{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Cover","Guidance","Control Panel","Damage Costs User Interface","Outputs","Damage Costs and Assumptions"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":6,"comments":0,"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":"Cover","index":0,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["Damage Costs Appraisal Toolkit"]
[]
["Original Version: January 2019"]
["Last Updated: January 2019"]
[]
["Queries and comments on this toolkit should be referred to:"]
[]
["Department for Environment Food & Rural Affairs"]
["Ground Floor"]
["Seacole Building"]
["2 Marsham Street"]
["London"]
["SW1P 4DF"]
[]
["Produced by:"]
["Naval Narkar"]
["Christian Mortlock"]
[]
["Email:","igcb@defra.gov.uk"]

{"sheet":"Guidance","index":1,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["This toolkit allows appraisers to calculate the economic impact of policies which affect air quality, using the damage cost approach. "]
["This tool is designed to be used in conjunction with the Air Quality Damage Costs Guidance: ",null,null,null,null,null,null,null,null,"https://www.gov.uk/guidance/air-quality-economic-analysis"]
["It is only appropriate for small air quality impacts (below £50 million) provided the policy does not affect areas likely to breach legally binding air quality limits."]
["Proposals with impacts over £50 million not affecting compliance should be assessed using the impact pathway approach. In these cases Defra should be contacted for advice. "]
["Proposals that affect compliance should use the abatement costs approach."]
["The tool calculates a central present value along with high and low sensitivity values for up to 5 pollutants (NOx, SO2, PM2.5, VOC and NH3)."]
["All adjustments are automated in this tool - no extra calculations are necessary unless PM is being used - in which case please use the conversion factors provided in the Assumptions sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The appraisal is calculated with the following steps:"]
["1) Complete the input boxes (Start Year, End Year, Price Base Year and Number of Pollutants) in the Control Panel tab"]
["2) Select the pollutants to be assessed in the Damage Costs User Interface tab and then fill in the change in emissions expected for each appraisal year  "]
["3) View outputs in Outputs tab"]
[]
[]
["Cell Type Key:"]
[]
[null,null,null,"For user input"]
[]
[null,null,null,"Automated values"]
[]
[null,null,null,"Automated output"]

{"sheet":"Control Panel","index":2,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,0,5,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[10,0,10,2],[9,0,9,2],[21,0,21,2],[22,0,22,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[18,0,18,2],[19,0,19,2],[20,0,20,2]]}
["Control Panel"]
[]
[]
[]
[]
["Start Year",null,null,2019,null,"Please type the year at which the policy will start from, the start year is also the discount year"]
[]
["End Year",null,null,2028,null,"Please type the year at which the appraisal will end"]
[]
["Appraisal Period",null,null,{"$f":"IF(AND(COUNT(D8)=1, COUNT(D6)=1), (D8-D6)+1, \"\")","v":10},null,"Autofills the number of years for which the policy is reviewed for"]
[]
["Price Base Year",null,null,2018,null,"Please type the price base year for your appraisal"]
[]
["Number of pollutants",null,null,1,null,"Please type the number of pollutants to be assessed"]
[]
["Note: if you are assessing PM10 impacts, please convert these to PM2.5 using conversion factors found in the Assumptions sheet"]
[]
[]
["Key assumptions:",null,null,"Discount rate",null,"3.5% from appraisal year 0 to 30"]
[null,null,null,null,null,"3% from appraisal year 31 to 75"]
[null,null,null,null,null,"2.5% from appraisal year 76 to 125"]
[]
[null,null,null,"Uplift factor",null,0.02]

{"sheet":"Damage Costs User Interface","index":3,"n_rows":106,"n_cols":130,"rows_kept":106,"cut":false,"hidden":false,"merged":[[2,18,2,19],[3,7,3,9],[3,10,3,12],[4,0,4,2],[4,7,4,9],[4,4,4,5],[4,11,4,12],[2,0,2,2],[2,7,2,9],[2,14,2,16],[2,4,2,5],[2,11,2,12]]}
["Damage Cost User Interface"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($D$3=\"PM2.5\", $K$3=\"PM2.5\", $R$3=\"PM2.5\", $D$5=\"PM2.5\", $K$5=\"PM2.5\"), 1, 0)","v":0}]
["Pollutant",null,null,null,null,null,null,{"$f":"IF(COUNTIF($A$3:G3, \"Pollutant\")+1<='Control Panel'!$D$14, \"Pollutant\", \"\")","v":""},null,null,null,null,null,null,{"$f":"IF(COUNTIF($A$3:N3, \"Pollutant\")+1<='Control Panel'!$D$14, \"Pollutant\", \"\")","v":""}]
[]
[{"$f":"IF(COUNTIF($A$3:$Q$3, \"Pollutant\")+1<='Control Panel'!$D$14, \"Pollutant\", \"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(COUNTIF($A$3:$Q$3, \"Pollutant\"), COUNTIF($A$5:$G$5, \"Pollutant\")+1)<='Control Panel'!$D$14, \"Pollutant\", \"\")","v":""}]
[]
[{"$f":"IF(OR(D3=\"PM2.5\", K3=\"PM2.5\", R3=\"PM2.5\", D5=\"PM2.5\", K5=\"PM2.5\"), \"Note: If you are assessing PM10 impacts, please convert these to PM2.5 using conversion factors found in the Assumptions sheet\", \"\")","v":""}]
[]
[{"$f":"IF($E$3=\"\", \"\", $D$3&\" \"&$E$3)","v":""}]
[null,null,null,"Year",{"$f":"IF('Control Panel'!$D$6=\"\", \"\", 'Control Panel'!$D$6)","v":2019},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E10+1, \"\")","v":2020},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F10+1, \"\")","v":2021},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G10+1, \"\")","v":2022},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H10+1, \"\")","v":2023},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I10+1, \"\")","v":2024},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J10+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K10+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L10+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M10+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY10+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($E$3=\"\",\"\",INDEX('Damage Costs and Assumptions'!$E$7:$E$75,MATCH('Damage Costs User Interface'!$A$9,'Damage Costs and Assumptions'!$C$7:$C$75,0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92,MATCH('Control Panel'!$D$12,'Damage Costs and Assumptions'!$E$91:$DK$91,0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$10,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$13*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E13*E11)=1, E13*E11, \"\")","v":""},{"$f":"IF(COUNT(F13*F11)=1, F13*F11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BR13*BR11)=1, BR13*BR11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ13*DZ11)=1, DZ13*DZ11, \"\")","v":""}]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E14)=1, E14*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F14)=1, F14*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G14)=1, G14*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H14)=1, H14*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I14)=1, I14*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J14)=1, J14*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K14)=1, K14*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L14)=1, L14*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M14)=1, M14*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N14)=1, N14*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O14)=1, O14*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P14)=1, P14*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q14)=1, Q14*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R14)=1, R14*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S14)=1, S14*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T14)=1, T14*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U14)=1, U14*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V14)=1, V14*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W14)=1, W14*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X14)=1, X14*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y14)=1, Y14*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z14)=1, Z14*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA14)=1, AA14*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB14)=1, AB14*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC14)=1, AC14*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD14)=1, AD14*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE14)=1, AE14*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF14)=1, AF14*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG14)=1, AG14*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH14)=1, AH14*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI14)=1, AI14*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ14)=1, AJ14*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK14)=1, AK14*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL14)=1, AL14*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM14)=1, AM14*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN14)=1, AN14*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO14)=1, AO14*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP14)=1, AP14*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ14)=1, AQ14*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR14)=1, AR14*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS14)=1, AS14*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT14)=1, AT14*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU14)=1, AU14*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV14)=1, AV14*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW14)=1, AW14*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX14)=1, AX14*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY14)=1, AY14*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ14)=1, AZ14*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA14)=1, BA14*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB14)=1, BB14*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC14)=1, BC14*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD14)=1, BD14*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE14)=1, BE14*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF14)=1, BF14*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG14)=1, BG14*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH14)=1, BH14*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI14)=1, BI14*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ14)=1, BJ14*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK14)=1, BK14*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL14)=1, BL14*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM14)=1, BM14*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN14)=1, BN14*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO14)=1, BO14*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP14)=1, BP14*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ14)=1, BQ14*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR14)=1, BR14*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS14)=1, BS14*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT14)=1, BT14*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU14)=1, BU14*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV14)=1, BV14*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW14)=1, BW14*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX14)=1, BX14*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY14)=1, BY14*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ14)=1, BZ14*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA14)=1, CA14*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB14)=1, CB14*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC14)=1, CC14*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD14)=1, CD14*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE14)=1, CE14*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF14)=1, CF14*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG14)=1, CG14*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH14)=1, CH14*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI14)=1, CI14*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ14)=1, CJ14*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK14)=1, CK14*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL14)=1, CL14*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM14)=1, CM14*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN14)=1, CN14*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO14)=1, CO14*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP14)=1, CP14*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ14)=1, CQ14*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR14)=1, CR14*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS14)=1, CS14*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT14)=1, CT14*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU14)=1, CU14*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV14)=1, CV14*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW14)=1, CW14*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX14)=1, CX14*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY14)=1, CY14*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ14)=1, CZ14*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA14)=1, DA14*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB14)=1, DB14*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC14)=1, DC14*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD14)=1, DD14*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE14)=1, DE14*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF14)=1, DF14*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG14)=1, DG14*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH14)=1, DH14*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI14)=1, DI14*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ14)=1, DJ14*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK14)=1, DK14*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL14)=1, DL14*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM14)=1, DM14*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN14)=1, DN14*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO14)=1, DO14*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP14)=1, DP14*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ14)=1, DQ14*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR14)=1, DR14*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS14)=1, DS14*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT14)=1, DT14*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU14)=1, DU14*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV14)=1, DV14*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW14)=1, DW14*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX14)=1, DX14*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY14)=1, DY14*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ14)=1, DZ14*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E15:XFD15)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$D$7:$D$75, MATCH('Damage Costs User Interface'!$A$9, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$10,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$18*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E18*E11)=1, E18*E11, \"\")","v":""},{"$f":"IF(COUNT(F18*F11)=1, F18*F11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BR18*BR11)=1, BR18*BR11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ18*DZ11)=1, DZ18*DZ11, \"\")","v":""}]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E19)=1, E19*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F19)=1, F19*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G19)=1, G19*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H19)=1, H19*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I19)=1, I19*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J19)=1, J19*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K19)=1, K19*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L19)=1, L19*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M19)=1, M19*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N19)=1, N19*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O19)=1, O19*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P19)=1, P19*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q19)=1, Q19*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R19)=1, R19*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S19)=1, S19*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T19)=1, T19*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U19)=1, U19*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V19)=1, V19*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W19)=1, W19*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X19)=1, X19*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y19)=1, Y19*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z19)=1, Z19*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA19)=1, AA19*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB19)=1, AB19*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC19)=1, AC19*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD19)=1, AD19*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE19)=1, AE19*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF19)=1, AF19*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG19)=1, AG19*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH19)=1, AH19*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI19)=1, AI19*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ19)=1, AJ19*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK19)=1, AK19*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL19)=1, AL19*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM19)=1, AM19*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN19)=1, AN19*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO19)=1, AO19*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP19)=1, AP19*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ19)=1, AQ19*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR19)=1, AR19*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS19)=1, AS19*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT19)=1, AT19*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU19)=1, AU19*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV19)=1, AV19*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW19)=1, AW19*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX19)=1, AX19*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY19)=1, AY19*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ19)=1, AZ19*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA19)=1, BA19*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB19)=1, BB19*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC19)=1, BC19*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD19)=1, BD19*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE19)=1, BE19*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF19)=1, BF19*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG19)=1, BG19*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH19)=1, BH19*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI19)=1, BI19*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ19)=1, BJ19*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK19)=1, BK19*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL19)=1, BL19*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM19)=1, BM19*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN19)=1, BN19*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO19)=1, BO19*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP19)=1, BP19*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ19)=1, BQ19*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR19)=1, BR19*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS19)=1, BS19*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT19)=1, BT19*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU19)=1, BU19*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV19)=1, BV19*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW19)=1, BW19*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX19)=1, BX19*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY19)=1, BY19*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ19)=1, BZ19*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA19)=1, CA19*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB19)=1, CB19*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC19)=1, CC19*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD19)=1, CD19*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE19)=1, CE19*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF19)=1, CF19*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG19)=1, CG19*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH19)=1, CH19*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI19)=1, CI19*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ19)=1, CJ19*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK19)=1, CK19*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL19)=1, CL19*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM19)=1, CM19*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN19)=1, CN19*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO19)=1, CO19*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP19)=1, CP19*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ19)=1, CQ19*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR19)=1, CR19*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS19)=1, CS19*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT19)=1, CT19*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU19)=1, CU19*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV19)=1, CV19*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW19)=1, CW19*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX19)=1, CX19*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY19)=1, CY19*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ19)=1, CZ19*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA19)=1, DA19*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB19)=1, DB19*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC19)=1, DC19*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD19)=1, DD19*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE19)=1, DE19*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF19)=1, DF19*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG19)=1, DG19*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH19)=1, DH19*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI19)=1, DI19*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ19)=1, DJ19*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK19)=1, DK19*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL19)=1, DL19*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM19)=1, DM19*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN19)=1, DN19*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO19)=1, DO19*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP19)=1, DP19*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ19)=1, DQ19*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR19)=1, DR19*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS19)=1, DS19*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT19)=1, DT19*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU19)=1, DU19*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV19)=1, DV19*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW19)=1, DW19*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX19)=1, DX19*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY19)=1, DY19*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ19)=1, DZ19*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E20:XFD20)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$F$7:$F$75, MATCH('Damage Costs User Interface'!