", E39+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A40 <> \"\", H39+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40 <> \"\", I39+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40 <> \"\", J39+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40 <> \"\", K39+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L39< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L40)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L40)-40)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L40 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$T$1,(ROW(A41)-41)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A41 <> \"\", B40+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41 <> \"\", C40+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41 <> \"\", D40+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41 <> \"\", E40+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A41 <> \"\", H40+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41 <> \"\", I40+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41 <> \"\", J40+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41 <> \"\", K40+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L40< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L41)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L41)-41)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L41 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$U$1,(ROW(A42)-42)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A42 <> \"\", B41+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42 <> \"\", C41+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42 <> \"\", D41+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42 <> \"\", E41+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A42 <> \"\", H41+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42 <> \"\", I41+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42 <> \"\", J41+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42 <> \"\", K41+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L41< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L42)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L42)-42)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L42 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$V$1,(ROW(A43)-43)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A43 <> \"\", B42+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43 <> \"\", C42+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43 <> \"\", D42+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43 <> \"\", E42+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A43 <> \"\", H42+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43 <> \"\", I42+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43 <> \"\", J42+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43 <> \"\", K42+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L42< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L43)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L43)-43)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L43 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$W$1,(ROW(A44)-44)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A44 <> \"\", B43+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44 <> \"\", C43+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44 <> \"\", D43+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44 <> \"\", E43+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A44 <> \"\", H43+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44 <> \"\", I43+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44 <> \"\", J43+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44 <> \"\", K43+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L43< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L44)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L44)-44)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L44 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$X$1,(ROW(A45)-45)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A45 <> \"\", B44+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45 <> \"\", C44+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45 <> \"\", D44+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45 <> \"\", E44+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A45 <> \"\", H44+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45 <> \"\", I44+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45 <> \"\", J44+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45 <> \"\", K44+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L44< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L45)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L45)-45)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L45 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$Y$1,(ROW(A46)-46)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A46 <> \"\", B45+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46 <> \"\", C45+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46 <> \"\", D45+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46 <> \"\", E45+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A46 <> \"\", H45+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46 <> \"\", I45+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46 <> \"\", J45+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46 <> \"\", K45+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L45< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L46)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L46)-46)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L46 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$Z$1,(ROW(A47)-47)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A47 <> \"\", B46+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47 <> \"\", C46+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47 <> \"\", D46+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47 <> \"\", E46+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A47 <> \"\", H46+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47 <> \"\", I46+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47 <> \"\", J46+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47 <> \"\", K46+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L46< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L47)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L47)-47)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L47 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AA$1,(ROW(A48)-48)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A48 <> \"\", B47+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48 <> \"\", C47+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48 <> \"\", D47+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48 <> \"\", E47+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A48 <> \"\", H47+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48 <> \"\", I47+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48 <> \"\", J47+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48 <> \"\", K47+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L47< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L48)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L48)-48)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L48 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AB$1,(ROW(A49)-49)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A49 <> \"\", B48+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49 <> \"\", C48+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49 <> \"\", D48+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49 <> \"\", E48+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A49 <> \"\", H48+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49 <> \"\", I48+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49 <> \"\", J48+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49 <> \"\", K48+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L48< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L49)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L49)-49)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L49 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AC$1,(ROW(A50)-50)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A50 <> \"\", B49+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50 <> \"\", C49+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50 <> \"\", D49+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50 <> \"\", E49+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A50 <> \"\", H49+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50 <> \"\", I49+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50 <> \"\", J49+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50 <> \"\", K49+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L49< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L50)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L50)-50)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L50 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AD$1,(ROW(A51)-51)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A51 <> \"\", B50+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51 <> \"\", C50+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51 <> \"\", D50+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51 <> \"\", E50+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A51 <> \"\", H50+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51 <> \"\", I50+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51 <> \"\", J50+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51 <> \"\", K50+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L50< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L51)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L51)-51)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L51 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AE$1,(ROW(A52)-52)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A52 <> \"\", B51+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52 <> \"\", C51+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52 <> \"\", D51+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52 <> \"\", E51+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A52 <> \"\", H51+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52 <> \"\", I51+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52 <> \"\", J51+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52 <> \"\", K51+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L51< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L52)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L52)-52)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L52 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AF$1,(ROW(A53)-53)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A53 <> \"\", B52+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53 <> \"\", C52+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53 <> \"\", D52+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53 <> \"\", E52+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A53 <> \"\", H52+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53 <> \"\", I52+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53 <> \"\", J52+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53 <> \"\", K52+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L52< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L53)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L53)-53)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L53 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AG$1,(ROW(A54)-54)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A54 <> \"\", B53+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54 <> \"\", C53+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54 <> \"\", D53+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54 <> \"\", E53+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A54 <> \"\", H53+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54 <> \"\", I53+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54 <> \"\", J53+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54 <> \"\", K53+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L53< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L54)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L54)-54)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L54 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AH$1,(ROW(A55)-55)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A55 <> \"\", B54+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55 <> \"\", C54+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55 <> \"\", D54+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55 <> \"\", E54+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A55 <> \"\", H54+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55 <> \"\", I54+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55 <> \"\", J54+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55 <> \"\", K54+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L54< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L55)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L55)-55)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L55 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AI$1,(ROW(A56)-56)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A56 <> \"\", B55+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56 <> \"\", C55+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56 <> \"\", D55+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56 <> \"\", E55+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A56 <> \"\", H55+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56 <> \"\", I55+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56 <> \"\", J55+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56 <> \"\", K55+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L55< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L56)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L56)-56)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L56 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AJ$1,(ROW(A57)-57)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A57 <> \"\", B56+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57 <> \"\", C56+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57 <> \"\", D56+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57 <> \"\", E56+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A57 <> \"\", H56+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57 <> \"\", I56+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57 <> \"\", J56+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57 <> \"\", K56+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L56< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L57)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L57)-57)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L57 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AK$1,(ROW(A58)-58)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A58 <> \"\", B57+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58 <> \"\", C57+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58 <> \"\", D57+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58 <> \"\", E57+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A58 <> \"\", H57+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58 <> \"\", I57+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58 <> \"\", J57+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58 <> \"\", K57+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L57< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L58)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L58)-58)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L58 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AK$1,(ROW(A59)-59)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A59 <> \"\", B58+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59 <> \"\", C58+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59 <> \"\", D58+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59 <> \"\", E58+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A59 <> \"\", H58+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59 <> \"\", I58+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59 <> \"\", J58+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59 <> \"\", K58+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L58< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L59)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L59)-59)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L59 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AL$1,(ROW(A60)-60)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A60 <> \"\", B59+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60 <> \"\", C59+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60 <> \"\", D59+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60 <> \"\", E59+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A60 <> \"\", H59+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60 <> \"\", I59+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60 <> \"\", J59+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60 <> \"\", K59+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L59< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L60)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L60)-60)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L60 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AM$1,(ROW(A61)-61)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A61 <> \"\", B60+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61 <> \"\", C60+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61 <> \"\", D60+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61 <> \"\", E60+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A61 <> \"\", H60+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61 <> \"\", I60+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61 <> \"\", J60+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61 <> \"\", K60+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L60< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L61)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L61)-61)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L61 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AN$1,(ROW(A62)-62)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A62 <> \"\", B61+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62 <> \"\", C61+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62 <> \"\", D61+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62 <> \"\", E61+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A62 <> \"\", H61+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62 <> \"\", I61+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62 <> \"\", J61+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62 <> \"\", K61+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L61< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L62)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L62)-62)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L62 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AO$1,(ROW(A63)-63)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A63 <> \"\", B62+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A63 <> \"\", C62+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A63 <> \"\", D62+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A63 <> \"\", E62+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A63 <> \"\", H62+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A63 <> \"\", I62+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A63 <> \"\", J62+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A63 <> \"\", K62+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L62< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L63)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L63)-63)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L63 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AP$1,(ROW(A64)-64)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A64 <> \"\", B63+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A64 <> \"\", C63+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A64 <> \"\", D63+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A64 <> \"\", E63+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A64 <> \"\", H63+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A64 <> \"\", I63+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A64 <> \"\", J63+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A64 <> \"\", K63+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L63< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L64)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L64)-64)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L64 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AQ$1,(ROW(A65)-65)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A65 <> \"\", B64+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A65 <> \"\", C64+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A65 <> \"\", D64+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A65 <> \"\", E64+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A65 <> \"\", H64+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A65 <> \"\", I64+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A65 <> \"\", J64+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A65 <> \"\", K64+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L64< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L65)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L65)-65)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L65 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AR$1,(ROW(A66)-66)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A66 <> \"\", B65+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A66 <> \"\", C65+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A66 <> \"\", D65+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A66 <> \"\", E65+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A66 <> \"\", H65+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A66 <> \"\", I65+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A66 <> \"\", J65+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A66 <> \"\", K65+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L65< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L66)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L66)-66)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L66 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AS$1,(ROW(A67)-67)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A67 <> \"\", B66+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A67 <> \"\", C66+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A67 <> \"\", D66+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A67 <> \"\", E66+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A67 <> \"\", H66+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A67 <> \"\", I66+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A67 <> \"\", J66+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A67 <> \"\", K66+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L66< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L67)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L67)-67)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L67 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AT$1,(ROW(A68)-68)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A68 <> \"\", B67+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A68 <> \"\", C67+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A68 <> \"\", D67+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A68 <> \"\", E67+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A68 <> \"\", H67+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A68 <> \"\", I67+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A68 <> \"\", J67+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A68 <> \"\", K67+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L67< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L68)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L68)-68)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L68 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AU$1,(ROW(A69)-69)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A69 <> \"\", B68+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A69 <> \"\", C68+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A69 <> \"\", D68+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A69 <> \"\", E68+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A69 <> \"\", H68+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A69 <> \"\", I68+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A69 <> \"\", J68+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A69 <> \"\", K68+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L68< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L69)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L69)-69)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L69 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AV$1,(ROW(A70)-70)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A70 <> \"\", B69+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A70 <> \"\", C69+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A70 <> \"\", D69+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A70 <> \"\", E69+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A70 <> \"\", H69+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A70 <> \"\", I69+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A70 <> \"\", J69+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A70 <> \"\", K69+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L69< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L70)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L70)-70)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L70 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AW$1,(ROW(A71)-71)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A71 <> \"\", B70+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A71 <> \"\", C70+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A71 <> \"\", D70+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A71 <> \"\", E70+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A71 <> \"\", H70+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A71 <> \"\", I70+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A71 <> \"\", J70+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A71 <> \"\", K70+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L70< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L71)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L71)-71)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L71 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AX$1,(ROW(A72)-72)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A72 <> \"\", B71+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A72 <> \"\", C71+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A72 <> \"\", D71+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A72 <> \"\", E71+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A72 <> \"\", H71+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A72 <> \"\", I71+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A72 <> \"\", J71+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A72 <> \"\", K71+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L71< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L72)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L72)-72)/$V$2*$V$2+22,0)), \"\")","v":""}]
[{"$f":"IF(L72 < 'Overall Data Input'!$H$18, OFFSET('NPV Calculations'!$AY$1,(ROW(A73)-73)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A73 <> \"\", B72+(B18-B17)/'Overall Data Input'!$H$19-(B21-B20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A73 <> \"\", C72+(C18-C17)/'Overall Data Input'!$H$19-(C21-C20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A73 <> \"\", D72+(D18-D17)/'Overall Data Input'!$H$19-(D21-D20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A73 <> \"\", E72+(E18-E17)/'Overall Data Input'!$H$19-(E21-E20)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A73 <> \"\", H72+(H18-H17)/'Overall Data Input'!$H$19-(H21-H20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A73 <> \"\", I72+(I18-I17)/'Overall Data Input'!$H$19-(I21-I20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A73 <> \"\", J72+(J18-J17)/'Overall Data Input'!$H$19-(J21-J20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A73 <> \"\", K72+(K18-K17)/'Overall Data Input'!$H$19-(K21-K20)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L72< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L73)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L73)-73)/$V$2*$V$2+22,0)), \"\")","v":""}]

{"sheet":"STN-Only Delay Diagnostics by A","index":13,"n_rows":62,"n_cols":22,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,10],[2,1,2,4],[2,7,2,10]]}
["STN-Only Annual Delay Cost By Approach and Peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #"]
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A2)-2)/$V$2*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
["Peak",{"$f":"'Overall Data Input'!$H$22","v":0},null,null,null,null,"Peak",{"$f":"'Overall Data Input'!$H$24","v":0}]
["Scenario/Approach","EB","WB","NB","SB",null,"Scenario/Approach","EB","WB","NB","SB"]
["Approach Type",{"$f":"IF((OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$B$1,(ROW(B5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$E$1,(ROW(C5)-5)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$H$1,(ROW(D5)-5)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0))=\"\",\"\",(OFFSET('No-Build Start'!$K$1,(ROW(E5)-5)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B5","v":"Non-STN Arterial"},{"$f":"C5","v":"STN"},{"$f":"D5","v":"Local/Collector"},{"$f":"E5","v":"Non-STN Arterial"}]
["No-Build Start",{"$f":"IF(B5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$B$1,(ROW(B6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$D$1,(ROW(B6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600, 0)","v":0},{"$f":"IF(C5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$E$1,(ROW(C6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$G$1,(ROW(C6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$H$1,(ROW(D6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$J$1,(ROW(D6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$K$1,(ROW(E6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$M$1,(ROW(E6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"No-Build Start",{"$f":"IF(H5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$P$1,(ROW(H6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$R$1,(ROW(H6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+10,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$S$1,(ROW(I6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$U$1,(ROW(I6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$V$1,(ROW(J6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$X$1,(ROW(J6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K5=\"STN\",SUMPRODUCT((OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+8,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+8,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+10,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+10,0)), (OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+18,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+18,0)),(OFFSET('No-Build Start'!$Y$1,(ROW(K6)-6)/$V$2*24+20,0)):(OFFSET('No-Build Start'!$AA$1,(ROW(K6)-6)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["No-Build Future",{"$f":"IF(B5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$B$1,(ROW(B7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$D$1,(ROW(B7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(C5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$E$1,(ROW(C7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$G$1,(ROW(C7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$H$1,(ROW(D7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$J$1,(ROW(D7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$K$1,(ROW(E7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$M$1,(ROW(E7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"No-Build Future",{"$f":"IF(H5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$P$1,(ROW(H7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$R$1,(ROW(H7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$S$1,(ROW(I7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$U$1,(ROW(I7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$V$1,(ROW(J7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$X$1,(ROW(J7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K5=\"STN\",SUMPRODUCT((OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+8,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+8,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+10,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+10,0)), (OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+18,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+18,0)),(OFFSET('No-Build Future'!$Y$1,(ROW(K7)-7)/$V$2*24+20,0)):(OFFSET('No-Build Future'!$AA$1,(ROW(K7)-7)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["Approach Type",{"$f":"IF((OFFSET('Build Start'!$B$1,(ROW(B8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$B$1,(ROW(B8)-8)/$V$2*24+7,0)))","v":"Non-STN Arterial"},{"$f":"IF((OFFSET('Build Start'!$E$1,(ROW(C8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$E$1,(ROW(C8)-8)/$V$2*24+7,0)))","v":"STN"},{"$f":"IF((OFFSET('Build Start'!$H$1,(ROW(D8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$H$1,(ROW(D8)-8)/$V$2*24+7,0)))","v":"Local/Collector"},{"$f":"IF((OFFSET('Build Start'!$K$1,(ROW(E8)-8)/$V$2*24+7,0))=\"\",\"\",(OFFSET('Build Start'!$K$1,(ROW(E8)-8)/$V$2*24+7,0)))","v":"Non-STN Arterial"},null,"Approach Type",{"$f":"B8","v":"Non-STN Arterial"},{"$f":"C8","v":"STN"},{"$f":"D8","v":"Local/Collector"},{"$f":"E8","v":"Non-STN Arterial"}]
["Build Start",{"$f":"IF(B8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$B$1,(ROW(B9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$D$1,(ROW(B9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(C8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$E$1,(ROW(C9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$G$1,(ROW(C9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$H$1,(ROW(D9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$J$1,(ROW(D9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$K$1,(ROW(E9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$M$1,(ROW(E9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"Build Start",{"$f":"IF(H8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$P$1,(ROW(H9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$R$1,(ROW(H9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+10,0)),  (OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$S$1,(ROW(I9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$U$1,(ROW(I9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$V$1,(ROW(J9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$X$1,(ROW(J9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K8=\"STN\",SUMPRODUCT((OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+8,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+8,0)),(OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+10,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+10,0)), (OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+18,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+18,0)),(OFFSET('Build Start'!$Y$1,(ROW(K9)-9)/$V$2*24+20,0)):(OFFSET('Build Start'!$AA$1,(ROW(K9)-9)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["Build Future",{"$f":"IF(B8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$B$1,(ROW(B10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$D$1,(ROW(B10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(C8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$E$1,(ROW(C10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$G$1,(ROW(C10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(D8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$H$1,(ROW(D10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$J$1,(ROW(D10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},{"$f":"IF(E8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$K$1,(ROW(E10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$M$1,(ROW(E10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$21/3600,0)","v":0},null,"Build Future",{"$f":"IF(H8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$P$1,(ROW(H10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$R$1,(ROW(H10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(I8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$S$1,(ROW(I10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$U$1,(ROW(I10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(J8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$V$1,(ROW(J10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$X$1,(ROW(J10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0},{"$f":"IF(K8=\"STN\",SUMPRODUCT((OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+8,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+8,0)),(OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+10,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+10,0)), (OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+18,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+18,0)),(OFFSET('Build Future'!$Y$1,(ROW(K10)-10)/$V$2*24+20,0)):(OFFSET('Build Future'!$AA$1,(ROW(K10)-10)/$V$2*24+20,0)))*'Default Values'!$A$16*'Overall Data Input'!$H$23/3600,0)","v":0}]
["Summary for Table Below",{"$f":"SUMPRODUCT($A$13:$A$62,B13:B62)","v":0},{"$f":"SUMPRODUCT($A$13:$A$62,C13:C62)","v":0},{"$f":"SUMPRODUCT($A$13:$A$62,D13:D62)","v":0},{"$f":"SUMPRODUCT($A$13:$A$62,E13:E62)","v":0},null,null,{"$f":"SUMPRODUCT($A$13:$A$62,H13:H62)","v":0},{"$f":"SUMPRODUCT($A$13:$A$62,I13:I62)","v":0},{"$f":"SUMPRODUCT($A$13:$A$62,J13:J62)","v":0},{"$f":"SUMPRODUCT($A$13:$A$62,K13:K62)","v":0},"Year"]
[{"$f":"IFERROR((1-'Default Values'!$C$22)^(L12-'Default Values'!$B$2),\"\")","v":1},{"$f":"B6-B9","v":0},{"$f":"C6-C9","v":0},{"$f":"D6-D9","v":0},{"$f":"E6-E9","v":0},null,null,{"$f":"H6-H9","v":0},{"$f":"I6-I9","v":0},{"$f":"J6-J9","v":0},{"$f":"K6-K9","v":0},{"$f":"'Overall Data Input'!$H$17","v":0}]
[{"$f":"IF(L12 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$C$1,(ROW(A13)-13)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A13<>\"\", B12+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A13<>\"\", C12+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A13<>\"\", D12+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A13<>\"\", E12+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A13<>\"\", H12+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A13<>\"\", I12+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A13<>\"\", J12+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A13<>\"\", K12+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L12< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L13)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L13)-13)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L13 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$D$1,(ROW(A14)-14)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A14<>\"\", B13+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A14<>\"\", C13+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A14<>\"\", D13+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A14<>\"\", E13+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A14<>\"\", H13+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A14<>\"\", I13+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A14<>\"\", J13+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A14<>\"\", K13+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L13< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L14)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L14)-14)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L14 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$E$1,(ROW(A15)-15)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A15<>\"\", B14+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A15<>\"\", C14+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A15<>\"\", D14+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A15<>\"\", E14+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A15<>\"\", H14+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A15<>\"\", I14+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A15<>\"\", J14+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A15<>\"\", K14+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L14< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L15)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L15)-15)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L15 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$F$1,(ROW(A16)-16)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A16<>\"\", B15+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A16<>\"\", C15+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A16<>\"\", D15+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A16<>\"\", E15+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A16<>\"\", H15+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A16<>\"\", I15+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A16<>\"\", J15+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A16<>\"\", K15+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L15< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L16)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L16)-16)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L16 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$G$1,(ROW(A17)-17)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A17<>\"\", B16+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A17<>\"\", C16+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A17<>\"\", D16+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A17<>\"\", E16+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A17<>\"\", H16+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A17<>\"\", I16+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A17<>\"\", J16+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A17<>\"\", K16+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L16< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L17)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L17)-17)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L17 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$H$1,(ROW(A18)-18)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A18<>\"\", B17+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A18<>\"\", C17+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A18<>\"\", D17+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A18<>\"\", E17+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A18<>\"\", H17+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A18<>\"\", I17+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A18<>\"\", J17+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A18<>\"\", K17+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L17< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L18)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L18)-18)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L18 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$I$1,(ROW(A19)-19)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A19<>\"\", B18+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A19<>\"\", C18+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A19<>\"\", D18+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A19<>\"\", E18+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A19<>\"\", H18+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A19<>\"\", I18+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A19<>\"\", J18+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A19<>\"\", K18+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L18< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L19)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L19)-19)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L19 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$J$1,(ROW(A20)-20)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A20<>\"\", B19+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A20<>\"\", C19+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A20<>\"\", D19+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A20<>\"\", E19+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A20<>\"\", H19+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A20<>\"\", I19+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A20<>\"\", J19+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A20<>\"\", K19+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L19< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L20)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L20)-20)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L20 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$K$1,(ROW(A21)-21)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A21<>\"\", B20+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A21<>\"\", C20+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A21<>\"\", D20+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A21<>\"\", E20+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A21<>\"\", H20+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A21<>\"\", I20+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A21<>\"\", J20+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A21<>\"\", K20+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L20< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L21)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L21)-21)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L21< 'Overall Data Input'!$H$18,OFFSET('STN-Only NPV Calculations'!$L$1,(ROW(A22)-22)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A22<>\"\", B21+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A22<>\"\", C21+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A22<>\"\", D21+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A22<>\"\", E21+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A22<>\"\", H21+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A22<>\"\", I21+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A22<>\"\", J21+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A22<>\"\", K21+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L21< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L22)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L22)-22)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L22 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$M$1,(ROW(A23)-23)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A23<>\"\", B22+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A23<>\"\", C22+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A23<>\"\", D22+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A23<>\"\", E22+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A23<>\"\", H22+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A23<>\"\", I22+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A23<>\"\", J22+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A23<>\"\", K22+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L22< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L23)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L23)-23)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L23 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$N$1,(ROW(A24)-24)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A24<>\"\", B23+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24<>\"\", C23+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24<>\"\", D23+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24<>\"\", E23+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A24<>\"\", H23+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24<>\"\", I23+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24<>\"\", J23+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A24<>\"\", K23+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L23< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L24)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L24)-24)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L24 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$O$1,(ROW(A25)-25)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A25<>\"\", B24+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25<>\"\", C24+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25<>\"\", D24+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25<>\"\", E24+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A25<>\"\", H24+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25<>\"\", I24+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25<>\"\", J24+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A25<>\"\", K24+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L24< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L25)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L25)-25)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L25 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$P$1,(ROW(A26)-26)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A26<>\"\", B25+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26<>\"\", C25+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26<>\"\", D25+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26<>\"\", E25+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A26<>\"\", H25+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26<>\"\", I25+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26<>\"\", J25+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A26<>\"\", K25+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L25< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L26)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L26)-26)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L26 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$Q$1,(ROW(A27)-27)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A27<>\"\", B26+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27<>\"\", C26+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27<>\"\", D26+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27<>\"\", E26+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A27<>\"\", H26+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27<>\"\", I26+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27<>\"\", J26+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A27<>\"\", K26+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L26< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L27)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L27)-27)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L27 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$R$1,(ROW(A28)-28)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A28<>\"\", B27+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28<>\"\", C27+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28<>\"\", D27+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28<>\"\", E27+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A28<>\"\", H27+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28<>\"\", I27+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28<>\"\", J27+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A28<>\"\", K27+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L27< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L28)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L28)-28)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L28 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$S$1,(ROW(A29)-29)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A29<>\"\", B28+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29<>\"\", C28+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29<>\"\", D28+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29<>\"\", E28+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A29<>\"\", H28+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29<>\"\", I28+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29<>\"\", J28+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A29<>\"\", K28+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L28< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L29)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L29)-29)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L29 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$T$1,(ROW(A30)-30)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A30<>\"\", B29+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30<>\"\", C29+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30<>\"\", D29+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30<>\"\", E29+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A30<>\"\", H29+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30<>\"\", I29+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30<>\"\", J29+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A30<>\"\", K29+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L29< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L30)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L30)-30)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L30 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$U$1,(ROW(A31)-31)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A31<>\"\", B30+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31<>\"\", C30+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31<>\"\", D30+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31<>\"\", E30+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A31<>\"\", H30+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31<>\"\", I30+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31<>\"\", J30+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A31<>\"\", K30+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L30< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L31)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L31)-31)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L31 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$V$1,(ROW(A32)-32)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A32<>\"\", B31+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32<>\"\", C31+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32<>\"\", D31+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32<>\"\", E31+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A32<>\"\", H31+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32<>\"\", I31+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32<>\"\", J31+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A32<>\"\", K31+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L31< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L32)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L32)-32)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L32 