$A$9, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$10,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$23*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E23*E11)=1, E23*E11, \"\")","v":""},{"$f":"IF(COUNT(F23*F11)=1, F23*F11, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(V23*V11)=1, V23*V11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BR23*BR11)=1, BR23*BR11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ23*DZ11)=1, DZ23*DZ11, \"\")","v":""}]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E24)=1, E24*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F24)=1, F24*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G24)=1, G24*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H24)=1, H24*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I24)=1, I24*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J24)=1, J24*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K24)=1, K24*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L24)=1, L24*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M24)=1, M24*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N24)=1, N24*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O24)=1, O24*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P24)=1, P24*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q24)=1, Q24*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R24)=1, R24*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S24)=1, S24*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T24)=1, T24*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U24)=1, U24*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V24)=1, V24*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W24)=1, W24*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X24)=1, X24*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y24)=1, Y24*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z24)=1, Z24*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA24)=1, AA24*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB24)=1, AB24*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC24)=1, AC24*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD24)=1, AD24*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE24)=1, AE24*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF24)=1, AF24*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG24)=1, AG24*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH24)=1, AH24*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI24)=1, AI24*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ24)=1, AJ24*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK24)=1, AK24*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL24)=1, AL24*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM24)=1, AM24*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN24)=1, AN24*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO24)=1, AO24*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP24)=1, AP24*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ24)=1, AQ24*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR24)=1, AR24*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS24)=1, AS24*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT24)=1, AT24*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU24)=1, AU24*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV24)=1, AV24*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW24)=1, AW24*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX24)=1, AX24*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY24)=1, AY24*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ24)=1, AZ24*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA24)=1, BA24*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB24)=1, BB24*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC24)=1, BC24*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD24)=1, BD24*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE24)=1, BE24*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF24)=1, BF24*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG24)=1, BG24*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH24)=1, BH24*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI24)=1, BI24*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ24)=1, BJ24*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK24)=1, BK24*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL24)=1, BL24*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM24)=1, BM24*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN24)=1, BN24*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO24)=1, BO24*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP24)=1, BP24*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ24)=1, BQ24*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR24)=1, BR24*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS24)=1, BS24*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT24)=1, BT24*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU24)=1, BU24*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV24)=1, BV24*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW24)=1, BW24*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX24)=1, BX24*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY24)=1, BY24*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ24)=1, BZ24*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA24)=1, CA24*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB24)=1, CB24*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC24)=1, CC24*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD24)=1, CD24*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE24)=1, CE24*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF24)=1, CF24*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG24)=1, CG24*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH24)=1, CH24*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI24)=1, CI24*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ24)=1, CJ24*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK24)=1, CK24*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL24)=1, CL24*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM24)=1, CM24*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN24)=1, CN24*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO24)=1, CO24*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP24)=1, CP24*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ24)=1, CQ24*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR24)=1, CR24*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS24)=1, CS24*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT24)=1, CT24*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU24)=1, CU24*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV24)=1, CV24*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW24)=1, CW24*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX24)=1, CX24*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY24)=1, CY24*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ24)=1, CZ24*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA24)=1, DA24*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB24)=1, DB24*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC24)=1, DC24*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD24)=1, DD24*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE24)=1, DE24*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF24)=1, DF24*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG24)=1, DG24*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH24)=1, DH24*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI24)=1, DI24*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ24)=1, DJ24*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK24)=1, DK24*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL24)=1, DL24*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM24)=1, DM24*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN24)=1, DN24*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO24)=1, DO24*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP24)=1, DP24*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ24)=1, DQ24*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR24)=1, DR24*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS24)=1, DS24*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT24)=1, DT24*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU24)=1, DU24*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV24)=1, DV24*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW24)=1, DW24*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX24)=1, DX24*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY24)=1, DY24*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ24)=1, DZ24*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E25:XFD25)","v":0}]
[]
[]
[{"$f":"IF($L$3=\"\", \"\", $K$3&\" \"&$L$3)","v":""}]
[null,null,null,"Year",{"$f":"IF('Control Panel'!$D$6=\"\", \"\", 'Control Panel'!$D$6)","v":2019},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E30+1, \"\")","v":2020},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F30+1, \"\")","v":2021},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G30+1, \"\")","v":2022},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H30+1, \"\")","v":2023},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I30+1, \"\")","v":2024},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J30+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K30+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L30+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M30+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY30+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($L$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$E$7:$E$75, MATCH('Damage Costs User Interface'!$A$29, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$30,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$33*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E33*E31)=1, E33*E31, \"\")","v":""},{"$f":"IF(COUNT(F33*F31)=1, F33*F31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BR33*BR31)=1, BR33*BR31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ33*DZ31)=1, DZ33*DZ31, \"\")","v":""}]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E34)=1, E34*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F34)=1, F34*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G34)=1, G34*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H34)=1, H34*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I34)=1, I34*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J34)=1, J34*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K34)=1, K34*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L34)=1, L34*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M34)=1, M34*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N34)=1, N34*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O34)=1, O34*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P34)=1, P34*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q34)=1, Q34*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R34)=1, R34*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S34)=1, S34*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T34)=1, T34*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U34)=1, U34*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V34)=1, V34*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W34)=1, W34*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X34)=1, X34*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y34)=1, Y34*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z34)=1, Z34*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA34)=1, AA34*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB34)=1, AB34*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC34)=1, AC34*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD34)=1, AD34*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE34)=1, AE34*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF34)=1, AF34*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG34)=1, AG34*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH34)=1, AH34*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI34)=1, AI34*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ34)=1, AJ34*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK34)=1, AK34*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL34)=1, AL34*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM34)=1, AM34*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN34)=1, AN34*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO34)=1, AO34*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP34)=1, AP34*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ34)=1, AQ34*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR34)=1, AR34*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS34)=1, AS34*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT34)=1, AT34*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU34)=1, AU34*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV34)=1, AV34*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW34)=1, AW34*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX34)=1, AX34*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY34)=1, AY34*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ34)=1, AZ34*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA34)=1, BA34*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB34)=1, BB34*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC34)=1, BC34*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD34)=1, BD34*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE34)=1, BE34*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF34)=1, BF34*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG34)=1, BG34*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH34)=1, BH34*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI34)=1, BI34*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ34)=1, BJ34*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK34)=1, BK34*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL34)=1, BL34*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM34)=1, BM34*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN34)=1, BN34*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO34)=1, BO34*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP34)=1, BP34*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ34)=1, BQ34*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR34)=1, BR34*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS34)=1, BS34*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT34)=1, BT34*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU34)=1, BU34*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV34)=1, BV34*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW34)=1, BW34*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX34)=1, BX34*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY34)=1, BY34*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ34)=1, BZ34*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA34)=1, CA34*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB34)=1, CB34*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC34)=1, CC34*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD34)=1, CD34*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE34)=1, CE34*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF34)=1, CF34*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG34)=1, CG34*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH34)=1, CH34*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI34)=1, CI34*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ34)=1, CJ34*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK34)=1, CK34*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL34)=1, CL34*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM34)=1, CM34*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN34)=1, CN34*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO34)=1, CO34*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP34)=1, CP34*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ34)=1, CQ34*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR34)=1, CR34*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS34)=1, CS34*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT34)=1, CT34*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU34)=1, CU34*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV34)=1, CV34*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW34)=1, CW34*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX34)=1, CX34*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY34)=1, CY34*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ34)=1, CZ34*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA34)=1, DA34*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB34)=1, DB34*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC34)=1, DC34*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD34)=1, DD34*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE34)=1, DE34*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF34)=1, DF34*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG34)=1, DG34*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH34)=1, DH34*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI34)=1, DI34*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ34)=1, DJ34*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK34)=1, DK34*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL34)=1, DL34*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM34)=1, DM34*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN34)=1, DN34*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO34)=1, DO34*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP34)=1, DP34*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ34)=1, DQ34*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR34)=1, DR34*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS34)=1, DS34*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT34)=1, DT34*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU34)=1, DU34*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV34)=1, DV34*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW34)=1, DW34*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX34)=1, DX34*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY34)=1, DY34*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ34)=1, DZ34*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E35:XFD35)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$D$7:$D$75, MATCH('Damage Costs User Interface'!