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$W$1,(ROW(A33)-33)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A33<>\"\", B32+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33<>\"\", C32+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33<>\"\", D32+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33<>\"\", E32+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A33<>\"\", H32+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33<>\"\", I32+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33<>\"\", J32+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A33<>\"\", K32+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L32< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L33)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L33)-33)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L33 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$X$1,(ROW(A34)-34)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A34<>\"\", B33+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34<>\"\", C33+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34<>\"\", D33+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34<>\"\", E33+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A34<>\"\", H33+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34<>\"\", I33+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34<>\"\", J33+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A34<>\"\", K33+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L33< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L34)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L34)-34)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L34 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$Y$1,(ROW(A35)-35)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A35<>\"\", B34+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35<>\"\", C34+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35<>\"\", D34+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35<>\"\", E34+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A35<>\"\", H34+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35<>\"\", I34+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35<>\"\", J34+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A35<>\"\", K34+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L34< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L35)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L35)-35)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L35 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$Z$1,(ROW(A36)-36)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A36<>\"\", B35+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36<>\"\", C35+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36<>\"\", D35+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36<>\"\", E35+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A36<>\"\", H35+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36<>\"\", I35+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36<>\"\", J35+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A36<>\"\", K35+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L35< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L36)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L36)-36)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L36 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AA$1,(ROW(A37)-37)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A37<>\"\", B36+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37<>\"\", C36+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37<>\"\", D36+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37<>\"\", E36+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A37<>\"\", H36+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37<>\"\", I36+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37<>\"\", J36+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A37<>\"\", K36+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L36< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L37)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L37)-37)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L37 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AB$1,(ROW(A38)-38)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A38<>\"\", B37+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38<>\"\", C37+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38<>\"\", D37+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38<>\"\", E37+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A38<>\"\", H37+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38<>\"\", I37+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38<>\"\", J37+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A38<>\"\", K37+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L37< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L38)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L38)-38)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L38 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AC$1,(ROW(A39)-39)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A39<>\"\", B38+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39<>\"\", C38+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39<>\"\", D38+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39<>\"\", E38+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A39<>\"\", H38+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39<>\"\", I38+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39<>\"\", J38+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A39<>\"\", K38+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L38< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L39)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L39)-39)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L39 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AD$1,(ROW(A40)-40)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A40<>\"\", B39+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40<>\"\", C39+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40<>\"\", D39+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40<>\"\", E39+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A40<>\"\", H39+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40<>\"\", I39+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40<>\"\", J39+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A40<>\"\", K39+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L39< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L40)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L40)-40)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L40 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AE$1,(ROW(A41)-41)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A41<>\"\", B40+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41<>\"\", C40+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41<>\"\", D40+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41<>\"\", E40+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A41<>\"\", H40+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41<>\"\", I40+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41<>\"\", J40+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A41<>\"\", K40+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L40< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L41)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L41)-41)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L41 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AF$1,(ROW(A42)-42)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A42<>\"\", B41+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42<>\"\", C41+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42<>\"\", D41+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42<>\"\", E41+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A42<>\"\", H41+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42<>\"\", I41+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42<>\"\", J41+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A42<>\"\", K41+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L41< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L42)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L42)-42)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L42 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AG$1,(ROW(A43)-43)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A43<>\"\", B42+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43<>\"\", C42+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43<>\"\", D42+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43<>\"\", E42+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A43<>\"\", H42+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43<>\"\", I42+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43<>\"\", J42+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A43<>\"\", K42+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L42< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L43)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L43)-43)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L43 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AH$1,(ROW(A44)-44)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A44<>\"\", B43+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44<>\"\", C43+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44<>\"\", D43+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44<>\"\", E43+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A44<>\"\", H43+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44<>\"\", I43+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44<>\"\", J43+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A44<>\"\", K43+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L43< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L44)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L44)-44)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L44 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AI$1,(ROW(A45)-45)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A45<>\"\", B44+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45<>\"\", C44+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45<>\"\", D44+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45<>\"\", E44+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A45<>\"\", H44+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45<>\"\", I44+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45<>\"\", J44+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A45<>\"\", K44+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L44< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L45)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L45)-45)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L45 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AJ$1,(ROW(A46)-46)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A46<>\"\", B45+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46<>\"\", C45+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46<>\"\", D45+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46<>\"\", E45+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A46<>\"\", H45+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46<>\"\", I45+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46<>\"\", J45+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A46<>\"\", K45+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L45< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L46)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L46)-46)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L46 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AK$1,(ROW(A47)-47)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A47<>\"\", B46+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47<>\"\", C46+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47<>\"\", D46+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47<>\"\", E46+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A47<>\"\", H46+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47<>\"\", I46+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47<>\"\", J46+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A47<>\"\", K46+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L46< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L47)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L47)-47)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L47 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AL$1,(ROW(A48)-48)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A48<>\"\", B47+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48<>\"\", C47+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48<>\"\", D47+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48<>\"\", E47+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A48<>\"\", H47+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48<>\"\", I47+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48<>\"\", J47+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A48<>\"\", K47+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L47< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L48)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L48)-48)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L48 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AM$1,(ROW(A49)-49)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A49<>\"\", B48+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49<>\"\", C48+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49<>\"\", D48+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49<>\"\", E48+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A49<>\"\", H48+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49<>\"\", I48+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49<>\"\", J48+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A49<>\"\", K48+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L48< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L49)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L49)-49)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L49 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AN$1,(ROW(A50)-50)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A50<>\"\", B49+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50<>\"\", C49+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50<>\"\", D49+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50<>\"\", E49+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A50<>\"\", H49+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50<>\"\", I49+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50<>\"\", J49+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A50<>\"\", K49+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L49< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L50)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L50)-50)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L50 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AO$1,(ROW(A51)-51)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A51<>\"\", B50+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51<>\"\", C50+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51<>\"\", D50+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51<>\"\", E50+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A51<>\"\", H50+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51<>\"\", I50+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51<>\"\", J50+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A51<>\"\", K50+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L50< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L51)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L51)-51)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L51 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AP$1,(ROW(A52)-52)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A52<>\"\", B51+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52<>\"\", C51+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52<>\"\", D51+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52<>\"\", E51+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A52<>\"\", H51+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52<>\"\", I51+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52<>\"\", J51+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A52<>\"\", K51+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L51< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L52)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L52)-52)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L52 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AQ$1,(ROW(A53)-53)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A53<>\"\", B52+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53<>\"\", C52+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53<>\"\", D52+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53<>\"\", E52+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A53<>\"\", H52+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53<>\"\", I52+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53<>\"\", J52+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A53<>\"\", K52+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L52< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L53)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L53)-53)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L53 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AR$1,(ROW(A54)-54)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A54<>\"\", B53+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54<>\"\", C53+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54<>\"\", D53+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54<>\"\", E53+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A54<>\"\", H53+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54<>\"\", I53+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54<>\"\", J53+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A54<>\"\", K53+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L53< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L54)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L54)-54)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L54 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AS$1,(ROW(A55)-55)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A55<>\"\", B54+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55<>\"\", C54+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55<>\"\", D54+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55<>\"\", E54+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A55<>\"\", H54+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55<>\"\", I54+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55<>\"\", J54+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A55<>\"\", K54+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L54< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L55)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L55)-55)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L55 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AT$1,(ROW(A56)-56)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A56<>\"\", B55+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56<>\"\", C55+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56<>\"\", D55+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56<>\"\", E55+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A56<>\"\", H55+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56<>\"\", I55+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56<>\"\", J55+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A56<>\"\", K55+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L55< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L56)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L56)-56)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L56 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AU$1,(ROW(A57)-57)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A57<>\"\", B56+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57<>\"\", C56+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57<>\"\", D56+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57<>\"\", E56+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A57<>\"\", H56+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57<>\"\", I56+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57<>\"\", J56+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A57<>\"\", K56+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L56< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L57)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L57)-57)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L57 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AV$1,(ROW(A58)-58)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A58<>\"\", B57+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58<>\"\", C57+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58<>\"\", D57+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58<>\"\", E57+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A58<>\"\", H57+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58<>\"\", I57+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58<>\"\", J57+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A58<>\"\", K57+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L57< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L58)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L58)-58)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L58 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AW$1,(ROW(A59)-59)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A59<>\"\", B58+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59<>\"\", C58+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59<>\"\", D58+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59<>\"\", E58+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A59<>\"\", H58+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59<>\"\", I58+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59<>\"\", J58+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A59<>\"\", K58+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L58< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L59)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L59)-59)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L59 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AX$1,(ROW(A60)-60)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A60<>\"\", B59+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60<>\"\", C59+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60<>\"\", D59+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60<>\"\", E59+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A60<>\"\", H59+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60<>\"\", I59+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60<>\"\", J59+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A60<>\"\", K59+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L59< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L60)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L60)-60)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L60 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AY$1,(ROW(A61)-61)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A61<>\"\", B60+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61<>\"\", C60+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61<>\"\", D60+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61<>\"\", E60+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A61<>\"\", H60+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61<>\"\", I60+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61<>\"\", J60+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A61<>\"\", K60+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L60< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L61)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L61)-61)/$V$2*$V$2+11,0)), \"\")","v":""}]
[{"$f":"IF(L61 < 'Overall Data Input'!$H$18, OFFSET('STN-Only NPV Calculations'!$AZ$1,(ROW(A62)-62)/$V$2*9+2,0), \"\")","v":""},{"$f":"IF($A62<>\"\", B61+(B7-B6)/'Overall Data Input'!$H$19-(B10-B9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62<>\"\", C61+(C7-C6)/'Overall Data Input'!$H$19-(C10-C9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62<>\"\", D61+(D7-D6)/'Overall Data Input'!$H$19-(D10-D9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62<>\"\", E61+(E7-E6)/'Overall Data Input'!$H$19-(E10-E9)/'Overall Data Input'!$H$19, \"\")","v":""},null,null,{"$f":"IF($A62<>\"\", H61+(H7-H6)/'Overall Data Input'!$H$19-(H10-H9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62<>\"\", I61+(I7-I6)/'Overall Data Input'!$H$19-(I10-I9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62<>\"\", J61+(J7-J6)/'Overall Data Input'!$H$19-(J10-J9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF($A62<>\"\", K61+(K7-K6)/'Overall Data Input'!$H$19-(K10-K9)/'Overall Data Input'!$H$19, \"\")","v":""},{"$f":"IF(L61< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"row\",L62)-CELL(\"row\",OFFSET('Delay Diagnostics by Approach'!$L$1,(ROW(L62)-62)/$V$2*$V$2+11,0)), \"\")","v":""}]

{"sheet":"NPV Calculations","index":14,"n_rows":5,"n_cols":58,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A1)-1)/$BF$2*41,0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #"]
["Year",{"$f":"'Overall Data Input'!$H$17","v":0},{"$f":"IF(B2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",C2)-2,\"\")","v":""},{"$f":"IF(C2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",D2)-2,\"\")","v":""},{"$f":"IF(D2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",E2)-2,\"\")","v":""},{"$f":"IF(E2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",F2)-2,\"\")","v":""},{"$f":"IF(F2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",G2)-2,\"\")","v":""},{"$f":"IF(G2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",H2)-2,\"\")","v":""},{"$f":"IF(H2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",I2)-2,\"\")","v":""},{"$f":"IF(I2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",J2)-2,\"\")","v":""},{"$f":"IF(J2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",K2)-2,\"\")","v":""},{"$f":"IF(K2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",L2)-2,\"\")","v":""},{"$f":"IF(L2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",M2)-2,\"\")","v":""},{"$f":"IF(M2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",N2)-2,\"\")","v":""},{"$f":"IF(N2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",O2)-2,\"\")","v":""},{"$f":"IF(O2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",P2)-2,\"\")","v":""},{"$f":"IF(P2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",Q2)-2,\"\")","v":""},{"$f":"IF(Q2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",R2)-2,\"\")","v":""},{"$f":"IF(R2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",S2)-2,\"\")","v":""},{"$f":"IF(S2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",T2)-2,\"\")","v":""},{"$f":"IF(T2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",U2)-2,\"\")","v":""},{"$f":"IF(U2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",V2)-2,\"\")","v":""},{"$f":"IF(V2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",W2)-2,\"\")","v":""},{"$f":"IF(W2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",X2)-2,\"\")","v":""},{"$f":"IF(X2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",Y2)-2,\"\")","v":""},{"$f":"IF(Y2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",Z2)-2,\"\")","v":""},{"$f":"IF(Z2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AA2)-2,\"\")","v":""},{"$f":"IF(AA2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AB2)-2,\"\")","v":""},{"$f":"IF(AB2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AC2)-2,\"\")","v":""},{"$f":"IF(AC2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AD2)-2,\"\")","v":""},{"$f":"IF(AD2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AE2)-2,\"\")","v":""},{"$f":"IF(AE2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AF2)-2,\"\")","v":""},{"$f":"IF(AF2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AG2)-2,\"\")","v":""},{"$f":"IF(AG2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AH2)-2,\"\")","v":""},{"$f":"IF(AH2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AI2)-2,\"\")","v":""},{"$f":"IF(AI2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AJ2)-2,\"\")","v":""},{"$f":"IF(AJ2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AK2)-2,\"\")","v":""},{"$f":"IF(AK2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AL2)-2,\"\")","v":""},{"$f":"IF(AL2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AM2)-2,\"\")","v":""},{"$f":"IF(AM2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AN2)-2,\"\")","v":""},{"$f":"IF(AN2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AO2)-2,\"\")","v":""},{"$f":"IF(AO2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AP2)-2,\"\")","v":""},{"$f":"IF(AP2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AQ2)-2,\"\")","v":""},{"$f":"IF(AQ2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AR2)-2,\"\")","v":""},{"$f":"IF(AR2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AS2)-2,\"\")","v":""},{"$f":"IF(AS2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AT2)-2,\"\")","v":""},{"$f":"IF(AT2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AU2)-2,\"\")","v":""},{"$f":"IF(AU2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AV2)-2,\"\")","v":""},{"$f":"IF(AV2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AW2)-2,\"\")","v":""},{"$f":"IF(AW2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AX2)-2,\"\")","v":""},{"$f":"IF(AX2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AY2)-2,\"\")","v":""},{"$f":"IF(AY2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AZ2)-2,\"\")","v":""},null,null,null,null,null,9]
["Discount Factor",{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!B2-'Default Values'!$B$2),\"\")","v":1},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!C2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!D2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!E2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!F2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!G2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!H2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!I2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!J2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!K2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!L2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!M2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!N2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!O2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!P2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!Q2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!R2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!S2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!T2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!U2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!V2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!W2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!X2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!Y2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!Z2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AA2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AB2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AC2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AD2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AE2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AF2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AG2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AH2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AI2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AJ2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AK2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AL2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AM2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AN2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AO2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AP2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AQ2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AR2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AS2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AT2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AU2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AV2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AW2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AX2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AY2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('NPV Calculations'!AZ2-'Default Values'!$B$2),\"\")","v":""}]
["No-Build Nominal Delay",{"$f":"SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(B4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(B4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)),(OFFSET('Delay Diagnostics'!$H$1,(ROW(B4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(B4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)))","v":0},{"$f":"IF(C2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(C4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!C2-OFFSET('NPV Calculations'!$B$1,(ROW(C4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(C4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(D2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(D4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!D2-OFFSET('NPV Calculations'!$B$1,(ROW(D4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(D4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(E2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(E4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!E2-OFFSET('NPV Calculations'!$B$1,(ROW(E4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(E4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(F2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(F4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!F2-OFFSET('NPV Calculations'!$B$1,(ROW(F4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(F4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(G2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(G4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!G2-OFFSET('NPV Calculations'!$B$1,(ROW(G4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(G4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(H2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(H4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!H2-OFFSET('NPV Calculations'!$B$1,(ROW(H4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(H4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(I2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(I4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!I2-OFFSET('NPV Calculations'!$B$1,(ROW(I4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(I4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(J2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(J4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!J2-OFFSET('NPV Calculations'!$B$1,(ROW(J4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(J4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(K2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(K4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!K2-OFFSET('NPV Calculations'!$B$1,(ROW(K4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(K4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(L2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(L4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!L2-OFFSET('NPV Calculations'!$B$1,(ROW(L4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(L4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(M2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(M4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!M2-OFFSET('NPV Calculations'!$B$1,(ROW(M4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(M4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(N2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(N4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!N2-OFFSET('NPV Calculations'!$B$1,(ROW(N4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(N4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(O2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(O4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!O2-OFFSET('NPV Calculations'!$B$1,(ROW(O4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(O4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(P2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(P4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!P2-OFFSET('NPV Calculations'!