$A$29, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$30,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$38*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E38*E31)=1, E38*E31, \"\")","v":""},{"$f":"IF(COUNT(F38*F31)=1, F38*F31, \"\")","v":""},{"$f":"IF(COUNT(G38*G31)=1, G38*G31, \"\")","v":""},{"$f":"IF(COUNT(H38*H31)=1, H38*H31, \"\")","v":""},{"$f":"IF(COUNT(I38*I31)=1, I38*I31, \"\")","v":""},{"$f":"IF(COUNT(J38*J31)=1, J38*J31, \"\")","v":""},{"$f":"IF(COUNT(K38*K31)=1, K38*K31, \"\")","v":""},{"$f":"IF(COUNT(L38*L31)=1, L38*L31, \"\")","v":""},{"$f":"IF(COUNT(M38*M31)=1, M38*M31, \"\")","v":""},{"$f":"IF(COUNT(N38*N31)=1, N38*N31, \"\")","v":""},{"$f":"IF(COUNT(O38*O31)=1, O38*O31, \"\")","v":""},{"$f":"IF(COUNT(P38*P31)=1, P38*P31, \"\")","v":""},{"$f":"IF(COUNT(Q38*Q31)=1, Q38*Q31, \"\")","v":""},{"$f":"IF(COUNT(R38*R31)=1, R38*R31, \"\")","v":""},{"$f":"IF(COUNT(S38*S31)=1, S38*S31, \"\")","v":""},{"$f":"IF(COUNT(T38*T31)=1, T38*T31, \"\")","v":""},{"$f":"IF(COUNT(U38*U31)=1, U38*U31, \"\")","v":""},{"$f":"IF(COUNT(V38*V31)=1, V38*V31, \"\")","v":""},{"$f":"IF(COUNT(W38*W31)=1, W38*W31, \"\")","v":""},{"$f":"IF(COUNT(X38*X31)=1, X38*X31, \"\")","v":""},{"$f":"IF(COUNT(Y38*Y31)=1, Y38*Y31, \"\")","v":""},{"$f":"IF(COUNT(Z38*Z31)=1, Z38*Z31, \"\")","v":""},{"$f":"IF(COUNT(AA38*AA31)=1, AA38*AA31, \"\")","v":""},{"$f":"IF(COUNT(AB38*AB31)=1, AB38*AB31, \"\")","v":""},{"$f":"IF(COUNT(AC38*AC31)=1, AC38*AC31, \"\")","v":""},{"$f":"IF(COUNT(AD38*AD31)=1, AD38*AD31, \"\")","v":""},{"$f":"IF(COUNT(AE38*AE31)=1, AE38*AE31, \"\")","v":""},{"$f":"IF(COUNT(AF38*AF31)=1, AF38*AF31, \"\")","v":""},{"$f":"IF(COUNT(AG38*AG31)=1, AG38*AG31, \"\")","v":""},{"$f":"IF(COUNT(AH38*AH31)=1, AH38*AH31, \"\")","v":""},{"$f":"IF(COUNT(AI38*AI31)=1, AI38*AI31, \"\")","v":""},{"$f":"IF(COUNT(AJ38*AJ31)=1, AJ38*AJ31, \"\")","v":""},{"$f":"IF(COUNT(AK38*AK31)=1, AK38*AK31, \"\")","v":""},{"$f":"IF(COUNT(AL38*AL31)=1, AL38*AL31, \"\")","v":""},{"$f":"IF(COUNT(AM38*AM31)=1, AM38*AM31, \"\")","v":""},{"$f":"IF(COUNT(AN38*AN31)=1, AN38*AN31, \"\")","v":""},{"$f":"IF(COUNT(AO38*AO31)=1, AO38*AO31, \"\")","v":""},{"$f":"IF(COUNT(AP38*AP31)=1, AP38*AP31, \"\")","v":""},{"$f":"IF(COUNT(AQ38*AQ31)=1, AQ38*AQ31, \"\")","v":""},{"$f":"IF(COUNT(AR38*AR31)=1, AR38*AR31, \"\")","v":""},{"$f":"IF(COUNT(AS38*AS31)=1, AS38*AS31, \"\")","v":""},{"$f":"IF(COUNT(AT38*AT31)=1, AT38*AT31, \"\")","v":""},{"$f":"IF(COUNT(AU38*AU31)=1, AU38*AU31, \"\")","v":""},{"$f":"IF(COUNT(AV38*AV31)=1, AV38*AV31, \"\")","v":""},{"$f":"IF(COUNT(AW38*AW31)=1, AW38*AW31, \"\")","v":""},{"$f":"IF(COUNT(AX38*AX31)=1, AX38*AX31, \"\")","v":""},{"$f":"IF(COUNT(AY38*AY31)=1, AY38*AY31, \"\")","v":""},{"$f":"IF(COUNT(AZ38*AZ31)=1, AZ38*AZ31, \"\")","v":""},{"$f":"IF(COUNT(BA38*BA31)=1, BA38*BA31, \"\")","v":""},{"$f":"IF(COUNT(BB38*BB31)=1, BB38*BB31, \"\")","v":""},{"$f":"IF(COUNT(BC38*BC31)=1, BC38*BC31, \"\")","v":""},{"$f":"IF(COUNT(BD38*BD31)=1, BD38*BD31, \"\")","v":""},{"$f":"IF(COUNT(BE38*BE31)=1, BE38*BE31, \"\")","v":""},{"$f":"IF(COUNT(BF38*BF31)=1, BF38*BF31, \"\")","v":""},{"$f":"IF(COUNT(BG38*BG31)=1, BG38*BG31, \"\")","v":""},{"$f":"IF(COUNT(BH38*BH31)=1, BH38*BH31, \"\")","v":""},{"$f":"IF(COUNT(BI38*BI31)=1, BI38*BI31, \"\")","v":""},{"$f":"IF(COUNT(BJ38*BJ31)=1, BJ38*BJ31, \"\")","v":""},{"$f":"IF(COUNT(BK38*BK31)=1, BK38*BK31, \"\")","v":""},{"$f":"IF(COUNT(BL38*BL31)=1, BL38*BL31, \"\")","v":""},{"$f":"IF(COUNT(BM38*BM31)=1, BM38*BM31, \"\")","v":""},{"$f":"IF(COUNT(BN38*BN31)=1, BN38*BN31, \"\")","v":""},{"$f":"IF(COUNT(BO38*BO31)=1, BO38*BO31, \"\")","v":""},{"$f":"IF(COUNT(BP38*BP31)=1, BP38*BP31, \"\")","v":""},{"$f":"IF(COUNT(BQ38*BQ31)=1, BQ38*BQ31, \"\")","v":""},{"$f":"IF(COUNT(BR38*BR31)=1, BR38*BR31, \"\")","v":""},{"$f":"IF(COUNT(BS38*BS31)=1, BS38*BS31, \"\")","v":""},{"$f":"IF(COUNT(BT38*BT31)=1, BT38*BT31, \"\")","v":""},{"$f":"IF(COUNT(BU38*BU31)=1, BU38*BU31, \"\")","v":""},{"$f":"IF(COUNT(BV38*BV31)=1, BV38*BV31, \"\")","v":""},{"$f":"IF(COUNT(BW38*BW31)=1, BW38*BW31, \"\")","v":""},{"$f":"IF(COUNT(BX38*BX31)=1, BX38*BX31, \"\")","v":""},{"$f":"IF(COUNT(BY38*BY31)=1, BY38*BY31, \"\")","v":""},{"$f":"IF(COUNT(BZ38*BZ31)=1, BZ38*BZ31, \"\")","v":""},{"$f":"IF(COUNT(CA38*CA31)=1, CA38*CA31, \"\")","v":""},{"$f":"IF(COUNT(CB38*CB31)=1, CB38*CB31, \"\")","v":""},{"$f":"IF(COUNT(CC38*CC31)=1, CC38*CC31, \"\")","v":""},{"$f":"IF(COUNT(CD38*CD31)=1, CD38*CD31, \"\")","v":""},{"$f":"IF(COUNT(CE38*CE31)=1, CE38*CE31, \"\")","v":""},{"$f":"IF(COUNT(CF38*CF31)=1, CF38*CF31, \"\")","v":""},{"$f":"IF(COUNT(CG38*CG31)=1, CG38*CG31, \"\")","v":""},{"$f":"IF(COUNT(CH38*CH31)=1, CH38*CH31, \"\")","v":""},{"$f":"IF(COUNT(CI38*CI31)=1, CI38*CI31, \"\")","v":""},{"$f":"IF(COUNT(CJ38*CJ31)=1, CJ38*CJ31, \"\")","v":""},{"$f":"IF(COUNT(CK38*CK31)=1, CK38*CK31, \"\")","v":""},{"$f":"IF(COUNT(CL38*CL31)=1, CL38*CL31, \"\")","v":""},{"$f":"IF(COUNT(CM38*CM31)=1, CM38*CM31, \"\")","v":""},{"$f":"IF(COUNT(CN38*CN31)=1, CN38*CN31, \"\")","v":""},{"$f":"IF(COUNT(CO38*CO31)=1, CO38*CO31, \"\")","v":""},{"$f":"IF(COUNT(CP38*CP31)=1, CP38*CP31, \"\")","v":""},{"$f":"IF(COUNT(CQ38*CQ31)=1, CQ38*CQ31, \"\")","v":""},{"$f":"IF(COUNT(CR38*CR31)=1, CR38*CR31, \"\")","v":""},{"$f":"IF(COUNT(CS38*CS31)=1, CS38*CS31, \"\")","v":""},{"$f":"IF(COUNT(CT38*CT31)=1, CT38*CT31, \"\")","v":""},{"$f":"IF(COUNT(CU38*CU31)=1, CU38*CU31, \"\")","v":""},{"$f":"IF(COUNT(CV38*CV31)=1, CV38*CV31, \"\")","v":""},{"$f":"IF(COUNT(CW38*CW31)=1, CW38*CW31, \"\")","v":""},{"$f":"IF(COUNT(CX38*CX31)=1, CX38*CX31, \"\")","v":""},{"$f":"IF(COUNT(CY38*CY31)=1, CY38*CY31, \"\")","v":""},{"$f":"IF(COUNT(CZ38*CZ31)=1, CZ38*CZ31, \"\")","v":""},{"$f":"IF(COUNT(DA38*DA31)=1, DA38*DA31, \"\")","v":""},{"$f":"IF(COUNT(DB38*DB31)=1, DB38*DB31, \"\")","v":""},{"$f":"IF(COUNT(DC38*DC31)=1, DC38*DC31, \"\")","v":""},{"$f":"IF(COUNT(DD38*DD31)=1, DD38*DD31, \"\")","v":""},{"$f":"IF(COUNT(DE38*DE31)=1, DE38*DE31, \"\")","v":""},{"$f":"IF(COUNT(DF38*DF31)=1, DF38*DF31, \"\")","v":""},{"$f":"IF(COUNT(DG38*DG31)=1, DG38*DG31, \"\")","v":""},{"$f":"IF(COUNT(DH38*DH31)=1, DH38*DH31, \"\")","v":""},{"$f":"IF(COUNT(DI38*DI31)=1, DI38*DI31, \"\")","v":""},{"$f":"IF(COUNT(DJ38*DJ31)=1, DJ38*DJ31, \"\")","v":""},{"$f":"IF(COUNT(DK38*DK31)=1, DK38*DK31, \"\")","v":""},{"$f":"IF(COUNT(DL38*DL31)=1, DL38*DL31, \"\")","v":""},{"$f":"IF(COUNT(DM38*DM31)=1, DM38*DM31, \"\")","v":""},{"$f":"IF(COUNT(DN38*DN31)=1, DN38*DN31, \"\")","v":""},{"$f":"IF(COUNT(DO38*DO31)=1, DO38*DO31, \"\")","v":""},{"$f":"IF(COUNT(DP38*DP31)=1, DP38*DP31, \"\")","v":""},{"$f":"IF(COUNT(DQ38*DQ31)=1, DQ38*DQ31, \"\")","v":""},{"$f":"IF(COUNT(DR38*DR31)=1, DR38*DR31, \"\")","v":""},{"$f":"IF(COUNT(DS38*DS31)=1, DS38*DS31, \"\")","v":""},{"$f":"IF(COUNT(DT38*DT31)=1, DT38*DT31, \"\")","v":""},{"$f":"IF(COUNT(DU38*DU31)=1, DU38*DU31, \"\")","v":""},{"$f":"IF(COUNT(DV38*DV31)=1, DV38*DV31, \"\")","v":""},{"$f":"IF(COUNT(DW38*DW31)=1, DW38*DW31, \"\")","v":""},{"$f":"IF(COUNT(DX38*DX31)=1, DX38*DX31, \"\")","v":""},{"$f":"IF(COUNT(DY38*DY31)=1, DY38*DY31, \"\")","v":""},""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E39)=1, E39*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F39)=1, F39*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G39)=1, G39*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H39)=1, H39*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I39)=1, I39*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J39)=1, J39*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K39)=1, K39*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L39)=1, L39*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M39)=1, M39*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N39)=1, N39*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O39)=1, O39*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P39)=1, P39*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q39)=1, Q39*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R39)=1, R39*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S39)=1, S39*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T39)=1, T39*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U39)=1, U39*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V39)=1, V39*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W39)=1, W39*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X39)=1, X39*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y39)=1, Y39*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z39)=1, Z39*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA39)=1, AA39*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB39)=1, AB39*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC39)=1, AC39*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD39)=1, AD39*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE39)=1, AE39*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF39)=1, AF39*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG39)=1, AG39*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH39)=1, AH39*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI39)=1, AI39*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ39)=1, AJ39*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK39)=1, AK39*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL39)=1, AL39*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM39)=1, AM39*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN39)=1, AN39*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO39)=1, AO39*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP39)=1, AP39*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ39)=1, AQ39*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR39)=1, AR39*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS39)=1, AS39*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT39)=1, AT39*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU39)=1, AU39*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV39)=1, AV39*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW39)=1, AW39*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX39)=1, AX39*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY39)=1, AY39*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ39)=1, AZ39*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA39)=1, BA39*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB39)=1, BB39*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC39)=1, BC39*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD39)=1, BD39*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE39)=1, BE39*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF39)=1, BF39*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG39)=1, BG39*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH39)=1, BH39*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI39)=1, BI39*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ39)=1, BJ39*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK39)=1, BK39*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL39)=1, BL39*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM39)=1, BM39*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN39)=1, BN39*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO39)=1, BO39*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP39)=1, BP39*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ39)=1, BQ39*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR39)=1, BR39*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS39)=1, BS39*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT39)=1, BT39*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU39)=1, BU39*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV39)=1, BV39*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW39)=1, BW39*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX39)=1, BX39*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY39)=1, BY39*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ39)=1, BZ39*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA39)=1, CA39*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB39)=1, CB39*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC39)=1, CC39*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD39)=1, CD39*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE39)=1, CE39*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF39)=1, CF39*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG39)=1, CG39*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH39)=1, CH39*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI39)=1, CI39*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ39)=1, CJ39*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK39)=1, CK39*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL39)=1, CL39*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM39)=1, CM39*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN39)=1, CN39*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO39)=1, CO39*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP39)=1, CP39*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ39)=1, CQ39*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR39)=1, CR39*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS39)=1, CS39*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT39)=1, CT39*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU39)=1, CU39*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV39)=1, CV39*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW39)=1, CW39*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX39)=1, CX39*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY39)=1, CY39*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ39)=1, CZ39*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA39)=1, DA39*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB39)=1, DB39*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC39)=1, DC39*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD39)=1, DD39*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE39)=1, DE39*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF39)=1, DF39*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG39)=1, DG39*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH39)=1, DH39*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI39)=1, DI39*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ39)=1, DJ39*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK39)=1, DK39*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL39)=1, DL39*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM39)=1, DM39*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN39)=1, DN39*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO39)=1, DO39*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP39)=1, DP39*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ39)=1, DQ39*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR39)=1, DR39*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS39)=1, DS39*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT39)=1, DT39*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU39)=1, DU39*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV39)=1, DV39*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW39)=1, DW39*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX39)=1, DX39*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY39)=1, DY39*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ39)=1, DZ39*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E40:XFD40)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$F$7:$F$75, MATCH('Damage Costs User Interface'!$A$29, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$30,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$43*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E43*E31)=1, E43*E31, \"\")","v":""},{"$f":"IF(COUNT(F43*F31)=1, F43*F31, \"\")","v":""},{"$f":"IF(COUNT(G43*G31)=1, G43*G31, \"\")","v":""},{"$f":"IF(COUNT(H43*H31)=1, H43*H31, \"\")","v":""},{"$f":"IF(COUNT(I43*I31)=1, I43*I31, \"\")","v":""},{"$f":"IF(COUNT(J43*J31)=1, J43*J31, \"\")","v":""},{"$f":"IF(COUNT(K43*K31)=1, K43*K31, \"\")","v":""},{"$f":"IF(COUNT(L43*L31)=1, L43*L31, \"\")","v":""},{"$f":"IF(COUNT(M43*M31)=1, M43*M31, \"\")","v":""},{"$f":"IF(COUNT(N43*N31)=1, N43*N31, \"\")","v":""},{"$f":"IF(COUNT(O43*O31)=1, O43*O31, \"\")","v":""},{"$f":"IF(COUNT(P43*P31)=1, P43*P31, \"\")","v":""},{"$f":"IF(COUNT(Q43*Q31)=1, Q43*Q31, \"\")","v":""},{"$f":"IF(COUNT(R43*R31)=1, R43*R31, \"\")","v":""},{"$f":"IF(COUNT(S43*S31)=1, S43*S31, \"\")","v":""},{"$f":"IF(COUNT(T43*T31)=1, T43*T31, \"\")","v":""},{"$f":"IF(COUNT(U43*U31)=1, U43*U31, \"\")","v":""},{"$f":"IF(COUNT(V43*V31)=1, V43*V31, \"\")","v":""},{"$f":"IF(COUNT(W43*W31)=1, W43*W31, \"\")","v":""},{"$f":"IF(COUNT(X43*X31)=1, X43*X31, \"\")","v":""},{"$f":"IF(COUNT(Y43*Y31)=1, Y43*Y31, \"\")","v":""},{"$f":"IF(COUNT(Z43*Z31)=1, Z43*Z31, \"\")","v":""},{"$f":"IF(COUNT(AA43*AA31)=1, AA43*AA31, \"\")","v":""},{"$f":"IF(COUNT(AB43*AB31)=1, AB43*AB31, \"\")","v":""},{"$f":"IF(COUNT(AC43*AC31)=1, AC43*AC31, \"\")","v":""},{"$f":"IF(COUNT(AD43*AD31)=1, AD43*AD31, \"\")","v":""},{"$f":"IF(COUNT(AE43*AE31)=1, AE43*AE31, \"\")","v":""},{"$f":"IF(COUNT(AF43*AF31)=1, AF43*AF31, \"\")","v":""},{"$f":"IF(COUNT(AG43*AG31)=1, AG43*AG31, \"\")","v":""},{"$f":"IF(COUNT(AH43*AH31)=1, AH43*AH31, \"\")","v":""},{"$f":"IF(COUNT(AI43*AI31)=1, AI43*AI31, \"\")","v":""},{"$f":"IF(COUNT(AJ43*AJ31)=1, AJ43*AJ31, \"\")","v":""},{"$f":"IF(COUNT(AK43*AK31)=1, AK43*AK31, \"\")","v":""},{"$f":"IF(COUNT(AL43*AL31)=1, AL43*AL31, \"\")","v":""},{"$f":"IF(COUNT(AM43*AM31)=1, AM43*AM31, \"\")","v":""},{"$f":"IF(COUNT(AN43*AN31)=1, AN43*AN31, \"\")","v":""},{"$f":"IF(COUNT(AO43*AO31)=1, AO43*AO31, \"\")","v":""},{"$f":"IF(COUNT(AP43*AP31)=1, AP43*AP31, \"\")","v":""},{"$f":"IF(COUNT(AQ43*AQ31)=1, AQ43*AQ31, \"\")","v":""},{"$f":"IF(COUNT(AR43*AR31)=1, AR43*AR31, \"\")","v":""},{"$f":"IF(COUNT(AS43*AS31)=1, AS43*AS31, \"\")","v":""},{"$f":"IF(COUNT(AT43*AT31)=1, AT43*AT31, \"\")","v":""},{"$f":"IF(COUNT(AU43*AU31)=1, AU43*AU31, \"\")","v":""},{"$f":"IF(COUNT(AV43*AV31)=1, AV43*AV31, \"\")","v":""},{"$f":"IF(COUNT(AW43*AW31)=1, AW43*AW31, \"\")","v":""},{"$f":"IF(COUNT(AX43*AX31)=1, AX43*AX31, \"\")","v":""},{"$f":"IF(COUNT(AY43*AY31)=1, AY43*AY31, \"\")","v":""},{"$f":"IF(COUNT(AZ43*AZ31)=1, AZ43*AZ31, \"\")","v":""},{"$f":"IF(COUNT(BA43*BA31)=1, BA43*BA31, \"\")","v":""},{"$f":"IF(COUNT(BB43*BB31)=1, BB43*BB31, \"\")","v":""},{"$f":"IF(COUNT(BC43*BC31)=1, BC43*BC31, \"\")","v":""},{"$f":"IF(COUNT(BD43*BD31)=1, BD43*BD31, \"\")","v":""},{"$f":"IF(COUNT(BE43*BE31)=1, BE43*BE31, \"\")","v":""},{"$f":"IF(COUNT(BF43*BF31)=1, BF43*BF31, \"\")","v":""},{"$f":"IF(COUNT(BG43*BG31)=1, BG43*BG31, \"\")","v":""},{"$f":"IF(COUNT(BH43*BH31)=1, BH43*BH31, \"\")","v":""},{"$f":"IF(COUNT(BI43*BI31)=1, BI43*BI31, \"\")","v":""},{"$f":"IF(COUNT(BJ43*BJ31)=1, BJ43*BJ31, \"\")","v":""},{"$f":"IF(COUNT(BK43*BK31)=1, BK43*BK31, \"\")","v":""},{"$f":"IF(COUNT(BL43*BL31)=1, BL43*BL31, \"\")","v":""},{"$f":"IF(COUNT(BM43*BM31)=1, BM43*BM31, \"\")","v":""},{"$f":"IF(COUNT(BN43*BN31)=1, BN43*BN31, \"\")","v":""},{"$f":"IF(COUNT(BO43*BO31)=1, BO43*BO31, \"\")","v":""},{"$f":"IF(COUNT(BP43*BP31)=1, BP43*BP31, \"\")","v":""},{"$f":"IF(COUNT(BQ43*BQ31)=1, BQ43*BQ31, \"\")","v":""},{"$f":"IF(COUNT(BR43*BR31)=1, BR43*BR31, \"\")","v":""},{"$f":"IF(COUNT(BS43*BS31)=1, BS43*BS31, \"\")","v":""},{"$f":"IF(COUNT(BT43*BT31)=1, BT43*BT31, \"\")","v":""},{"$f":"IF(COUNT(BU43*BU31)=1, BU43*BU31, \"\")","v":""},{"$f":"IF(COUNT(BV43*BV31)=1, BV43*BV31, \"\")","v":""},{"$f":"IF(COUNT(BW43*BW31)=1, BW43*BW31, \"\")","v":""},{"$f":"IF(COUNT(BX43*BX31)=1, BX43*BX31, \"\")","v":""},{"$f":"IF(COUNT(BY43*BY31)=1, BY43*BY31, \"\")","v":""},{"$f":"IF(COUNT(BZ43*BZ31)=1, BZ43*BZ31, \"\")","v":""},{"$f":"IF(COUNT(CA43*CA31)=1, CA43*CA31, \"\")","v":""},{"$f":"IF(COUNT(CB43*CB31)=1, CB43*CB31, \"\")","v":""},{"$f":"IF(COUNT(CC43*CC31)=1, CC43*CC31, \"\")","v":""},{"$f":"IF(COUNT(CD43*CD31)=1, CD43*CD31, \"\")","v":""},{"$f":"IF(COUNT(CE43*CE31)=1, CE43*CE31, \"\")","v":""},{"$f":"IF(COUNT(CF43*CF31)=1, CF43*CF31, \"\")","v":""},{"$f":"IF(COUNT(CG43*CG31)=1, CG43*CG31, \"\")","v":""},{"$f":"IF(COUNT(CH43*CH31)=1, CH43*CH31, \"\")","v":""},{"$f":"IF(COUNT(CI43*CI31)=1, CI43*CI31, \"\")","v":""},{"$f":"IF(COUNT(CJ43*CJ31)=1, CJ43*CJ31, \"\")","v":""},{"$f":"IF(COUNT(CK43*CK31)=1, CK43*CK31, \"\")","v":""},{"$f":"IF(COUNT(CL43*CL31)=1, CL43*CL31, \"\")","v":""},{"$f":"IF(COUNT(CM43*CM31)=1, CM43*CM31, \"\")","v":""},{"$f":"IF(COUNT(CN43*CN31)=1, CN43*CN31, \"\")","v":""},{"$f":"IF(COUNT(CO43*CO31)=1, CO43*CO31, \"\")","v":""},{"$f":"IF(COUNT(CP43*CP31)=1, CP43*CP31, \"\")","v":""},{"$f":"IF(COUNT(CQ43*CQ31)=1, CQ43*CQ31, \"\")","v":""},{"$f":"IF(COUNT(CR43*CR31)=1, CR43*CR31, \"\")","v":""},{"$f":"IF(COUNT(CS43*CS31)=1, CS43*CS31, \"\")","v":""},{"$f":"IF(COUNT(CT43*CT31)=1, CT43*CT31, \"\")","v":""},{"$f":"IF(COUNT(CU43*CU31)=1, CU43*CU31, \"\")","v":""},{"$f":"IF(COUNT(CV43*CV31)=1, CV43*CV31, \"\")","v":""},{"$f":"IF(COUNT(CW43*CW31)=1, CW43*CW31, \"\")","v":""},{"$f":"IF(COUNT(CX43*CX31)=1, CX43*CX31, \"\")","v":""},{"$f":"IF(COUNT(CY43*CY31)=1, CY43*CY31, \"\")","v":""},{"$f":"IF(COUNT(CZ43*CZ31)=1, CZ43*CZ31, \"\")","v":""},{"$f":"IF(COUNT(DA43*DA31)=1, DA43*DA31, \"\")","v":""},{"$f":"IF(COUNT(DB43*DB31)=1, DB43*DB31, \"\")","v":""},{"$f":"IF(COUNT(DC43*DC31)=1, DC43*DC31, \"\")","v":""},{"$f":"IF(COUNT(DD43*DD31)=1, DD43*DD31, \"\")","v":""},{"$f":"IF(COUNT(DE43*DE31)=1, DE43*DE31, \"\")","v":""},{"$f":"IF(COUNT(DF43*DF31)=1, DF43*DF31, \"\")","v":""},{"$f":"IF(COUNT(DG43*DG31)=1, DG43*DG31, \"\")","v":""},{"$f":"IF(COUNT(DH43*DH31)=1, DH43*DH31, \"\")","v":""},{"$f":"IF(COUNT(DI43*DI31)=1, DI43*DI31, \"\")","v":""},{"$f":"IF(COUNT(DJ43*DJ31)=1, DJ43*DJ31, \"\")","v":""},{"$f":"IF(COUNT(DK43*DK31)=1, DK43*DK31, \"\")","v":""},{"$f":"IF(COUNT(DL43*DL31)=1, DL43*DL31, \"\")","v":""},{"$f":"IF(COUNT(DM43*DM31)=1, DM43*DM31, \"\")","v":""},{"$f":"IF(COUNT(DN43*DN31)=1, DN43*DN31, \"\")","v":""},{"$f":"IF(COUNT(DO43*DO31)=1, DO43*DO31, \"\")","v":""},{"$f":"IF(COUNT(DP43*DP31)=1, DP43*DP31, \"\")","v":""},{"$f":"IF(COUNT(DQ43*DQ31)=1, DQ43*DQ31, \"\")","v":""},{"$f":"IF(COUNT(DR43*DR31)=1, DR43*DR31, \"\")","v":""},{"$f":"IF(COUNT(DS43*DS31)=1, DS43*DS31, \"\")","v":""},{"$f":"IF(COUNT(DT43*DT31)=1, DT43*DT31, \"\")","v":""},{"$f":"IF(COUNT(DU43*DU31)=1, DU43*DU31, \"\")","v":""},{"$f":"IF(COUNT(DV43*DV31)=1, DV43*DV31, \"\")","v":""},{"$f":"IF(COUNT(DW43*DW31)=1, DW43*DW31, \"\")","v":""},{"$f":"IF(COUNT(DX43*DX31)=1, DX43*DX31, \"\")","v":""},{"$f":"IF(COUNT(DY43*DY31)=1, DY43*DY31, \"\")","v":""},""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E44)=1, E44*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F44)=1, F44*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G44)=1, G44*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H44)=1, H44*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I44)=1, I44*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J44)=1, J44*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K44)=1, K44*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L44)=1, L44*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M44)=1, M44*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N44)=1, N44*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O44)=1, O44*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P44)=1, P44*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q44)=1, Q44*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R44)=1, R44*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S44)=1, S44*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T44)=1, T44*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U44)=1, U44*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V44)=1, V44*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W44)=1, W44*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X44)=1, X44*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y44)=1, Y44*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z44)=1, Z44*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA44)=1, AA44*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB44)=1, AB44*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC44)=1, AC44*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD44)=1, AD44*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE44)=1, AE44*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF44)=1, AF44*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG44)=1, AG44*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH44)=1, AH44*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI44)=1, AI44*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ44)=1, AJ44*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK44)=1, AK44*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL44)=1, AL44*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM44)=1, AM44*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN44)=1, AN44*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO44)=1, AO44*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP44)=1, AP44*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ44)=1, AQ44*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR44)=1, AR44*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS44)=1, AS44*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT44)=1, AT44*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU44)=1, AU44*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV44)=1, AV44*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW44)=1, AW44*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX44)=1, AX44*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY44)=1, AY44*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ44)=1, AZ44*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA44)=1, BA44*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB44)=1, BB44*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC44)=1, BC44*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD44)=1, BD44*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE44)=1, BE44*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF44)=1, BF44*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG44)=1, BG44*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH44)=1, BH44*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI44)=1, BI44*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ44)=1, BJ44*