$B$1,(ROW(P4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(P4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(Q2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Q4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!Q2-OFFSET('NPV Calculations'!$B$1,(ROW(Q4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Q4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(R2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(R4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!R2-OFFSET('NPV Calculations'!$B$1,(ROW(R4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(R4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(S2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(S4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!S2-OFFSET('NPV Calculations'!$B$1,(ROW(S4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(S4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(T2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(T4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!T2-OFFSET('NPV Calculations'!$B$1,(ROW(T4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(T4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(U2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(U4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!U2-OFFSET('NPV Calculations'!$B$1,(ROW(U4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(U4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(V2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(V4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!V2-OFFSET('NPV Calculations'!$B$1,(ROW(V4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(V4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(W2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(W4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!W2-OFFSET('NPV Calculations'!$B$1,(ROW(W4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(W4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(X2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(X4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!X2-OFFSET('NPV Calculations'!$B$1,(ROW(X4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(X4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(Y2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Y4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!Y2-OFFSET('NPV Calculations'!$B$1,(ROW(Y4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Y4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(Z2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Z4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!Z2-OFFSET('NPV Calculations'!$B$1,(ROW(Z4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Z4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AA2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AA4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AA2-OFFSET('NPV Calculations'!$B$1,(ROW(AA4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AA4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AB2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AB4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AB2-OFFSET('NPV Calculations'!$B$1,(ROW(AB4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AB4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AC2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AC4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AC2-OFFSET('NPV Calculations'!$B$1,(ROW(AC4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AC4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AD2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AD4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AD2-OFFSET('NPV Calculations'!$B$1,(ROW(AD4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AD4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AE2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AE4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AE2-OFFSET('NPV Calculations'!$B$1,(ROW(AE4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AE4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AF2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AF4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AF2-OFFSET('NPV Calculations'!$B$1,(ROW(AF4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AF4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AG2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AG4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AG2-OFFSET('NPV Calculations'!$B$1,(ROW(AG4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AG4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AH2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AH4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AH2-OFFSET('NPV Calculations'!$B$1,(ROW(AH4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AH4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AI2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AI4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AI2-OFFSET('NPV Calculations'!$B$1,(ROW(AI4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AI4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AJ2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AJ4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AJ2-OFFSET('NPV Calculations'!$B$1,(ROW(AJ4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AJ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AK2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AK4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AK2-OFFSET('NPV Calculations'!$B$1,(ROW(AK4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AK4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AL2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AL4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AL2-OFFSET('NPV Calculations'!$B$1,(ROW(AL4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AL4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AM2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AM4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AM2-OFFSET('NPV Calculations'!$B$1,(ROW(AM4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AM4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AN2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AN4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AN2-OFFSET('NPV Calculations'!$B$1,(ROW(AN4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AN4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AO2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AO4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AO2-OFFSET('NPV Calculations'!$B$1,(ROW(AO4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AO4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AP2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AP4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AP2-OFFSET('NPV Calculations'!$B$1,(ROW(AP4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AP4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AQ2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AQ4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AQ2-OFFSET('NPV Calculations'!$B$1,(ROW(AQ4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AQ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AR2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AR4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AR2-OFFSET('NPV Calculations'!$B$1,(ROW(AR4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AR4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AS2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AS4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AS2-OFFSET('NPV Calculations'!$B$1,(ROW(AS4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AS4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AT2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AT4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AT2-OFFSET('NPV Calculations'!$B$1,(ROW(AT4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AT4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AU2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AU4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AU2-OFFSET('NPV Calculations'!$B$1,(ROW(AU4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AU4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AV2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AV4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AV2-OFFSET('NPV Calculations'!$B$1,(ROW(AV4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AV4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AW2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AW4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AW2-OFFSET('NPV Calculations'!$B$1,(ROW(AW4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AW4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AX2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AX4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AX2-OFFSET('NPV Calculations'!$B$1,(ROW(AX4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AX4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AY2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AY4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AY2-OFFSET('NPV Calculations'!$B$1,(ROW(AY4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AY4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""},{"$f":"IF(AZ2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+17,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AZ4)-4)/$BF$2*24+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))))*('NPV Calculations'!AZ2-OFFSET('NPV Calculations'!$B$1,(ROW(AZ4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AZ4)-4)/$BF$2*'Delay Diagnostics'!$V$2+16,0))),\"\")","v":""}]
["Build Nominal Delay",{"$f":"SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(B5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(B5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)),(OFFSET('Delay Diagnostics'!$H$1,(ROW(B5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(B5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)))","v":0},{"$f":"IF(C2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!C2-OFFSET('NPV Calculations'!$B$1,(ROW(C5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(C5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(D2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!D2-OFFSET('NPV Calculations'!$B$1,(ROW(D5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(D5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(E2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!E2-OFFSET('NPV Calculations'!$B$1,(ROW(E5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(E5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(F2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!F2-OFFSET('NPV Calculations'!$B$1,(ROW(F5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(F5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(G2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!G2-OFFSET('NPV Calculations'!$B$1,(ROW(G5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(G5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(H2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!H2-OFFSET('NPV Calculations'!$B$1,(ROW(H5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(H5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(I2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!I2-OFFSET('NPV Calculations'!$B$1,(ROW(I5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(I5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(J2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!J2-OFFSET('NPV Calculations'!$B$1,(ROW(J5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(J5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(K2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!K2-OFFSET('NPV Calculations'!$B$1,(ROW(K5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(K5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(L2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!L2-OFFSET('NPV Calculations'!$B$1,(ROW(L5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(L5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(M2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!M2-OFFSET('NPV Calculations'!$B$1,(ROW(M5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(M5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(N2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!N2-OFFSET('NPV Calculations'!$B$1,(ROW(N5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(N5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(O2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!O2-OFFSET('NPV Calculations'!$B$1,(ROW(O5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(O5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(P2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!P2-OFFSET('NPV Calculations'!$B$1,(ROW(P5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(P5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(Q2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!Q2-OFFSET('NPV Calculations'!$B$1,(ROW(Q5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Q5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(R2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!R2-OFFSET('NPV Calculations'!$B$1,(ROW(R5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(R5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(S2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!S2-OFFSET('NPV Calculations'!$B$1,(ROW(S5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(S5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(T2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!T2-OFFSET('NPV Calculations'!$B$1,(ROW(T5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(T5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(U2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!U2-OFFSET('NPV Calculations'!$B$1,(ROW(U5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(U5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(V2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!V2-OFFSET('NPV Calculations'!$B$1,(ROW(V5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(V5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(W2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!W2-OFFSET('NPV Calculations'!$B$1,(ROW(W5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(W5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(X2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!X2-OFFSET('NPV Calculations'!$B$1,(ROW(X5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(X5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(Y2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!Y2-OFFSET('NPV Calculations'!$B$1,(ROW(Y5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Y5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(Z2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!Z2-OFFSET('NPV Calculations'!$B$1,(ROW(Z5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(Z5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AA2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AA2-OFFSET('NPV Calculations'!$B$1,(ROW(AA5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AA5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AB2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AB2-OFFSET('NPV Calculations'!$B$1,(ROW(AB5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AB5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AC2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AC2-OFFSET('NPV Calculations'!$B$1,(ROW(AC5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AC5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AD2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AD2-OFFSET('NPV Calculations'!$B$1,(ROW(AD5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AD5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AE2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AE2-OFFSET('NPV Calculations'!$B$1,(ROW(AE5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AE5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AF2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AF2-OFFSET('NPV Calculations'!$B$1,(ROW(AF5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AF5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AG2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AG2-OFFSET('NPV Calculations'!$B$1,(ROW(AG5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AG5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AH2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AH2-OFFSET('NPV Calculations'!$B$1,(ROW(AH5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AH5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AI2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AI2-OFFSET('NPV Calculations'!$B$1,(ROW(AI5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AI5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AJ2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AJ2-OFFSET('NPV Calculations'!$B$1,(ROW(AJ5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AJ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AK2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AK2-OFFSET('NPV Calculations'!$B$1,(ROW(AK5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AK5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AL2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AL2-OFFSET('NPV Calculations'!$B$1,(ROW(AL5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AL5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AM2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AM2-OFFSET('NPV Calculations'!$B$1,(ROW(AM5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AM5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AN2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AN2-OFFSET('NPV Calculations'!$B$1,(ROW(AN5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AN5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AO2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AO2-OFFSET('NPV Calculations'!$B$1,(ROW(AO5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AO5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AP2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AP2-OFFSET('NPV Calculations'!$B$1,(ROW(AP5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AP5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AQ2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AQ2-OFFSET('NPV Calculations'!$B$1,(ROW(AQ5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AQ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AR2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AR2-OFFSET('NPV Calculations'!$B$1,(ROW(AR5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AR5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AS2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AS2-OFFSET('NPV Calculations'!$B$1,(ROW(AS5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AS5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AT2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AT2-OFFSET('NPV Calculations'!$B$1,(ROW(AT5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AT5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AU2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AU2-OFFSET('NPV Calculations'!$B$1,(ROW(AU5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AU5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AV2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AV2-OFFSET('NPV Calculations'!$B$1,(ROW(AV5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AV5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AW2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AW2-OFFSET('NPV Calculations'!$B$1,(ROW(AW5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AW5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AX2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AX2-OFFSET('NPV Calculations'!$B$1,(ROW(AX5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AX5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AY2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AY2-OFFSET('NPV Calculations'!$B$1,(ROW(AY5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AY5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""},{"$f":"IF(AZ2<>\"\",(SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+20,0)))-SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))))*('NPV Calculations'!AZ2-OFFSET('NPV Calculations'!$B$1,(ROW(AZ5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('Delay Diagnostics'!$B$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$E$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)), (OFFSET('Delay Diagnostics'!$H$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0)):(OFFSET('Delay Diagnostics'!$K$1,(ROW(AZ5)-5)/$BF$2*'Delay Diagnostics'!$V$2+19,0))),\"\")","v":""}]

{"sheet":"STN-Only NPV Calculations","index":15,"n_rows":5,"n_cols":58,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"OFFSET('Int-Benefit-Cost Calculations'!$C$1,(ROW(A1)-1)/9*'Int-Benefit-Cost Calculations'!$M$2,0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #"]
["Year",{"$f":"'Overall Data Input'!$H$17","v":0},{"$f":"IF(B2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",C2)-2,\"\")","v":""},{"$f":"IF(C2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",D2)-2,\"\")","v":""},{"$f":"IF(D2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",E2)-2,\"\")","v":""},{"$f":"IF(E2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",F2)-2,\"\")","v":""},{"$f":"IF(F2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",G2)-2,\"\")","v":""},{"$f":"IF(G2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",H2)-2,\"\")","v":""},{"$f":"IF(H2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",I2)-2,\"\")","v":""},{"$f":"IF(I2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",J2)-2,\"\")","v":""},{"$f":"IF(J2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",K2)-2,\"\")","v":""},{"$f":"IF(K2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",L2)-2,\"\")","v":""},{"$f":"IF(L2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",M2)-2,\"\")","v":""},{"$f":"IF(M2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",N2)-2,\"\")","v":""},{"$f":"IF(N2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",O2)-2,\"\")","v":""},{"$f":"IF(O2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",P2)-2,\"\")","v":""},{"$f":"IF(P2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",Q2)-2,\"\")","v":""},{"$f":"IF(Q2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",R2)-2,\"\")","v":""},{"$f":"IF(R2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",S2)-2,\"\")","v":""},{"$f":"IF(S2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",T2)-2,\"\")","v":""},{"$f":"IF(T2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",U2)-2,\"\")","v":""},{"$f":"IF(U2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",V2)-2,\"\")","v":""},{"$f":"IF(V2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",W2)-2,\"\")","v":""},{"$f":"IF(W2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",X2)-2,\"\")","v":""},{"$f":"IF(X2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",Y2)-2,\"\")","v":""},{"$f":"IF(Y2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",Z2)-2,\"\")","v":""},{"$f":"IF(Z2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AA2)-2,\"\")","v":""},{"$f":"IF(AA2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AB2)-2,\"\")","v":""},{"$f":"IF(AB2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AC2)-2,\"\")","v":""},{"$f":"IF(AC2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AD2)-2,\"\")","v":""},{"$f":"IF(AD2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AE2)-2,\"\")","v":""},{"$f":"IF(AE2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AF2)-2,\"\")","v":""},{"$f":"IF(AF2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AG2)-2,\"\")","v":""},{"$f":"IF(AG2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AH2)-2,\"\")","v":""},{"$f":"IF(AH2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AI2)-2,\"\")","v":""},{"$f":"IF(AI2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AJ2)-2,\"\")","v":""},{"$f":"IF(AJ2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AK2)-2,\"\")","v":""},{"$f":"IF(AK2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AL2)-2,\"\")","v":""},{"$f":"IF(AL2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AM2)-2,\"\")","v":""},{"$f":"IF(AM2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AN2)-2,\"\")","v":""},{"$f":"IF(AN2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AO2)-2,\"\")","v":""},{"$f":"IF(AO2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AP2)-2,\"\")","v":""},{"$f":"IF(AP2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AQ2)-2,\"\")","v":""},{"$f":"IF(AQ2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AR2)-2,\"\")","v":""},{"$f":"IF(AR2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AS2)-2,\"\")","v":""},{"$f":"IF(AS2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AT2)-2,\"\")","v":""},{"$f":"IF(AT2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AU2)-2,\"\")","v":""},{"$f":"IF(AU2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AV2)-2,\"\")","v":""},{"$f":"IF(AV2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AW2)-2,\"\")","v":""},{"$f":"IF(AW2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AX2)-2,\"\")","v":""},{"$f":"IF(AX2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AY2)-2,\"\")","v":""},{"$f":"IF(AY2< 'Overall Data Input'!$H$18, 'Overall Data Input'!$H$17+CELL(\"col\",AZ2)-2,\"\")","v":""},null,null,null,null,null,9]
["Discount Factor",{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!B2-'Default Values'!$B$2),\"\")","v":1},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!C2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!D2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!E2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!F2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!G2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!H2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!I2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!J2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!K2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!L2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!M2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!N2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!O2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!P2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!Q2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!R2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!S2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!T2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!U2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!V2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!W2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!X2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!Y2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!Z2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AA2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AB2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AC2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AD2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AE2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AF2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AG2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AH2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AI2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AJ2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AK2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AL2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AM2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AN2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AO2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AP2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AQ2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AR2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AS2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AT2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AU2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AV2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AW2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AX2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AY2-'Default Values'!$B$2),\"\")","v":""},{"$f":"IFERROR((1-'Default Values'!$C$22)^('STN-Only NPV Calculations'!AZ2-'Default Values'!$B$2),\"\")","v":""}]
["No-Build Nominal Delay",{"$f":"SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(B4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(B4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)),(OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(B4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(B4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)))","v":0},{"$f":"IF(C2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!C2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(C4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(C4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(D2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!D2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(D4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(D4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(E2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!E2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(E4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(E4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(F2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!F2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(F4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(F4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(G2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!G2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(G4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(G4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(H2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!H2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(H4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(H4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(I2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!I2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(I4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(I4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(J2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!J2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(J4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(J4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(K2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!K2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(K4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(K4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(L2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!L2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(L4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(L4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(M2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!M2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(M4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(M4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(N2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!N2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(N4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(N4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(O2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!O2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(O4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(O4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(P2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!P2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(P4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(P4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(Q2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!Q2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(Q4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Q4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(R2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!R2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(R4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(R4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(S2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!S2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(S4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(S4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(T2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!T2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(T4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(T4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(U2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!U2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(U4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(U4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(V2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!V2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(V4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(V4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(W2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!W2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(W4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(W4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(X2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!X2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(X4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(X4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(Y2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!Y2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(Y4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Y4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(Z2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!Z2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(Z4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Z4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AA2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AA2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AA4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AA4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AB2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AB2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AB4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AB4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AC2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AC2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AC4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AC4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AD2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AD2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AD4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AD4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AE2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AE2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AE4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AE4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AF2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AF2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AF4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AF4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AG2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AG2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AG4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AG4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AH2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AH2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AH4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AH4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AI2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AI2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AI4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AI4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AJ2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AJ2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AJ4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AJ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AK2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AK2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AK4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AK4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AL2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AL2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AL4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AL4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AM2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AM2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AM4