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK44)=1, BK44*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL44)=1, BL44*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM44)=1, BM44*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN44)=1, BN44*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO44)=1, BO44*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP44)=1, BP44*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ44)=1, BQ44*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR44)=1, BR44*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS44)=1, BS44*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT44)=1, BT44*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU44)=1, BU44*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV44)=1, BV44*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW44)=1, BW44*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX44)=1, BX44*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY44)=1, BY44*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ44)=1, BZ44*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA44)=1, CA44*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB44)=1, CB44*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC44)=1, CC44*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD44)=1, CD44*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE44)=1, CE44*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF44)=1, CF44*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG44)=1, CG44*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH44)=1, CH44*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI44)=1, CI44*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ44)=1, CJ44*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK44)=1, CK44*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL44)=1, CL44*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM44)=1, CM44*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN44)=1, CN44*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO44)=1, CO44*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP44)=1, CP44*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ44)=1, CQ44*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR44)=1, CR44*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS44)=1, CS44*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT44)=1, CT44*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU44)=1, CU44*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV44)=1, CV44*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW44)=1, CW44*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX44)=1, CX44*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY44)=1, CY44*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ44)=1, CZ44*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA44)=1, DA44*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB44)=1, DB44*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC44)=1, DC44*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD44)=1, DD44*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE44)=1, DE44*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF44)=1, DF44*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG44)=1, DG44*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH44)=1, DH44*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI44)=1, DI44*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ44)=1, DJ44*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK44)=1, DK44*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL44)=1, DL44*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM44)=1, DM44*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN44)=1, DN44*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO44)=1, DO44*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP44)=1, DP44*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ44)=1, DQ44*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR44)=1, DR44*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS44)=1, DS44*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT44)=1, DT44*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU44)=1, DU44*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV44)=1, DV44*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW44)=1, DW44*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX44)=1, DX44*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY44)=1, DY44*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ44)=1, DZ44*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E45:XFD45)","v":0}]
[]
[]
[{"$f":"IF($S$3=\"\", \"\", $R$3&\" \"&$S$3)","v":""}]
[null,null,null,"Year",{"$f":"IF('Control Panel'!$D$6=\"\", \"\", 'Control Panel'!$D$6)","v":2019},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E50+1, \"\")","v":2020},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F50+1, \"\")","v":2021},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G50+1, \"\")","v":2022},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H50+1, \"\")","v":2023},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I50+1, \"\")","v":2024},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J50+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K50+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L50+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M50+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY50+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($S$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$E$7:$E$75, MATCH('Damage Costs User Interface'!$A$49, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$50,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$53*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E53*E51)=1, E53*E51, \"\")","v":""},{"$f":"IF(COUNT(F53*F51)=1, F53*F51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BR53*BR51)=1, BR53*BR51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ53*DZ51)=1, DZ53*DZ51, \"\")","v":""}]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E54)=1, E54*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F54)=1, F54*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G54)=1, G54*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H54)=1, H54*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I54)=1, I54*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J54)=1, J54*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K54)=1, K54*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L54)=1, L54*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M54)=1, M54*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N54)=1, N54*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O54)=1, O54*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P54)=1, P54*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q54)=1, Q54*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R54)=1, R54*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S54)=1, S54*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T54)=1, T54*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U54)=1, U54*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V54)=1, V54*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W54)=1, W54*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X54)=1, X54*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y54)=1, Y54*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z54)=1, Z54*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA54)=1, AA54*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB54)=1, AB54*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC54)=1, AC54*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD54)=1, AD54*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE54)=1, AE54*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF54)=1, AF54*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG54)=1, AG54*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH54)=1, AH54*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI54)=1, AI54*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ54)=1, AJ54*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK54)=1, AK54*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL54)=1, AL54*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM54)=1, AM54*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN54)=1, AN54*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO54)=1, AO54*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP54)=1, AP54*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ54)=1, AQ54*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR54)=1, AR54*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS54)=1, AS54*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT54)=1, AT54*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU54)=1, AU54*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV54)=1, AV54*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW54)=1, AW54*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX54)=1, AX54*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY54)=1, AY54*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ54)=1, AZ54*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA54)=1, BA54*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB54)=1, BB54*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC54)=1, BC54*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD54)=1, BD54*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE54)=1, BE54*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF54)=1, BF54*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG54)=1, BG54*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH54)=1, BH54*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI54)=1, BI54*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ54)=1, BJ54*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK54)=1, BK54*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL54)=1, BL54*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM54)=1, BM54*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN54)=1, BN54*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO54)=1, BO54*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP54)=1, BP54*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ54)=1, BQ54*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR54)=1, BR54*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS54)=1, BS54*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT54)=1, BT54*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU54)=1, BU54*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV54)=1, BV54*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW54)=1, BW54*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX54)=1, BX54*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY54)=1, BY54*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ54)=1, BZ54*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA54)=1, CA54*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB54)=1, CB54*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC54)=1, CC54*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD54)=1, CD54*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE54)=1, CE54*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF54)=1, CF54*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG54)=1, CG54*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH54)=1, CH54*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI54)=1, CI54*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ54)=1, CJ54*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK54)=1, CK54*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL54)=1, CL54*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM54)=1, CM54*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN54)=1, CN54*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO54)=1, CO54*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP54)=1, CP54*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ54)=1, CQ54*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR54)=1, CR54*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS54)=1, CS54*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT54)=1, CT54*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU54)=1, CU54*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV54)=1, CV54*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW54)=1, CW54*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX54)=1, CX54*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY54)=1, CY54*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ54)=1, CZ54*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA54)=1, DA54*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB54)=1, DB54*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC54)=1, DC54*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD54)=1, DD54*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE54)=1, DE54*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF54)=1, DF54*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG54)=1, DG54*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH54)=1, DH54*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI54)=1, DI54*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ54)=1, DJ54*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK54)=1, DK54*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL54)=1, DL54*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM54)=1, DM54*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN54)=1, DN54*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO54)=1, DO54*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP54)=1, DP54*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ54)=1, DQ54*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR54)=1, DR54*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS54)=1, DS54*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT54)=1, DT54*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU54)=1, DU54*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV54)=1, DV54*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW54)=1, DW54*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX54)=1, DX54*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY54)=1, DY54*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ54)=1, DZ54*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E55:XFD55)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($S$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$D$7:$D$75, MATCH('Damage Costs User Interface'!$A$49, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$50,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$58*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E58*E51)=1, E58*E51, \"\")","v":""},{"$f":"IF(COUNT(F58*F51)=1, F58*F51, \"\")","v":""},{"$f":"IF(COUNT(G58*G51)=1, G58*G51, \"\")","v":""},{"$f":"IF(COUNT(H58*H51)=1, H58*H51, \"\")","v":""},{"$f":"IF(COUNT(I58*I51)=1, I58*I51, \"\")","v":""},{"$f":"IF(COUNT(J58*J51)=1, J58*J51, \"\")","v":""},{"$f":"IF(COUNT(K58*K51)=1, K58*K51, \"\")","v":""},{"$f":"IF(COUNT(L58*L51)=1, L58*L51, \"\")","v":""},{"$f":"IF(COUNT(M58*M51)=1, M58*M51, \"\")","v":""},{"$f":"IF(COUNT(N58*N51)=1, N58*N51, \"\")","v":""},{"$f":"IF(COUNT(O58*O51)=1, O58*O51, \"\")","v":""},{"$f":"IF(COUNT(P58*P51)=1, P58*P51, \"\")","v":""},{"$f":"IF(COUNT(Q58*Q51)=1, Q58*Q51, \"\")","v":""},{"$f":"IF(COUNT(R58*R51)=1, R58*R51, \"\")","v":""},{"$f":"IF(COUNT(S58*S51)=1, S58*S51, \"\")","v":""},{"$f":"IF(COUNT(T58*T51)=1, T58*T51, \"\")","v":""},{"$f":"IF(COUNT(U58*U51)=1, U58*U51, \"\")","v":""},{"$f":"IF(COUNT(V58*V51)=1, V58*V51, \"\")","v":""},{"$f":"IF(COUNT(W58*W51)=1, W58*W51, \"\")","v":""},{"$f":"IF(COUNT(X58*X51)=1, X58*X51, \"\")","v":""},{"$f":"IF(COUNT(Y58*Y51)=1, Y58*Y51, \"\")","v":""},{"$f":"IF(COUNT(Z58*Z51)=1, Z58*Z51, \"\")","v":""},{"$f":"IF(COUNT(AA58*AA51)=1, AA58*AA51, \"\")","v":""},{"$f":"IF(COUNT(AB58*AB51)=1, AB58*AB51, \"\")","v":""},{"$f":"IF(COUNT(AC58*AC51)=1, AC58*AC51, \"\")","v":""},{"$f":"IF(COUNT(AD58*AD51)=1, AD58*AD51, \"\")","v":""},{"$f":"IF(COUNT(AE58*AE51)=1, AE58*AE51, \"\")","v":""},{"$f":"IF(COUNT(AF58*AF51)=1, AF58*AF51, \"\")","v":""},{"$f":"IF(COUNT(AG58*AG51)=1, AG58*AG51, \"\")","v":""},{"$f":"IF(COUNT(AH58*AH51)=1, AH58*AH51, \"\")","v":""},{"$f":"IF(COUNT(AI58*AI51)=1, AI58*AI51, \"\")","v":""},{"$f":"IF(COUNT(AJ58*AJ51)=1, AJ58*AJ51, \"\")","v":""},{"$f":"IF(COUNT(AK58*AK51)=1, AK58*AK51, \"\")","v":""},{"$f":"IF(COUNT(AL58*AL51)=1, AL58*AL51, \"\")","v":""},{"$f":"IF(COUNT(AM58*AM51)=1, AM58*AM51, \"\")","v":""},{"$f":"IF(COUNT(AN58*AN51)=1, AN58*AN51, \"\")","v":""},{"$f":"IF(COUNT(AO58*AO51)=1, AO58*AO51, \"\")","v":""},{"$f":"IF(COUNT(AP58*AP51)=1, AP58*AP51, \"\")","v":""},{"$f":"IF(COUNT(AQ58*AQ51)=1, AQ58*AQ51, \"\")","v":""},{"$f":"IF(COUNT(AR58*AR51)=1, AR58*AR51, \"\")","v":""},{"$f":"IF(COUNT(AS58*AS51)=1, AS58*AS51, \"\")","v":""},{"$f":"IF(COUNT(AT58*AT51)=1, AT58*AT51, \"\")","v":""},{"$f":"IF(COUNT(AU58*AU51)=1, AU58*AU51, \"\")","v":""},{"$f":"IF(COUNT(AV58*AV51)=1, AV58*AV51, \"\")","v":""},{"$f":"IF(COUNT(AW58*AW51)=1, AW58*AW51, \"\")","v":""},{"$f":"IF(COUNT(AX58*AX51)=1, AX58*AX51, \"\")","v":""},{"$f":"IF(COUNT(AY58*AY51)=1, AY58*AY51, \"\")","v":""},{"$f":"IF(COUNT(AZ58*AZ51)=1, AZ58*AZ51, \"\")","v":""},{"$f":"IF(COUNT(BA58*BA51)=1, BA58*BA51, \"\")","v":""},{"$f":"IF(COUNT(BB58*BB51)=1, BB58*BB51, \"\")","v":""},{"$f":"IF(COUNT(BC58*BC51)=1, BC58*BC51, \"\")","v":""},{"$f":"IF(COUNT(BD58*BD51)=1, BD58*BD51, \"\")","v":""},{"$f":"IF(COUNT(BE58*BE51)=1, BE58*BE51, \"\")","v":""},{"$f":"IF(COUNT(BF58*BF51)=1, BF58*BF51, \"\")","v":""},{"$f":"IF(COUNT(BG58*BG51)=1, BG58*BG51, \"\")","v":""},{"$f":"IF(COUNT(BH58*BH51)=1, BH58*BH51, \"\")","v":""},{"$f":"IF(COUNT(BI58*BI51)=1, BI58*BI51, \"\")","v":""},{"$f":"IF(COUNT(BJ58*BJ51)=1, BJ58*BJ51, \"\")","v":""},{"$f":"IF(COUNT(BK58*BK51)=1, BK58*BK51, \"\")","v":""},{"$f":"IF(COUNT(BL58*BL51)=1, BL58*BL51, \"\")","v":""},{"$f":"IF(COUNT(BM58*BM51)=1, BM58*BM51, \"\")","v":""},{"$f":"IF(COUNT(BN58*BN51)=1, BN58*BN51, \"\")","v":""},{"$f":"IF(COUNT(BO58*BO51)=1, BO58*BO51, \"\")","v":""},{"$f":"IF(COUNT(BP58*BP51)=1, BP58*BP51, \"\")","v":""},{"$f":"IF(COUNT(BQ58*BQ51)=1, BQ58*BQ51, \"\")","v":""},{"$f":"IF(COUNT(BR58*BR51)=1, BR58*BR51, \"\")","v":""},{"$f":"IF(COUNT(BS58*BS51)=1, BS58*BS51, \"\")","v":""},{"$f":"IF(COUNT(BT58*BT51)=1, BT58*BT51, \"\")","v":""},{"$f":"IF(COUNT(BU58*BU51)=1, BU58*BU51, \"\")","v":""},{"$f":"IF(COUNT(BV58*BV51)=1, BV58*BV51, \"\")","v":""},{"$f":"IF(COUNT(BW58*BW51)=1, BW58*BW51, \"\")","v":""},{"$f":"IF(COUNT(BX58*BX51)=1, BX58*BX51, \"\")","v":""},{"$f":"IF(COUNT(BY58*BY51)=1, BY58*BY51, \"\")","v":""},{"$f":"IF(COUNT(BZ58*BZ51)=1, BZ58*BZ51, \"\")","v":""},{"$f":"IF(COUNT(CA58*CA51)=1, CA58*CA51, \"\")","v":""},{"$f":"IF(COUNT(CB58*CB51)=1, CB58*CB51, \"\")","v":""},{"$f":"IF(COUNT(CC58*CC51)=1, CC58*CC51, \"\")","v":""},{"$f":"IF(COUNT(CD58*CD51)=1, CD58*CD51, \"\")","v":""},{"$f":"IF(COUNT(CE58*CE51)=1, CE58*CE51, \"\")","v":""},{"$f":"IF(COUNT(CF58*CF51)=1, CF58*CF51, \"\")","v":""},{"$f":"IF(COUNT(CG58*CG51)=1, CG58*CG51, \"\")","v":""},{"$f":"IF(COUNT(CH58*CH51)=1, CH58*CH51, \"\")","v":""},{"$f":"IF(COUNT(CI58*CI51)=1, CI58*CI51, \"\")","v":""},{"$f":"IF(COUNT(CJ58*CJ51)=1, CJ58*CJ51, \"\")","v":""},{"$f":"IF(COUNT(CK58*CK51)=1, CK58*CK51, \"\")","v":""},{"$f":"IF(COUNT(CL58*CL51)=1, CL58*CL51, \"\")","v":""},{"$f":"IF(COUNT(CM58*CM51)=1, CM58*CM51, \"\")","v":""},{"$f":"IF(COUNT(CN58*CN51)=1, CN58*CN51, \"\")","v":""},{"$f":"IF(COUNT(CO58*CO51)=1, CO58*CO51, \"\")","v":""},{"$f":"IF(COUNT(CP58*CP51)=1, CP58*CP51, \"\")","v":""},{"$f":"IF(COUNT(CQ58*CQ51)=1, CQ58*CQ51, \"\")","v":""},{"$f":"IF(COUNT(CR58*CR51)=1, CR58*CR51, \"\")","v":""},{"$f":"IF(COUNT(CS58*CS51)=1, CS58*CS51, \"\")","v":""},{"$f":"IF(COUNT(CT58*CT51)=1, CT58*CT51, \"\")","v":""},{"$f":"IF(COUNT(CU58*CU51)=1, CU58*CU51, \"\")","v":""},{"$f":"IF(COUNT(CV58*CV51)=1, CV58*CV51, \"\")","v":""},{"$f":"IF(COUNT(CW58*CW51)=1, CW58*CW51, \"\")","v":""},{"$f":"IF(COUNT(CX58*CX51)=1, CX58*CX51, \"\")","v":""},{"$f":"IF(COUNT(CY58*CY51)=1, CY58*CY51, \"\")","v":""},{"$f":"IF(COUNT(CZ58*CZ51)=1, CZ58*CZ51, \"\")","v":""},{"$f":"IF(COUNT(DA58*DA51)=1, DA58*DA51, \"\")","v":""},{"$f":"IF(COUNT(DB58*DB51)=1, DB58*DB51, \"\")","v":""},{"$f":"IF(COUNT(DC58*DC51)=1, DC58*DC51, \"\")","v":""},{"$f":"IF(COUNT(DD58*DD51)=1, DD58*DD51, \"\")","v":""},{"$f":"IF(COUNT(DE58*DE51)=1, DE58*DE51, \"\")","v":""},{"$f":"IF(COUNT(DF58*DF51)=1, DF58*DF51, \"\")","v":""},{"$f":"IF(COUNT(DG58*DG51)=1, DG58*DG51, \"\")","v":""},{"$f":"IF(COUNT(DH58*DH51)=1, DH58*DH51, \"\")","v":""},{"$f":"IF(COUNT(DI58*DI51)=1, DI58*DI51, \"\")","v":""},{"$f":"IF(COUNT(DJ58*DJ51)=1, DJ58*DJ51, \"\")","v":""},{"$f":"IF(COUNT(DK58*DK51)=1, DK58*DK51, \"\")","v":""},{"$f":"IF(COUNT(DL58*DL51)=1, DL58*DL51, \"\")","v":""},{"$f":"IF(COUNT(DM58*DM51)=1, DM58*DM51, \"\")","v":""},{"$f":"IF(COUNT(DN58*DN51)=1, DN58*DN51, \"\")","v":""},{"$f":"IF(COUNT(DO58*DO51)=1, DO58*DO51, \"\")","v":""},{"$f":"IF(COUNT(DP58*DP51)=1, DP58*DP51, \"\")","v":""},{"$f":"IF(COUNT(DQ58*DQ51)=1, DQ58*DQ51, \"\")","v":""},{"$f":"IF(COUNT(DR58*DR51)=1, DR58*DR51, \"\")","v":""},{"$f":"IF(COUNT(DS58*DS51)=1, DS58*DS51, \"\")","v":""},{"$f":"IF(COUNT(DT58*DT51)=1, DT58*DT51, \"\")","v":""},{"$f":"IF(COUNT(DU58*DU51)=1, DU58*DU51, \"\")","v":""},{"$f":"IF(COUNT(DV58*DV51)=1, DV58*DV51, \"\")","v":""},{"$f":"IF(COUNT(DW58*DW51)=1, DW58*DW51, \"\")","v":""},{"$f":"IF(COUNT(DX58*DX51)=1, DX58*DX51, \"\")","v":""},{"$f":"IF(COUNT(DY58*DY51)=1, DY58*DY51, \"\")","v":""},""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E59)=1, E59*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F59)=1, F59*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G59)=1, G59*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H59)=1, H59*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I59)=1, I59*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J59)=1, J59*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K59)=1, K59*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L59)=1, L59*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M59)=1, M59*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N59)=1, N59*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O59)=1, O59*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P59)=1, P59*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q59)=1, Q59*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R59)=1, R59*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S59)=1, S59*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T59)=1, T59*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U59)=1, U59*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V59)=1, V59*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W59)=1, W59*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X59)=1, X59*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y59)=1, Y59*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z59)=1, Z59*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA59)=1, AA59*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB59)=1, AB59*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC59)=1, AC59*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD59)=1, AD59*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE59)=1, AE59*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF59)=1, AF59*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG59)=1, AG59*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH59)=1, AH59*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI59)=1, AI59*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ59)=1, AJ59*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK59)=1, AK59*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL59)=1, AL59*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM59)=1, AM59*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN59)=1, AN59*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO59)=1, AO59*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP59)=1, AP59*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ59)=1, AQ59*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR59)=1, AR59*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS59)=1, AS59*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT59)=1, AT59*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU59)=1, AU59*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV59)=1, AV59*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW59)=1, AW59*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX59)=1, AX59*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY59)=1, AY59*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ59)=1, AZ59*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA59)=1, BA59*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB59)=1, BB59*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC59)=1, BC59*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD59)=1, BD59*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE59)=1, BE59*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF59)=1, BF59*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG59)=1, BG59*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH59)=1, BH59*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI59)=1, BI59*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ59)=1, BJ59*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK59)=1, BK59*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL59)=1, BL59*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM59)=1, BM59*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN59)=1, BN59*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO59)=1, BO59*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP59)=1, BP59*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ59)=1, BQ59*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR59)=1, BR59*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS59)=1, BS59*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT59)=1, BT59*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU59)=1, BU59*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV59)=1, BV59*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW59)=1, BW59*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX59)=1, BX59*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY59)=1, BY59*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ59)=1, BZ59*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA59)=1, CA59*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB59)=1, CB59*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC59)=1, CC59*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD59)=1, CD59*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE59)=1, CE59*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF59)=1, CF59*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG59)=1, CG59*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH59)=1, CH59*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI59)=1, CI59*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ59)=1, CJ59*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK59)=1, CK59*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL59)=1, CL59*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM59)=1, CM59*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN59)=1, CN59*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO59)=1, CO59*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP59)=1, CP59*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ59)=1, CQ59*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR59)=1, CR59*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS59)=1, CS59*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT59)=1, CT59*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU59)=1, CU59*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV59)=1, CV59*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW59)=1, CW59*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX59)=1, CX59*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY59)=1, CY59*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ59)=1, CZ59*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA59)=1, DA59*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB59)=1, DB59*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC59)=1, DC59*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD59)=1, DD59*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE59)=1, DE59*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF59)=1, DF59*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG59)=1, DG59*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH59)=1, DH59*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI59)=1, DI59*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ59)=1, DJ59*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK59)=1, DK59*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL59)=1, DL59*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM59)=1, DM59*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN59)=1, DN59*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO59)=1, DO59*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP59)=1, DP59*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ59)=1, DQ59*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR59)=1, DR59*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS59)=1, DS59*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT59)=1, DT59*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU59)=1, DU59*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV59)=1, DV59*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW59)=1, DW59*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX59)=1, DX59*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY59)=1, DY59*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ59)=1, DZ59*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E60:XFD60)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($S$3=\"\", \"\", INDEX('Damage Costs and Assumptions'!$F$7:$F$75, MATCH('Damage Costs User Interface'!$A$49, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$50,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$63*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E63*E51)=1, E63*E51, \"\")","v":""},{"$f":"IF(COUNT(F63*F51)=1, F63*F51, \"\")","v":""},{"$f":"IF(COUNT(G63*G51)=1, G63*G51, \"\")","v":""},{"$f":"IF(COUNT(H63*H51)=1, H63*H51, \"\")","v":""},{"$f":"IF(COUNT(I63*I51)=1, I63*I51, \"\")","v":""},{"$f":"IF(COUNT(J63*J51)=1, J63*J51, \"\")","v":""},{"$f":"IF(COUNT(K63*K51)=1, K63*K51, \"\")","v":""},{"$f":"IF(COUNT(L63*L51)=1, L63*L51, \"\")","v":""},{"$f":"IF(COUNT(M63*M51)=1, M63*M51, \"\")","v":""},{"$f":"IF(COUNT(N63*N51)=1, N63*N51, \"\")","v":""},{"$f":"IF(COUNT(O63*O51)=1, O63*O51, \"\")","v":""},{"$f":"IF(COUNT(P63*P51)=1, P63*P51, \"\")","v":""},{"$f":"IF(COUNT(Q63*Q51)=1, Q63*Q51, \"\")","v":""},{"$f":"IF(COUNT(R63*R51)=1, R63*R51, \"\")","v":""},{"$f":"IF(COUNT(S63*S51)=1, S63*S51, \"\")","v":""},{"$f":"IF(COUNT(T63*T51)=1, T63*T51, \"\")","v":""},{"$f":"IF(COUNT(U63*U51)=1, U63*U51, \"\")","v":""},{"$f":"IF(COUNT(V63*V51)=1, V63*V51, \"\")","v":""},{"$f":"IF(COUNT(W63*W51)=1, W63*W51, \"\")","v":""},{"$f":"IF(COUNT(X63*X51)=1, X63*X51, \"\")","v":""},{"$f":"IF(COUNT(Y63*Y51)=1, Y63*Y51, \"\")","v":""},{"$f":"IF(COUNT(Z63*Z51)=1, Z63*Z51, \"\")","v":""},{"$f":"IF(COUNT(AA63*AA51)=1, AA63*AA51, \"\")","v":""},{"$f":"IF(COUNT(AB63*AB51)=1, AB63*AB51, \"\")","v":""},{"$f":"IF(COUNT(AC63*AC51)=1, AC63*AC51, \"\")","v":""},{"$f":"IF(COUNT(AD63*AD51)=1, AD63*AD51, \"\")","v":""},{"$f":"IF(COUNT(AE63*AE51)=1, AE63*AE51, \"\")","v":""},{"$f":"IF(COUNT(AF63*AF51)=1, AF63*AF51, \"\")","v":""},{"$f":"IF(COUNT(AG63*AG51)=1, AG63*AG51, \"\")","v":""},{"$f":"IF(COUNT(AH63*AH51)=1, AH63*AH51, \"\")","v":""},{"$f":"IF(COUNT(AI63*AI51)=1, AI63*AI51, \"\")","v":""},{"$f":"IF(COUNT(AJ63*AJ51)=1, AJ63*AJ51, \"\")","v":""},{"$f":"IF(COUNT(AK63*AK51)=1, AK63*AK51, \"\")","v":""},{"$f":"IF(COUNT(AL63*AL51)=1, AL63*AL51, \"\")","v":""},{"$f":"IF(COUNT(AM63*AM51)=1, AM63*AM51, \"\")","v":""},{"$f":"IF(COUNT(AN63*AN51)=1, AN63*AN51, \"\")","v":""},{"$f":"IF(COUNT(AO63*AO51)=1, AO63*AO51, \"\")","v":""},{"$f":"IF(COUNT(AP63*AP51)=1, AP63*AP51, \"\")","v":""},{"$f":"IF(COUNT(AQ63*AQ51)=1, AQ63*AQ51, \"\")","v":""},{"$f":"IF(COUNT(AR63*AR51)=1, AR63*AR51, \"\")","v":""},{"$f":"IF(COUNT(AS63*AS51)=1, AS63*AS51, \"\")","v":""},{"$f":"IF(COUNT(AT63*AT51)=1, AT63*AT51, \"\")","v":""},{"$f":"IF(COUNT(AU63*AU51)=1, AU63*AU51, \"\")","v":""},{"$f":"IF(COUNT(AV63*AV51)=1, AV63*AV51, \"\")","v":""},{"$f":"IF(COUNT(AW63*AW51)=1, AW63*AW51, \"\")","v":""},{"$f":"IF(COUNT(AX63*AX51)=1, AX63*AX51, \"\")","v":""},{"$f":"IF(COUNT(AY63*AY51)=1, AY63*AY51, \"\")","v":""},{"$f":"IF(COUNT(AZ63*AZ51)=1, AZ63*AZ51, \"\")","v":""},{"$f":"IF(COUNT(BA63*BA51)=1, BA63*BA51, \"\")","v":""},{"$f":"IF(COUNT(BB63*BB51)=1, BB63*BB51, \"\")","v":""},{"$f":"IF(COUNT(BC63*BC51)=1, BC63*BC51, \"\")","v":""},{"$f":"IF(COUNT(BD63*BD51)=1, BD63*BD51, \"\")","v":""},{"$f":"IF(COUNT(BE63*BE51)=1, BE63*BE51, \"\")","v":""},{"$f":"IF(COUNT(BF63*BF51)=1, BF63*BF51, \"\")","v":""},{"$f":"IF(COUNT(BG63*BG51)=1, BG63*BG51, \"\")","v":""},{"$f":"IF(COUNT(BH63*BH51)=1, BH63*BH51, \"\")","v":""},{"$f":"IF(COUNT(BI63*BI51)=1, BI63*BI51, \"\")","v":""},{"$f":"IF(COUNT(BJ63*BJ51)=1, BJ63*BJ51, \"\")","v":""},{"$f":"IF(COUNT(BK63*BK51)=1, BK63*BK51, \"\")","v":""},{"$f":"IF(COUNT(BL63*BL51)=1, BL63*BL51, \"\")","v":""},{"$f":"IF(COUNT(BM63*BM51)=1, BM63*BM51, \"\")","v":""},{"$f":"IF(COUNT(BN63*BN51)=1, BN63*BN51, \"\")","v":""},{"$f":"IF(COUNT(BO63*BO51)=1, BO63*BO51, \"\")","v":""},{"$f":"IF(COUNT(BP63*BP51)=1, BP63*BP51, \"\")","v":""},{"$f":"IF(COUNT(BQ63*BQ51)=1, BQ63*BQ51, \"\")","v":""},{"$f":"IF(COUNT(BR63*BR51)=1, BR63*BR51, \"\")","v":""},{"$f":"IF(COUNT(BS63*BS51)=1, BS63*BS51, \"\")","v":""},{"$f":"IF(COUNT(BT63*BT51)=1, BT63*BT51, \"\")","v":""},{"$f":"IF(COUNT(BU63*BU51)=1, BU63*BU51, \"\")","v":""},{"$f":"IF(COUNT(BV63*BV51)=1, BV63*BV51, \"\")","v":""},{"$f":"IF(COUNT(BW63*BW51)=1, BW63*BW51, \"\")","v":""},{"$f":"IF(COUNT(BX63*BX51)=1, BX63*BX51, \"\")","v":""},{"$f":"IF(COUNT(BY63*BY51)=1, BY63*BY51, \"\")","v":""},{"$f":"IF(COUNT(BZ63*BZ51)=1, BZ63*BZ51, \"\")","v":""},{"$f":"IF(COUNT(CA63*CA51)=1, CA63*CA51, \"\")","v":""},{"$f":"IF(COUNT(CB63*CB51)=1, CB63*CB51, \"\")","v":""},{"$f":"IF(COUNT(CC63*CC51)=1, CC63*CC51, \"\")","v":""},{"$f":"IF(COUNT(CD63*CD51)=1, CD63*CD51, \"\")","v":""},{"$f":"IF(COUNT(CE63*CE51)=1, CE63*CE51, \"\")","v":""},{"$f":"IF(COUNT(CF63*CF51)=1, CF63*CF51, \"\")","v":""},{"$f":"IF(COUNT(CG63*CG51)=1, CG63*CG51, \"\")","v":""},{"$f":"IF(COUNT(CH63*CH51)=1, CH63*CH51, \"\")","v":""},{"$f":"IF(COUNT(CI63*CI51)=1, CI63*CI51, \"\")","v":""},{"$f":"IF(COUNT(CJ63*CJ51)=1, CJ63*CJ51, \"\")","v":""},{"$f":"IF(COUNT(CK63*CK51)=1, CK63*CK51, \"\")","v":""},{"$f":"IF(COUNT(CL63*CL51)=1, CL63*CL51, \"\")","v":""},{"$f":"IF(COUNT(CM63*CM51)=1, CM63*CM51, \"\")","v":""},{"$f":"IF(COUNT(CN63*CN51)=1, CN63*CN51, \"\")","v":""},{"$f":"IF(COUNT(CO63*CO51)=1, CO63*CO51, \"\")","v":""},{"$f":"IF(COUNT(CP63*CP51)=1, CP63*CP51, \"\")","v":""},{"$f":"IF(COUNT(CQ63*CQ51)=1, CQ63*CQ51, \"\")","v":""},{"$f":"IF(COUNT(CR63*CR51)=1, CR63*CR51, \"\")","v":""},{"$f":"IF(COUNT(CS63*CS51)=1, CS63*CS51, \"\")","v":""},{"$f":"IF(COUNT(CT63*CT51)=1, CT63*CT51, \"\")","v":""},{"$f":"IF(COUNT(CU63*CU51)=1, CU63*CU51, \"\")","v":""},{"$f":"IF(COUNT(CV63*CV51)=1, CV63*CV51, \"\")","v":""},{"$f":"IF(COUNT(CW63*CW51)=1, CW63*CW51, \"\")","v":""},{"$f":"IF(COUNT(CX63*CX51)=1, CX63*CX51, \"\")","v":""},{"$f":"IF(COUNT(CY63*CY51)=1, CY63*CY51, \"\")","v":""},{"$f":"IF(COUNT(CZ63*CZ51)=1, CZ63*CZ51, \"\")","v":""},{"$f":"IF(COUNT(DA63*DA51)=1, DA63*DA51, \"\")","v":""},{"$f":"IF(COUNT(DB63*DB51)=1, DB63*DB51, \"\")","v":""},{"$f":"IF(COUNT(DC63*DC51)=1, DC63*DC51, \"\")","v":""},{"$f":"IF(COUNT(DD63*DD51)=1, DD63*DD51, \"\")","v":""},{"$f":"IF(COUNT(DE63*DE51)=1, DE63*DE51, \"\")","v":""},{"$f":"IF(COUNT(DF63*DF51)=1, DF63*DF51, \"\")","v":""},{"$f":"IF(COUNT(DG63*DG51)=1, DG63*DG51, \"\")","v":""},{"$f":"IF(COUNT(DH63*DH51)=1, DH63*DH51, \"\")","v":""},{"$f":"IF(COUNT(DI63*DI51)=1, DI63*DI51, \"\")","v":""},{"$f":"IF(COUNT(DJ63*DJ51)=1, DJ63*DJ51, \"\")","v":""},{"$f":"IF(COUNT(DK63*DK51)=1, DK63*DK51, \"\")","v":""},{"$f":"IF(COUNT(DL63*DL51)=1, DL63*DL51, \"\")","v":""},{"$f":"IF(COUNT(DM63*DM51)=1, DM63*DM51, \"\")","v":""},{"$f":"IF(COUNT(DN63*DN51)=1, DN63*DN51, \"\")","v":""},{"$f":"IF(COUNT(DO63*DO51)=1, DO63*DO51, \"\")","v":""},{"$f":"IF(COUNT(DP63*DP51)=1, DP63*DP51, \"\")","v":""},{"$f":"IF(COUNT(DQ63*DQ51)=1, DQ63*DQ51, \"\")","v":""},{"$f":"IF(COUNT(DR63*DR51)=1, DR63*DR51, \"\")","v":""},{"$f":"IF(COUNT(DS63*DS51)=1, DS63*DS51, \"\")","v":""},{"$f":"IF(COUNT(DT63*DT51)=1, DT63*DT51, \"\")","v":""},{"$f":"IF(COUNT(DU63*DU51)=1, DU63*DU51, \"\")","v":""},{"$f":"IF(COUNT(DV63*DV51)=1, DV63*DV51, \"\")","v":""},{"$f":"IF(COUNT(DW63*DW51)=1, DW63*DW51, \"\")","v":""},{"$f":"IF(COUNT(DX63*DX51)=1, DX63*DX51, \"\")","v":""},{"$f":"IF(COUNT(DY63*DY51)=1, DY63*DY51, \"\")","v":""},""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E64)=1, E64*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F64)=1, F64*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G64)=1, G64*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H64)=1, H64*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I64)=1, I64*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J64)=1, J64*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K64)=1, K64*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L64)=1, L64*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M64)=1, M64*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N64)=1, N64*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O64)=1, O64*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P64)=1, P64*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q64)=1, Q64*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R64)=1, R64*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S64)=1, S64*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T64)=1, T64*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U64)=1, U64*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V64)=1, V64*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W64)=1, W64*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X64)=1, X64*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y64)=1, Y64*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z64)=1, Z64*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA64)=1, AA64*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB64)=1, AB64*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC64)=1, AC64*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD64)=1, AD64*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE64)=1, AE64*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF64)=1, AF64*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG64)=1, AG64*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH64)=1, AH64*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI64)=1, AI64*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ64)=1, AJ64*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK64)=1, AK64*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL64)=1, AL64*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM64)=1, AM64*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN64)=1, AN64*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO64)=1, AO64*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP64)=1, AP64*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ64)=1, AQ64*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR64)=1, AR64*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS64)=1, AS64*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT64)=1, AT64*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU64)=1, AU64*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV64)=1, AV64*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW64)=1, AW64*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX64)=1, AX64*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY64)=1, AY64*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ64)=1, AZ64*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA64)=1, BA64*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB64)=1, BB64*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC64)=1, BC64*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD64)=1, BD64*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE64)=1, BE64*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF64)=1, BF64*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG64)=1, BG64*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH64)=1, BH64*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI64)=1, BI64*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ64)=1, BJ64*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK64)=1, BK64*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL64)=1, BL64*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM64)=1, BM64*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN64)=1, BN64*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO64)=1, BO64*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP64)=1, BP64*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ64)=1, BQ64*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR64)=1, BR64*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS64)=1, BS64*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT64)=1, BT64*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU64)=1, BU64*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV64)=1, BV64*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW64)=1, BW64*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX64)=1, BX64*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY64)=1, BY64*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ64)=1, BZ64*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA64)=1, CA64*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB64)=1, CB64*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC64)=1, CC64*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD64)=1, CD64*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE64)=1, CE64*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF64)=1, CF64*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG64)=1, CG64*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH64)=1, CH64*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI64)=1, CI64*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ64)=1, CJ64*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK64)=1, CK64*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL64)=1, CL64*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM64)=1, CM64*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN64)=1, CN64*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO64)=1, CO64*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP64)=1, CP64*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ64)=1, CQ64*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR64)=1, CR64*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS64)=1, CS64*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT64)=1, CT64*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU64)=1, CU64*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV64)=1, CV64*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW64)=1, CW64*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX64)=1, CX64*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY64)=1, CY64*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ64)=1, CZ64*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA64)=1, DA64*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB64)=1, DB64*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC64)=1, DC64*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD64)=1, DD64*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE64)=1, DE64*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF64)=1, DF64*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG64)=1, DG64*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH64)=1, DH64*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI64)=1, DI64*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ64)=1, DJ64*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK64)=1, DK64*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL64)=1, DL64*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM64)=1, DM64*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN64)=1, DN64*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO64)=1, DO64*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP64)=1, DP64*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ64)=1, DQ64*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR64)=1, DR64*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS64)=1, DS64*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT64)=1, DT64*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU64)=1, DU64*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV64)=1, DV64*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW64)=1, DW64*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX64)=1, DX64*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY64)=1, DY64*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ64)=1, DZ64*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E65:XFD65)","v":0}]
[]
[]
[{"$f":"IF($E$5=\"\", \"\", $D$5&\" \"&$E$5)","v":""}]