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AM4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AN2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AN2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AN4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AN4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AO2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AO2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AO4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AO4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AP2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AP2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AP4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AP4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AQ2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AQ2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AQ4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AQ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AR2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AR2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AR4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AR4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AS2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AS2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AS4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AS4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AT2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AT2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AT4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AT4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AU2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AU2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AU4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AU4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AV2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AV2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AV4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AV4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AW2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AW2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AW4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AW4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AX2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AX2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AX4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AX4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AY2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AY2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AY4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AY4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""},{"$f":"IF(AZ2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+6,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))))*('NPV Calculations'!AZ2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AZ4)-4)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AZ4)-4)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+5,0))),\"\")","v":""}]
["Build Nominal Delay",{"$f":"SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(B5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(B5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)),(OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(B5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(B5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)))","v":0},{"$f":"IF(C2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!C2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(C5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(C5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(D2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!D2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(D5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(D5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(E2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!E2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(E5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(E5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(F2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!F2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(F5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(F5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(G2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!G2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(G5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(G5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(H2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!H2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(H5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(H5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(I2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!I2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(I5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(I5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(J2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!J2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(J5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(J5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(K2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!K2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(K5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(K5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(L2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!L2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(L5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(L5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(M2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!M2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(M5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(M5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(N2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!N2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(N5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(N5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(O2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!O2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(O5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(O5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(P2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!P2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(P5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(P5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(Q2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!Q2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(Q5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Q5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(R2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!R2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(R5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(R5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(S2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!S2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(S5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(S5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(T2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!T2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(T5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(T5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(U2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!U2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(U5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(U5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(V2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!V2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(V5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(V5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(W2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!W2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(W5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(W5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(X2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!X2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(X5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(X5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(Y2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!Y2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(Y5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Y5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(Z2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!Z2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(Z5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(Z5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AA2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AA2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AA5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AA5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AB2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AB2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AB5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AB5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AC2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AC2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AC5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AC5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AD2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AD2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AD5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AD5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AE2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AE2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AE5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AE5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AF2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AF2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AF5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AF5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AG2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AG2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AG5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AG5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AH2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AH2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AH5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AH5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AI2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AI2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AI5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AI5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AJ2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AJ2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AJ5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AJ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AK2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AK2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AK5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AK5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AL2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AL2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AL5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AL5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AM2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AM2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AM5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AM5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AN2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AN2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AN5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AN5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AO2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AO2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AO5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AO5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AP2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AP2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AP5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AP5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AQ2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AQ2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AQ5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AQ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AR2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AR2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AR5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AR5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AS2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AS2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AS5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AS5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AT2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AT2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AT5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AT5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AU2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AU2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AU5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AU5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AV2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AV2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AV5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AV5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AW2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AW2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AW5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AW5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AX2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AX2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AX5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AX5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AY2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AY2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AY5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AY5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""},{"$f":"IF(AZ2<>\"\",(SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+9,0)))-SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))))*('NPV Calculations'!AZ2-OFFSET('STN-Only NPV Calculations'!$B$1,(ROW(AZ5)-5)/$BF$2*$BF$2+1,0))/('Overall Data Input'!$H$18-'Overall Data Input'!$H$17)+SUM((OFFSET('STN-Only Delay Diagnostics'!$B$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$E$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)), (OFFSET('STN-Only Delay Diagnostics'!$H$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0)):(OFFSET('STN-Only Delay Diagnostics'!$K$1,(ROW(AZ5)-5)/$BF$2*'STN-Only Delay Diagnostics'!$V$2+8,0))),\"\")","v":""}]

{"sheet":"Sum-Benefit-Cost Calculations","index":16,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,4,2],[5,0,5,2],[7,0,7,2],[13,1,13,2],[9,1,9,2],[30,0,30,2],[12,1,12,2],[8,1,8,2],[6,0,6,2],[22,2,22,4],[23,2,23,4]]}
["Performance-Based Operations Benefit/Cost Calculations Combined"]
[{"$f":"'Overall Data Input'!$A$5","v":"Version 8.8"}]
["Project ID"]
[{"$f":"IF('Overall Data Input'!$D$17 = \"\", \"\", 'Overall Data Input'!$D$17)","v":""}]
["Project Title"]
[{"$f":"IF('Overall Data Input'!$D$18 = \"\", \"\", 'Overall Data Input'!$D$18)","v":""}]
["Project Limits"]
[{"$f":"IF('Overall Data Input'!$D$19 = \"\", \"\", 'Overall Data Input'!$D$19)","v":""}]
["Highway","County"]
[{"$f":"IF('Overall Data Input'!$D$20 = \"\", \"\", 'Overall Data Input'!$D$20)","v":""},{"$f":"IF('Overall Data Input'!$D$21 = \"\", \"\", 'Overall Data Input'!$D$21)","v":""}]
["Total Cost Estimate","SFY","Concept Code"]
[{"$f":"IFERROR($B$21, 0)","v":0},{"$f":"IF('Overall Data Input'!$D$23 = \"\", \"\", 'Overall Data Input'!$D$23)","v":""},{"$f":"IF('Overall Data Input'!$D$24 = \"\", \"\", 'Overall Data Input'!$D$24)","v":""}]
["Project Manager","Date"]
[{"$f":"IF('Overall Data Input'!$D$25 = \"\", \"\", 'Overall Data Input'!$D$25)","v":""},{"$f":"IF('Overall Data Input'!$D$26 = \"\", \"\", 'Overall Data Input'!$D$26)","v":""}]
[]
["Description","Value"]
["No-Build Delay Cost Over Project Life",{"$f":"'Int-Benefit-Cost Calculations'!B19","v":0}]
["Build Delay Cost Over Project Life",{"$f":"'Int-Benefit-Cost Calculations'!B20","v":0}]
["Build Operational Benefit",{"$f":"B17-B18","v":0}]
["Build Safety Benefit",{"$f":"'Int-Benefit-Cost Calculations'!B22","v":0}]
["Safety and Operations Build Cost",{"$f":"'Int-Benefit-Cost Calculations'!B23","v":0}]
["Operations Benefit/Cost Ratio",{"$f":"IFERROR(B19/B21,\"\")","v":""}]
["Safety & Operations Benefit/Cost Ratio",{"$f":"IFERROR((B19+B20)/B21,\"\")","v":""},{"$f":"IF(B23 < 'Default Values'!$A$2,\"Please Submit This Spreadsheet with Failed results to BTO for Review\", \"\")","v":""}]
["Safety Benefit/Cost Ratio",{"$f":"IFERROR((B20)/B21,\"\")","v":""},{"$f":"IF(B24 < 0,\"Please Submit This Spreadsheet with Failed results to BTO for Review\", \"\")","v":""}]
["Net Present Value",{"$f":"IFERROR((B20)/B21,0)","v":0}]
[]
["STN-Only Operational Benefit",{"$f":"'Int-Benefit-Cost Calculations'!B29","v":0}]
["STN-Only Benefit/Cost Ratio",{"$f":"IFERROR((B27)/B21,\"\")","v":""}]
["Required Local Cost Share",{"$f":"IFERROR(IF(AND(B27<B21,B23>=E8),B21-B27,\"N/A\"), 0)","v":"N/A"}]
[]
["Crash Summary"]
["Crash Severity","No-Build","Build"]
["Fatal & Injury Crashes (KABC)",{"$f":"IF('Int-Benefit-Cost Calculations'!B35=\"\",0,'Int-Benefit-Cost Calculations'!B35)","v":0},{"$f":"IF('Int-Benefit-Cost Calculations'!C35=\"\",0,'Int-Benefit-Cost Calculations'!C35)","v":0}]
["Property Damage Only Crashes",{"$f":"IF('Int-Benefit-Cost Calculations'!B36=\"\",0,'Int-Benefit-Cost Calculations'!B36)","v":0},{"$f":"IF('Int-Benefit-Cost Calculations'!C36=\"\",0,'Int-Benefit-Cost Calculations'!C36)","v":0}]
["Total Crashes",{"$f":"SUM(B33:B34)","v":0},{"$f":"SUM(C33:C34)","v":0}]

{"sheet":"Lists","index":17,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["STN","HCM","Screening Tool","AM"]
["Non-STN Arterial","Synchro","Other","PM"]
["Local/Collector","Microsim",null,"FRI"]
[null,null,null,"SAT"]
[null,null,null,"SUN"]
[]
[]
[]
["Signal"]
["TWSC"]
["AWSC"]
["OWSC"]
["Roundabout"]
["Other"]