[null,null,null,"Year",{"$f":"IF('Control Panel'!$D$6=\"\", \"\", 'Control Panel'!$D$6)","v":2019},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E70+1, \"\")","v":2020},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F70+1, \"\")","v":2021},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G70+1, \"\")","v":2022},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H70+1, \"\")","v":2023},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I70+1, \"\")","v":2024},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J70+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K70+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L70+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M70+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY70+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)",null,null,12,12,12,3,3,3,3,3,3,3]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($E$5=\"\", \"\", INDEX('Damage Costs and Assumptions'!$E$7:$E$75, MATCH('Damage Costs User Interface'!$A$69, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$70,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$73*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E73*E71)=1, E73*E71, \"\")","v":""},{"$f":"IF(COUNT(F73*F71)=1, F73*F71, \"\")","v":""},"","","","","","","","","",{"$f":"IF(COUNT(P73*P71)=1, P73*P71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CB73*CB71)=1, CB73*CB71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ73*DZ71)=1, DZ73*DZ71, \"\")","v":""}]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E74)=1, E74*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F74)=1, F74*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G74)=1, G74*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H74)=1, H74*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I74)=1, I74*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J74)=1, J74*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K74)=1, K74*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L74)=1, L74*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M74)=1, M74*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N74)=1, N74*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O74)=1, O74*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P74)=1, P74*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q74)=1, Q74*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R74)=1, R74*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S74)=1, S74*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T74)=1, T74*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U74)=1, U74*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V74)=1, V74*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W74)=1, W74*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X74)=1, X74*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y74)=1, Y74*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z74)=1, Z74*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA74)=1, AA74*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB74)=1, AB74*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC74)=1, AC74*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD74)=1, AD74*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE74)=1, AE74*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF74)=1, AF74*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG74)=1, AG74*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH74)=1, AH74*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI74)=1, AI74*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ74)=1, AJ74*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK74)=1, AK74*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL74)=1, AL74*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM74)=1, AM74*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN74)=1, AN74*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO74)=1, AO74*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP74)=1, AP74*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ74)=1, AQ74*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR74)=1, AR74*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS74)=1, AS74*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT74)=1, AT74*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU74)=1, AU74*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV74)=1, AV74*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW74)=1, AW74*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX74)=1, AX74*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY74)=1, AY74*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ74)=1, AZ74*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA74)=1, BA74*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB74)=1, BB74*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC74)=1, BC74*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD74)=1, BD74*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE74)=1, BE74*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF74)=1, BF74*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG74)=1, BG74*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH74)=1, BH74*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI74)=1, BI74*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ74)=1, BJ74*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK74)=1, BK74*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL74)=1, BL74*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM74)=1, BM74*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN74)=1, BN74*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO74)=1, BO74*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP74)=1, BP74*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ74)=1, BQ74*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR74)=1, BR74*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS74)=1, BS74*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT74)=1, BT74*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU74)=1, BU74*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV74)=1, BV74*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW74)=1, BW74*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX74)=1, BX74*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY74)=1, BY74*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ74)=1, BZ74*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA74)=1, CA74*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB74)=1, CB74*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC74)=1, CC74*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD74)=1, CD74*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE74)=1, CE74*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF74)=1, CF74*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG74)=1, CG74*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH74)=1, CH74*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI74)=1, CI74*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ74)=1, CJ74*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK74)=1, CK74*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL74)=1, CL74*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM74)=1, CM74*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN74)=1, CN74*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO74)=1, CO74*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP74)=1, CP74*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ74)=1, CQ74*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR74)=1, CR74*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS74)=1, CS74*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT74)=1, CT74*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU74)=1, CU74*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV74)=1, CV74*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW74)=1, CW74*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX74)=1, CX74*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY74)=1, CY74*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ74)=1, CZ74*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA74)=1, DA74*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB74)=1, DB74*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC74)=1, DC74*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD74)=1, DD74*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE74)=1, DE74*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF74)=1, DF74*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG74)=1, DG74*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH74)=1, DH74*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI74)=1, DI74*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ74)=1, DJ74*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK74)=1, DK74*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL74)=1, DL74*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM74)=1, DM74*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN74)=1, DN74*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO74)=1, DO74*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP74)=1, DP74*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ74)=1, DQ74*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR74)=1, DR74*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS74)=1, DS74*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT74)=1, DT74*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU74)=1, DU74*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV74)=1, DV74*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW74)=1, DW74*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX74)=1, DX74*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY74)=1, DY74*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ74)=1, DZ74*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E75:XFD75)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$5=\"\", \"\", INDEX('Damage Costs and Assumptions'!$D$7:$D$75, MATCH('Damage Costs User Interface'!$A$69, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$70,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$78*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E78*E71)=1, E78*E71, \"\")","v":""},{"$f":"IF(COUNT(F78*F71)=1, F78*F71, \"\")","v":""},{"$f":"IF(COUNT(G78*G71)=1, G78*G71, \"\")","v":""},{"$f":"IF(COUNT(H78*H71)=1, H78*H71, \"\")","v":""},{"$f":"IF(COUNT(I78*I71)=1, I78*I71, \"\")","v":""},{"$f":"IF(COUNT(J78*J71)=1, J78*J71, \"\")","v":""},{"$f":"IF(COUNT(K78*K71)=1, K78*K71, \"\")","v":""},{"$f":"IF(COUNT(L78*L71)=1, L78*L71, \"\")","v":""},{"$f":"IF(COUNT(M78*M71)=1, M78*M71, \"\")","v":""},{"$f":"IF(COUNT(N78*N71)=1, N78*N71, \"\")","v":""},{"$f":"IF(COUNT(O78*O71)=1, O78*O71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CA78*CA71)=1, CA78*CA71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ78*DZ71)=1, DZ78*DZ71, \"\")","v":""}]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E79)=1, E79*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F79)=1, F79*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G79)=1, G79*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H79)=1, H79*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I79)=1, I79*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J79)=1, J79*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K79)=1, K79*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L79)=1, L79*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M79)=1, M79*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N79)=1, N79*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O79)=1, O79*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P79)=1, P79*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q79)=1, Q79*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R79)=1, R79*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S79)=1, S79*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T79)=1, T79*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U79)=1, U79*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V79)=1, V79*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W79)=1, W79*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X79)=1, X79*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y79)=1, Y79*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z79)=1, Z79*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA79)=1, AA79*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB79)=1, AB79*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC79)=1, AC79*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD79)=1, AD79*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE79)=1, AE79*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF79)=1, AF79*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG79)=1, AG79*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH79)=1, AH79*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI79)=1, AI79*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ79)=1, AJ79*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK79)=1, AK79*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL79)=1, AL79*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM79)=1, AM79*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN79)=1, AN79*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO79)=1, AO79*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP79)=1, AP79*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ79)=1, AQ79*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR79)=1, AR79*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS79)=1, AS79*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT79)=1, AT79*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU79)=1, AU79*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV79)=1, AV79*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW79)=1, AW79*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX79)=1, AX79*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY79)=1, AY79*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ79)=1, AZ79*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA79)=1, BA79*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB79)=1, BB79*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC79)=1, BC79*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD79)=1, BD79*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE79)=1, BE79*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF79)=1, BF79*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG79)=1, BG79*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH79)=1, BH79*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI79)=1, BI79*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ79)=1, BJ79*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK79)=1, BK79*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL79)=1, BL79*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM79)=1, BM79*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN79)=1, BN79*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO79)=1, BO79*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP79)=1, BP79*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ79)=1, BQ79*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR79)=1, BR79*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS79)=1, BS79*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT79)=1, BT79*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU79)=1, BU79*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV79)=1, BV79*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW79)=1, BW79*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX79)=1, BX79*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY79)=1, BY79*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ79)=1, BZ79*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA79)=1, CA79*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB79)=1, CB79*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC79)=1, CC79*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD79)=1, CD79*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE79)=1, CE79*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF79)=1, CF79*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG79)=1, CG79*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH79)=1, CH79*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI79)=1, CI79*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ79)=1, CJ79*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK79)=1, CK79*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL79)=1, CL79*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM79)=1, CM79*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN79)=1, CN79*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO79)=1, CO79*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP79)=1, CP79*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ79)=1, CQ79*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR79)=1, CR79*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS79)=1, CS79*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT79)=1, CT79*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU79)=1, CU79*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV79)=1, CV79*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW79)=1, CW79*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX79)=1, CX79*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY79)=1, CY79*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ79)=1, CZ79*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA79)=1, DA79*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB79)=1, DB79*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC79)=1, DC79*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD79)=1, DD79*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE79)=1, DE79*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF79)=1, DF79*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG79)=1, DG79*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH79)=1, DH79*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI79)=1, DI79*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ79)=1, DJ79*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK79)=1, DK79*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL79)=1, DL79*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM79)=1, DM79*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN79)=1, DN79*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO79)=1, DO79*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP79)=1, DP79*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ79)=1, DQ79*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR79)=1, DR79*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS79)=1, DS79*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT79)=1, DT79*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU79)=1, DU79*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV79)=1, DV79*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW79)=1, DW79*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX79)=1, DX79*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY79)=1, DY79*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ79)=1, DZ79*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E80:XFD80)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$5=\"\", \"\", INDEX('Damage Costs and Assumptions'!$F$7:$F$75, MATCH('Damage Costs User Interface'!$A$69, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$70,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$83*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E83*E71)=1, E83*E71, \"\")","v":""},{"$f":"IF(COUNT(F83*F71)=1, F83*F71, \"\")","v":""},{"$f":"IF(COUNT(G83*G71)=1, G83*G71, \"\")","v":""},{"$f":"IF(COUNT(H83*H71)=1, H83*H71, \"\")","v":""},{"$f":"IF(COUNT(I83*I71)=1, I83*I71, \"\")","v":""},{"$f":"IF(COUNT(J83*J71)=1, J83*J71, \"\")","v":""},{"$f":"IF(COUNT(K83*K71)=1, K83*K71, \"\")","v":""},{"$f":"IF(COUNT(L83*L71)=1, L83*L71, \"\")","v":""},{"$f":"IF(COUNT(M83*M71)=1, M83*M71, \"\")","v":""},{"$f":"IF(COUNT(N83*N71)=1, N83*N71, \"\")","v":""},{"$f":"IF(COUNT(O83*O71)=1, O83*O71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CA83*CA71)=1, CA83*CA71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ83*DZ71)=1, DZ83*DZ71, \"\")","v":""}]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E84)=1, E84*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F84)=1, F84*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G84)=1, G84*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H84)=1, H84*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I84)=1, I84*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J84)=1, J84*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K84)=1, K84*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L84)=1, L84*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M84)=1, M84*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N84)=1, N84*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O84)=1, O84*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P84)=1, P84*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q84)=1, Q84*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R84)=1, R84*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S84)=1, S84*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T84)=1, T84*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U84)=1, U84*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V84)=1, V84*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W84)=1, W84*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X84)=1, X84*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y84)=1, Y84*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z84)=1, Z84*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA84)=1, AA84*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB84)=1, AB84*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC84)=1, AC84*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD84)=1, AD84*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE84)=1, AE84*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF84)=1, AF84*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG84)=1, AG84*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH84)=1, AH84*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI84)=1, AI84*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ84)=1, AJ84*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK84)=1, AK84*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL84)=1, AL84*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM84)=1, AM84*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN84)=1, AN84*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO84)=1, AO84*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP84)=1, AP84*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ84)=1, AQ84*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR84)=1, AR84*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS84)=1, AS84*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT84)=1, AT84*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU84)=1, AU84*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV84)=1, AV84*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW84)=1, AW84*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX84)=1, AX84*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY84)=1, AY84*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ84)=1, AZ84*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA84)=1, BA84*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB84)=1, BB84*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC84)=1, BC84*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD84)=1, BD84*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE84)=1, BE84*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF84)=1, BF84*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG84)=1, BG84*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH84)=1, BH84*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI84)=1, BI84*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ84)=1, BJ84*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK84)=1, BK84*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL84)=1, BL84*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM84)=1, BM84*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN84)=1, BN84*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO84)=1, BO84*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP84)=1, BP84*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ84)=1, BQ84*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR84)=1, BR84*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS84)=1, BS84*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT84)=1, BT84*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU84)=1, BU84*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV84)=1, BV84*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW84)=1, BW84*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX84)=1, BX84*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY84)=1, BY84*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ84)=1, BZ84*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA84)=1, CA84*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB84)=1, CB84*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC84)=1, CC84*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD84)=1, CD84*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE84)=1, CE84*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF84)=1, CF84*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG84)=1, CG84*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH84)=1, CH84*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI84)=1, CI84*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ84)=1, CJ84*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK84)=1, CK84*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL84)=1, CL84*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM84)=1, CM84*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN84)=1, CN84*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO84)=1, CO84*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP84)=1, CP84*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ84)=1, CQ84*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR84)=1, CR84*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS84)=1, CS84*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT84)=1, CT84*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU84)=1, CU84*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV84)=1, CV84*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW84)=1, CW84*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX84)=1, CX84*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY84)=1, CY84*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ84)=1, CZ84*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA84)=1, DA84*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB84)=1, DB84*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC84)=1, DC84*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD84)=1, DD84*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE84)=1, DE84*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF84)=1, DF84*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG84)=1, DG84*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH84)=1, DH84*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI84)=1, DI84*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ84)=1, DJ84*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK84)=1, DK84*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL84)=1, DL84*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM84)=1, DM84*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN84)=1, DN84*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO84)=1, DO84*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP84)=1, DP84*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ84)=1, DQ84*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR84)=1, DR84*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS84)=1, DS84*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT84)=1, DT84*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU84)=1, DU84*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV84)=1, DV84*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW84)=1, DW84*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX84)=1, DX84*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY84)=1, DY84*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ84)=1, DZ84*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E85:XFD85)","v":0}]
[]
[]
[{"$f":"IF($L$5=\"\", \"\", $K$5&\" \"&$L$5)","v":""}]
[null,null,null,"Year",{"$f":"IF('Control Panel'!$D$6=\"\", \"\", 'Control Panel'!$D$6)","v":2019},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E90+1, \"\")","v":2020},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F90+1, \"\")","v":2021},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G90+1, \"\")","v":2022},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H90+1, \"\")","v":2023},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I90+1, \"\")","v":2024},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J90+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K90+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L90+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M90+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY90+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($L$5=\"\", \"\", INDEX('Damage Costs and Assumptions'!$E$7:$E$75, MATCH('Damage Costs User Interface'!$A$89, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$90,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$93*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E93*E91)=1, E93*E91, \"\")","v":""},{"$f":"IF(COUNT(F93*F91)=1, F93*F91, \"\")","v":""},"","","","","","","","","",{"$f":"IF(COUNT(P93*P91)=1, P93*P91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CB93*CB91)=1, CB93*CB91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ93*DZ91)=1, DZ93*DZ91, \"\")","v":""}]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E94)=1, E94*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F94)=1, F94*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G94)=1, G94*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H94)=1, H94*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I94)=1, I94*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J94)=1, J94*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K94)=1, K94*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L94)=1, L94*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M94)=1, M94*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N94)=1, N94*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O94)=1, O94*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P94)=1, P94*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q94)=1, Q94*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R94)=1, R94*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S94)=1, S94*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T94)=1, T94*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U94)=1, U94*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V94)=1, V94*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W94)=1, W94*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X94)=1, X94*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y94)=1, Y94*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z94)=1, Z94*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA94)=1, AA94*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB94)=1, AB94*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC94)=1, AC94*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD94)=1, AD94*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE94)=1, AE94*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF94)=1, AF94*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG94)=1, AG94*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH94)=1, AH94*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI94)=1, AI94*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ94)=1, AJ94*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK94)=1, AK94*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL94)=1, AL94*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM94)=1, AM94*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN94)=1, AN94*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO94)=1, AO94*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP94)=1, AP94*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ94)=1, AQ94*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR94)=1, AR94*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS94)=1, AS94*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT94)=1, AT94*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU94)=1, AU94*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV94)=1, AV94*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW94)=1, AW94*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX94)=1, AX94*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY94)=1, AY94*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ94)=1, AZ94*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA94)=1, BA94*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB94)=1, BB94*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC94)=1, BC94*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD94)=1, BD94*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE94)=1, BE94*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF94)=1, BF94*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG94)=1, BG94*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH94)=1, BH94*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI94)=1, BI94*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ94)=1, BJ94*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK94)=1, BK94*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL94)=1, BL94*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM94)=1, BM94*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN94)=1, BN94*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO94)=1, BO94*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP94)=1, BP94*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ94)=1, BQ94*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR94)=1, BR94*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS94)=1, BS94*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT94)=1, BT94*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU94)=1, BU94*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV94)=1, BV94*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW94)=1, BW94*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX94)=1, BX94*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY94)=1, BY94*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ94)=1, BZ94*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA94)=1, CA94*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB94)=1, CB94*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC94)=1, CC94*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD94)=1, CD94*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE94)=1, CE94*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF94)=1, CF94*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG94)=1, CG94*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH94)=1, CH94*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI94)=1, CI94*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ94)=1, CJ94*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK94)=1, CK94*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL94)=1, CL94*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM94)=1, CM94*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN94)=1, CN94*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO94)=1, CO94*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP94)=1, CP94*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ94)=1, CQ94*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR94)=1, CR94*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS94)=1, CS94*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT94)=1, CT94*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU94)=1, CU94*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV94)=1, CV94*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW94)=1, CW94*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX94)=1, CX94*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY94)=1, CY94*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ94)=1, CZ94*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA94)=1, DA94*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB94)=1, DB94*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC94)=1, DC94*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD94)=1, DD94*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE94)=1, DE94*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF94)=1, DF94*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG94)=1, DG94*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH94)=1, DH94*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI94)=1, DI94*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ94)=1, DJ94*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK94)=1, DK94*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL94)=1, DL94*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM94)=1, DM94*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN94)=1, DN94*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO94)=1, DO94*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP94)=1, DP94*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ94)=1, DQ94*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR94)=1, DR94*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS94)=1, DS94*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT94)=1, DT94*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU94)=1, DU94*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV94)=1, DV94*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW94)=1, DW94*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX94)=1, DX94*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY94)=1, DY94*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ94)=1, DZ94*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E95:XFD95)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$5=\"\", \"\", INDEX('Damage Costs and Assumptions'!$D$7:$D$75, MATCH('Damage Costs User Interface'!$A$89, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$90,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$98*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E98*E91)=1, E98*E91, \"\")","v":""},{"$f":"IF(COUNT(F98*F91)=1, F98*F91, \"\")","v":""},{"$f":"IF(COUNT(G98*G91)=1, G98*G91, \"\")","v":""},{"$f":"IF(COUNT(H98*H91)=1, H98*H91, \"\")","v":""},{"$f":"IF(COUNT(I98*I91)=1, I98*I91, \"\")","v":""},{"$f":"IF(COUNT(J98*J91)=1, J98*J91, \"\")","v":""},{"$f":"IF(COUNT(K98*K91)=1, K98*K91, \"\")","v":""},{"$f":"IF(COUNT(L98*L91)=1, L98*L91, \"\")","v":""},{"$f":"IF(COUNT(M98*M91)=1, M98*M91, \"\")","v":""},{"$f":"IF(COUNT(N98*N91)=1, N98*N91, \"\")","v":""},{"$f":"IF(COUNT(O98*O91)=1, O98*O91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CA98*CA91)=1, CA98*CA91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ98*DZ91)=1, DZ98*DZ91, \"\")","v":""}]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E99)=1, E99*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F99)=1, F99*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G99)=1, G99*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H99)=1, H99*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I99)=1, I99*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J99)=1, J99*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K99)=1, K99*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L99)=1, L99*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M99)=1, M99*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N99)=1, N99*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O99)=1, O99*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P99)=1, P99*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q99)=1, Q99*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R99)=1, R99*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S99)=1, S99*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T99)=1, T99*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U99)=1, U99*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V99)=1, V99*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W99)=1, W99*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X99)=1, X99*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y99)=1, Y99*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z99)=1, Z99*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA99)=1, AA99*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB99)=1, AB99*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC99)=1, AC99*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD99)=1, AD99*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE99)=1, AE99*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF99)=1, AF99*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG99)=1, AG99*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH99)=1, AH99*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI99)=1, AI99*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ99)=1, AJ99*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK99)=1, AK99*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL99)=1, AL99*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM99)=1, AM99*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN99)=1, AN99*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO99)=1, AO99*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP99)=1, AP99*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ99)=1, AQ99*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR99)=1, AR99*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS99)=1, AS99*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT99)=1, AT99*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU99)=1, AU99*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV99)=1, AV99*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW99)=1, AW99*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX99)=1, AX99*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY99)=1, AY99*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ99)=1, AZ99*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA99)=1, BA99*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB99)=1, BB99*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC99)=1, BC99*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD99)=1, BD99*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE99)=1, BE99*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF99)=1, BF99*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG99)=1, BG99*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH99)=1, BH99*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI99)=1, BI99*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ99)=1, BJ99*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK99)=1, BK99*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL99)=1, BL99*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM99)=1, BM99*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN99)=1, BN99*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO99)=1, BO99*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP99)=1, BP99*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ99)=1, BQ99*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR99)=1, BR99*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS99)=1, BS99*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT99)=1, BT99*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU99)=1, BU99*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV99)=1, BV99*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW99)=1, BW99*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX99)=1, BX99*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY99)=1, BY99*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ99)=1, BZ99*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA99)=1, CA99*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB99)=1, CB99*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC99)=1, CC99*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD99)=1, CD99*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE99)=1, CE99*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF99)=1, CF99*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG99)=1, CG99*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH99)=1, CH99*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI99)=1, CI99*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ99)=1, CJ99*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK99)=1, CK99*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL99)=1, CL99*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM99)=1, CM99*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN99)=1, CN99*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO99)=1, CO99*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP99)=1, CP99*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ99)=1, CQ99*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR99)=1, CR99*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS99)=1, CS99*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT99)=1, CT99*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU99)=1, CU99*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV99)=1, CV99*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW99)=1, CW99*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX99)=1, CX99*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY99)=1, CY99*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ99)=1, CZ99*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA99)=1, DA99*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB99)=1, DB99*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC99)=1, DC99*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD99)=1, DD99*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE99)=1, DE99*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF99)=1, DF99*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG99)=1, DG99*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH99)=1, DH99*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI99)=1, DI99*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ99)=1, DJ99*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK99)=1, DK99*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL99)=1, DL99*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM99)=1, DM99*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN99)=1, DN99*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO99)=1, DO99*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP99)=1, DP99*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ99)=1, DQ99*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR99)=1, DR99*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS99)=1, DS99*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT99)=1, DT99*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU99)=1, DU99*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV99)=1, DV99*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW99)=1, DW99*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX99)=1, DX99*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY99)=1, DY99*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ99)=1, DZ99*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E100:XFD100)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$5=\"\", \"\", INDEX('Damage Costs and Assumptions'!$F$7:$F$75, MATCH('Damage Costs User Interface'!$A$89, 'Damage Costs and Assumptions'!$C$7:$C$75, 0))*(INDEX('Damage Costs and Assumptions'!$E$92:$DK$92, MATCH('Control Panel'!$D$12, 'Damage Costs and Assumptions'!$E$91:$DK$91, 0))/'Damage Costs and Assumptions'!$AF$92)*INDEX('Damage Costs and Assumptions'!$E$103:$DZ$103,MATCH($E$90,'Damage Costs and Assumptions'!$E$102:$DZ$102,0)))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!E$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!F$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!G$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!H$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!I$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!J$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!K$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!L$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!M$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!N$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!O$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!P$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Q$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!R$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!S$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!T$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!U$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!V$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!W$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!X$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Y$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!Z$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AA$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AB$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AC$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AD$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AE$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AF$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AG$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AH$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AI$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AJ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AK$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AL$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AM$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AN$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AO$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AP$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AQ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AR$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AS$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AT$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AU$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AV$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AW$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AX$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AY$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!AZ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BA$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BB$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BC$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BD$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BE$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BF$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BG$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BH$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BI$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BJ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BK$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BL$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BM$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BN$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BO$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BP$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BQ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BR$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BS$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BT$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BU$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BV$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BW$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BX$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BY$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!BZ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CA$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CB$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CC$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CD$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CE$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CF$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CG$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CH$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CI$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CJ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CK$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CL$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CM$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CN$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CO$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CP$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CQ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CR$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CS$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CT$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CU$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CV$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CW$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CX$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CY$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!CZ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DA$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DB$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DC$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DD$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DE$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DF$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DG$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DH$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DI$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DJ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DK$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DL$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DM$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DN$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DO$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DP$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DQ$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DR$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DS$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DT$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DU$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DV$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DW$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DX$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<='Control Panel'!$D$10, 'Damage Costs User Interface'!DY$103*'Damage Costs and Assumptions'!$C$103, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E103*E91)=1, E103*E91, \"\")","v":""},{"$f":"IF(COUNT(F103*F91)=1, F103*F91, \"\")","v":""},{"$f":"IF(COUNT(G103*G91)=1, G103*G91, \"\")","v":""},{"$f":"IF(COUNT(H103*H91)=1, H103*H91, \"\")","v":""},{"$f":"IF(COUNT(I103*I91)=1, I103*I91, \"\")","v":""},{"$f":"IF(COUNT(J103*J91)=1, J103*J91, \"\")","v":""},{"$f":"IF(COUNT(K103*K91)=1, K103*K91, \"\")","v":""},{"$f":"IF(COUNT(L103*L91)=1, L103*L91, \"\")","v":""},{"$f":"IF(COUNT(M103*M91)=1, M103*M91, \"\")","v":""},{"$f":"IF(COUNT(N103*N91)=1, N103*N91, \"\")","v":""},{"$f":"IF(COUNT(O103*O91)=1, O103*O91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CA103*CA91)=1, CA103*CA91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(DZ103*DZ91)=1, DZ103*DZ91, \"\")","v":""}]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E104)=1, E104*'Damage Costs and Assumptions'!E$98, \"\")","v":""},{"$f":"IF(COUNT(F104)=1, F104*'Damage Costs and Assumptions'!F$98, \"\")","v":""},{"$f":"IF(COUNT(G104)=1, G104*'Damage Costs and Assumptions'!G$98, \"\")","v":""},{"$f":"IF(COUNT(H104)=1, H104*'Damage Costs and Assumptions'!H$98, \"\")","v":""},{"$f":"IF(COUNT(I104)=1, I104*'Damage Costs and Assumptions'!I$98, \"\")","v":""},{"$f":"IF(COUNT(J104)=1, J104*'Damage Costs and Assumptions'!J$98, \"\")","v":""},{"$f":"IF(COUNT(K104)=1, K104*'Damage Costs and Assumptions'!K$98, \"\")","v":""},{"$f":"IF(COUNT(L104)=1, L104*'Damage Costs and Assumptions'!L$98, \"\")","v":""},{"$f":"IF(COUNT(M104)=1, M104*'Damage Costs and Assumptions'!M$98, \"\")","v":""},{"$f":"IF(COUNT(N104)=1, N104*'Damage Costs and Assumptions'!N$98, \"\")","v":""},{"$f":"IF(COUNT(O104)=1, O104*'Damage Costs and Assumptions'!O$98, \"\")","v":""},{"$f":"IF(COUNT(P104)=1, P104*'Damage Costs and Assumptions'!P$98, \"\")","v":""},{"$f":"IF(COUNT(Q104)=1, Q104*'Damage Costs and Assumptions'!Q$98, \"\")","v":""},{"$f":"IF(COUNT(R104)=1, R104*'Damage Costs and Assumptions'!R$98, \"\")","v":""},{"$f":"IF(COUNT(S104)=1, S104*'Damage Costs and Assumptions'!S$98, \"\")","v":""},{"$f":"IF(COUNT(T104)=1, T104*'Damage Costs and Assumptions'!T$98, \"\")","v":""},{"$f":"IF(COUNT(U104)=1, U104*'Damage Costs and Assumptions'!U$98, \"\")","v":""},{"$f":"IF(COUNT(V104)=1, V104*'Damage Costs and Assumptions'!V$98, \"\")","v":""},{"$f":"IF(COUNT(W104)=1, W104*'Damage Costs and Assumptions'!W$98, \"\")","v":""},{"$f":"IF(COUNT(X104)=1, X104*'Damage Costs and Assumptions'!X$98, \"\")","v":""},{"$f":"IF(COUNT(Y104)=1, Y104*'Damage Costs and Assumptions'!Y$98, \"\")","v":""},{"$f":"IF(COUNT(Z104)=1, Z104*'Damage Costs and Assumptions'!Z$98, \"\")","v":""},{"$f":"IF(COUNT(AA104)=1, AA104*'Damage Costs and Assumptions'!AA$98, \"\")","v":""},{"$f":"IF(COUNT(AB104)=1, AB104*'Damage Costs and Assumptions'!AB$98, \"\")","v":""},{"$f":"IF(COUNT(AC104)=1, AC104*'Damage Costs and Assumptions'!AC$98, \"\")","v":""},{"$f":"IF(COUNT(AD104)=1, AD104*'Damage Costs and Assumptions'!AD$98, \"\")","v":""},{"$f":"IF(COUNT(AE104)=1, AE104*'Damage Costs and Assumptions'!AE$98, \"\")","v":""},{"$f":"IF(COUNT(AF104)=1, AF104*'Damage Costs and Assumptions'!AF$98, \"\")","v":""},{"$f":"IF(COUNT(AG104)=1, AG104*'Damage Costs and Assumptions'!AG$98, \"\")","v":""},{"$f":"IF(COUNT(AH104)=1, AH104*'Damage Costs and Assumptions'!AH$98, \"\")","v":""},{"$f":"IF(COUNT(AI104)=1, AI104*'Damage Costs and Assumptions'!AI$98, \"\")","v":""},{"$f":"IF(COUNT(AJ104)=1, AJ104*'Damage Costs and Assumptions'!AJ$98, \"\")","v":""},{"$f":"IF(COUNT(AK104)=1, AK104*'Damage Costs and Assumptions'!AK$98, \"\")","v":""},{"$f":"IF(COUNT(AL104)=1, AL104*'Damage Costs and Assumptions'!AL$98, \"\")","v":""},{"$f":"IF(COUNT(AM104)=1, AM104*'Damage Costs and Assumptions'!AM$98, \"\")","v":""},{"$f":"IF(COUNT(AN104)=1, AN104*'Damage Costs and Assumptions'!AN$98, \"\")","v":""},{"$f":"IF(COUNT(AO104)=1, AO104*'Damage Costs and Assumptions'!AO$98, \"\")","v":""},{"$f":"IF(COUNT(AP104)=1, AP104*'Damage Costs and Assumptions'!AP$98, \"\")","v":""},{"$f":"IF(COUNT(AQ104)=1, AQ104*'Damage Costs and Assumptions'!AQ$98, \"\")","v":""},{"$f":"IF(COUNT(AR104)=1, AR104*'Damage Costs and Assumptions'!AR$98, \"\")","v":""},{"$f":"IF(COUNT(AS104)=1, AS104*'Damage Costs and Assumptions'!AS$98, \"\")","v":""},{"$f":"IF(COUNT(AT104)=1, AT104*'Damage Costs and Assumptions'!AT$98, \"\")","v":""},{"$f":"IF(COUNT(AU104)=1, AU104*'Damage Costs and Assumptions'!AU$98, \"\")","v":""},{"$f":"IF(COUNT(AV104)=1, AV104*'Damage Costs and Assumptions'!AV$98, \"\")","v":""},{"$f":"IF(COUNT(AW104)=1, AW104*'Damage Costs and Assumptions'!AW$98, \"\")","v":""},{"$f":"IF(COUNT(AX104)=1, AX104*'Damage Costs and Assumptions'!AX$98, \"\")","v":""},{"$f":"IF(COUNT(AY104)=1, AY104*'Damage Costs and Assumptions'!AY$98, \"\")","v":""},{"$f":"IF(COUNT(AZ104)=1, AZ104*'Damage Costs and Assumptions'!AZ$98, \"\")","v":""},{"$f":"IF(COUNT(BA104)=1, BA104*'Damage Costs and Assumptions'!BA$98, \"\")","v":""},{"$f":"IF(COUNT(BB104)=1, BB104*'Damage Costs and Assumptions'!BB$98, \"\")","v":""},{"$f":"IF(COUNT(BC104)=1, BC104*'Damage Costs and Assumptions'!BC$98, \"\")","v":""},{"$f":"IF(COUNT(BD104)=1, BD104*'Damage Costs and Assumptions'!BD$98, \"\")","v":""},{"$f":"IF(COUNT(BE104)=1, BE104*'Damage Costs and Assumptions'!BE$98, \"\")","v":""},{"$f":"IF(COUNT(BF104)=1, BF104*'Damage Costs and Assumptions'!BF$98, \"\")","v":""},{"$f":"IF(COUNT(BG104)=1, BG104*'Damage Costs and Assumptions'!BG$98, \"\")","v":""},{"$f":"IF(COUNT(BH104)=1, BH104*'Damage Costs and Assumptions'!BH$98, \"\")","v":""},{"$f":"IF(COUNT(BI104)=1, BI104*'Damage Costs and Assumptions'!BI$98, \"\")","v":""},{"$f":"IF(COUNT(BJ104)=1, BJ104*'Damage Costs and Assumptions'!BJ$98, \"\")","v":""},{"$f":"IF(COUNT(BK104)=1, BK104*'Damage Costs and Assumptions'!BK$98, \"\")","v":""},{"$f":"IF(COUNT(BL104)=1, BL104*'Damage Costs and Assumptions'!BL$98, \"\")","v":""},{"$f":"IF(COUNT(BM104)=1, BM104*'Damage Costs and Assumptions'!BM$98, \"\")","v":""},{"$f":"IF(COUNT(BN104)=1, BN104*'Damage Costs and Assumptions'!BN$98, \"\")","v":""},{"$f":"IF(COUNT(BO104)=1, BO104*'Damage Costs and Assumptions'!BO$98, \"\")","v":""},{"$f":"IF(COUNT(BP104)=1, BP104*'Damage Costs and Assumptions'!BP$98, \"\")","v":""},{"$f":"IF(COUNT(BQ104)=1, BQ104*'Damage Costs and Assumptions'!BQ$98, \"\")","v":""},{"$f":"IF(COUNT(BR104)=1, BR104*'Damage Costs and Assumptions'!BR$98, \"\")","v":""},{"$f":"IF(COUNT(BS104)=1, BS104*'Damage Costs and Assumptions'!BS$98, \"\")","v":""},{"$f":"IF(COUNT(BT104)=1, BT104*'Damage Costs and Assumptions'!BT$98, \"\")","v":""},{"$f":"IF(COUNT(BU104)=1, BU104*'Damage Costs and Assumptions'!BU$98, \"\")","v":""},{"$f":"IF(COUNT(BV104)=1, BV104*'Damage Costs and Assumptions'!BV$98, \"\")","v":""},{"$f":"IF(COUNT(BW104)=1, BW104*'Damage Costs and Assumptions'!BW$98, \"\")","v":""},{"$f":"IF(COUNT(BX104)=1, BX104*'Damage Costs and Assumptions'!BX$98, \"\")","v":""},{"$f":"IF(COUNT(BY104)=1, BY104*'Damage Costs and Assumptions'!BY$98, \"\")","v":""},{"$f":"IF(COUNT(BZ104)=1, BZ104*'Damage Costs and Assumptions'!BZ$98, \"\")","v":""},{"$f":"IF(COUNT(CA104)=1, CA104*'Damage Costs and Assumptions'!CA$98, \"\")","v":""},{"$f":"IF(COUNT(CB104)=1, CB104*'Damage Costs and Assumptions'!CB$98, \"\")","v":""},{"$f":"IF(COUNT(CC104)=1, CC104*'Damage Costs and Assumptions'!CC$98, \"\")","v":""},{"$f":"IF(COUNT(CD104)=1, CD104*'Damage Costs and Assumptions'!CD$98, \"\")","v":""},{"$f":"IF(COUNT(CE104)=1, CE104*'Damage Costs and Assumptions'!CE$98, \"\")","v":""},{"$f":"IF(COUNT(CF104)=1, CF104*'Damage Costs and Assumptions'!CF$98, \"\")","v":""},{"$f":"IF(COUNT(CG104)=1, CG104*'Damage Costs and Assumptions'!CG$98, \"\")","v":""},{"$f":"IF(COUNT(CH104)=1, CH104*'Damage Costs and Assumptions'!CH$98, \"\")","v":""},{"$f":"IF(COUNT(CI104)=1, CI104*'Damage Costs and Assumptions'!CI$98, \"\")","v":""},{"$f":"IF(COUNT(CJ104)=1, CJ104*'Damage Costs and Assumptions'!CJ$98, \"\")","v":""},{"$f":"IF(COUNT(CK104)=1, CK104*'Damage Costs and Assumptions'!CK$98, \"\")","v":""},{"$f":"IF(COUNT(CL104)=1, CL104*'Damage Costs and Assumptions'!CL$98, \"\")","v":""},{"$f":"IF(COUNT(CM104)=1, CM104*'Damage Costs and Assumptions'!CM$98, \"\")","v":""},{"$f":"IF(COUNT(CN104)=1, CN104*'Damage Costs and Assumptions'!CN$98, \"\")","v":""},{"$f":"IF(COUNT(CO104)=1, CO104*'Damage Costs and Assumptions'!CO$98, \"\")","v":""},{"$f":"IF(COUNT(CP104)=1, CP104*'Damage Costs and Assumptions'!CP$98, \"\")","v":""},{"$f":"IF(COUNT(CQ104)=1, CQ104*'Damage Costs and Assumptions'!CQ$98, \"\")","v":""},{"$f":"IF(COUNT(CR104)=1, CR104*'Damage Costs and Assumptions'!CR$98, \"\")","v":""},{"$f":"IF(COUNT(CS104)=1, CS104*'Damage Costs and Assumptions'!CS$98, \"\")","v":""},{"$f":"IF(COUNT(CT104)=1, CT104*'Damage Costs and Assumptions'!CT$98, \"\")","v":""},{"$f":"IF(COUNT(CU104)=1, CU104*'Damage Costs and Assumptions'!CU$98, \"\")","v":""},{"$f":"IF(COUNT(CV104)=1, CV104*'Damage Costs and Assumptions'!CV$98, \"\")","v":""},{"$f":"IF(COUNT(CW104)=1, CW104*'Damage Costs and Assumptions'!CW$98, \"\")","v":""},{"$f":"IF(COUNT(CX104)=1, CX104*'Damage Costs and Assumptions'!CX$98, \"\")","v":""},{"$f":"IF(COUNT(CY104)=1, CY104*'Damage Costs and Assumptions'!CY$98, \"\")","v":""},{"$f":"IF(COUNT(CZ104)=1, CZ104*'Damage Costs and Assumptions'!CZ$98, \"\")","v":""},{"$f":"IF(COUNT(DA104)=1, DA104*'Damage Costs and Assumptions'!DA$98, \"\")","v":""},{"$f":"IF(COUNT(DB104)=1, DB104*'Damage Costs and Assumptions'!DB$98, \"\")","v":""},{"$f":"IF(COUNT(DC104)=1, DC104*'Damage Costs and Assumptions'!DC$98, \"\")","v":""},{"$f":"IF(COUNT(DD104)=1, DD104*'Damage Costs and Assumptions'!DD$98, \"\")","v":""},{"$f":"IF(COUNT(DE104)=1, DE104*'Damage Costs and Assumptions'!DE$98, \"\")","v":""},{"$f":"IF(COUNT(DF104)=1, DF104*'Damage Costs and Assumptions'!DF$98, \"\")","v":""},{"$f":"IF(COUNT(DG104)=1, DG104*'Damage Costs and Assumptions'!DG$98, \"\")","v":""},{"$f":"IF(COUNT(DH104)=1, DH104*'Damage Costs and Assumptions'!DH$98, \"\")","v":""},{"$f":"IF(COUNT(DI104)=1, DI104*'Damage Costs and Assumptions'!DI$98, \"\")","v":""},{"$f":"IF(COUNT(DJ104)=1, DJ104*'Damage Costs and Assumptions'!DJ$98, \"\")","v":""},{"$f":"IF(COUNT(DK104)=1, DK104*'Damage Costs and Assumptions'!DK$98, \"\")","v":""},{"$f":"IF(COUNT(DL104)=1, DL104*'Damage Costs and Assumptions'!DL$98, \"\")","v":""},{"$f":"IF(COUNT(DM104)=1, DM104*'Damage Costs and Assumptions'!DM$98, \"\")","v":""},{"$f":"IF(COUNT(DN104)=1, DN104*'Damage Costs and Assumptions'!DN$98, \"\")","v":""},{"$f":"IF(COUNT(DO104)=1, DO104*'Damage Costs and Assumptions'!DO$98, \"\")","v":""},{"$f":"IF(COUNT(DP104)=1, DP104*'Damage Costs and Assumptions'!DP$98, \"\")","v":""},{"$f":"IF(COUNT(DQ104)=1, DQ104*'Damage Costs and Assumptions'!DQ$98, \"\")","v":""},{"$f":"IF(COUNT(DR104)=1, DR104*'Damage Costs and Assumptions'!DR$98, \"\")","v":""},{"$f":"IF(COUNT(DS104)=1, DS104*'Damage Costs and Assumptions'!DS$98, \"\")","v":""},{"$f":"IF(COUNT(DT104)=1, DT104*'Damage Costs and Assumptions'!DT$98, \"\")","v":""},{"$f":"IF(COUNT(DU104)=1, DU104*'Damage Costs and Assumptions'!DU$98, \"\")","v":""},{"$f":"IF(COUNT(DV104)=1, DV104*'Damage Costs and Assumptions'!DV$98, \"\")","v":""},{"$f":"IF(COUNT(DW104)=1, DW104*'Damage Costs and Assumptions'!DW$98, \"\")","v":""},{"$f":"IF(COUNT(DX104)=1, DX104*'Damage Costs and Assumptions'!DX$98, \"\")","v":""},{"$f":"IF(COUNT(DY104)=1, DY104*'Damage Costs and Assumptions'!DY$98, \"\")","v":""},{"$f":"IF(COUNT(DZ104)=1, DZ104*'Damage Costs and Assumptions'!DZ$98, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E105:XFD105)","v":0}]

{"sheet":"Outputs","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Outputs"]
[]
[null,"Pollutant","Low Sensitivity Present Value","Central Present Value","High Sensitivity Present Value"]
[null,{"$f":"IF('Damage Costs User Interface'!$E$3=\"\", \"\", 'Damage Costs User Interface'!$A$9)","v":""},{"$f":"IF('Damage Costs User Interface'!$D$3=\"\", \"\", 'Damage Costs User Interface'!$E$21)","v":""},{"$f":"IF('Damage Costs User Interface'!$D$3=\"\", \"\", 'Damage Costs User Interface'!$E$16)","v":""},{"$f":"IF('Damage Costs User Interface'!$D$3=\"\", \"\", 'Damage Costs User Interface'!$E$26)","v":""}]
[null,{"$f":"IF('Damage Costs User Interface'!$L$3=\"\", \"\", 'Damage Costs User Interface'!$A$29)","v":""},{"$f":"IF('Damage Costs User Interface'!$K$3=\"\", \"\", 'Damage Costs User Interface'!$E$41)","v":""},{"$f":"IF('Damage Costs User Interface'!$K$3=\"\", \"\", 'Damage Costs User Interface'!$E$36)","v":""},{"$f":"IF('Damage Costs User Interface'!$K$3=\"\", \"\", 'Damage Costs User Interface'!$E$46)","v":""}]
[null,{"$f":"IF('Damage Costs User Interface'!$S$3=\"\", \"\", 'Damage Costs User Interface'!$A$49)","v":""},{"$f":"IF('Damage Costs User Interface'!$R$3=\"\", \"\", 'Damage Costs User Interface'!$E$61)","v":""},{"$f":"IF('Damage Costs User Interface'!$R$3=\"\", \"\", 'Damage Costs User Interface'!$E$56)","v":""},{"$f":"IF('Damage Costs User Interface'!$R$3=\"\", \"\", 'Damage Costs User Interface'!$E$66)","v":""}]
[null,{"$f":"IF('Damage Costs User Interface'!$E$5=\"\", \"\", 'Damage Costs User Interface'!$A$69)","v":""},{"$f":"IF('Damage Costs User Interface'!$D$5=\"\", \"\", 'Damage Costs User Interface'!$E$81)","v":""},{"$f":"IF('Damage Costs User Interface'!$D$5=\"\", \"\", 'Damage Costs User Interface'!$E$76)","v":""},{"$f":"IF('Damage Costs User Interface'!$D$5=\"\", \"\", 'Damage Costs User Interface'!$E$86)","v":""}]
[null,{"$f":"IF('Damage Costs User Interface'!$L$5=\"\", \"\", 'Damage Costs User Interface'!$A$89)","v":""},{"$f":"IF('Damage Costs User Interface'!$K$5=\"\", \"\", 'Damage Costs User Interface'!$E$101)","v":""},{"$f":"IF('Damage Costs User Interface'!$K$5=\"\", \"\", 'Damage Costs User Interface'!$E$96)","v":""},{"$f":"IF('Damage Costs User Interface'!$K$5=\"\", \"\", 'Damage Costs User Interface'!$E$106)","v":""}]

{"sheet":"Damage Costs and Assumptions","index":5,"n_rows":103,"n_cols":130,"rows_kept":103,"cut":false,"hidden":false,"merged":[[3,1,3,5],[3,6,4,6],[3,13,3,22],[4,13,4,14],[4,15,4,16],[4,17,4,18],[4,19,4,20],[4,21,4,22]]}
["Damage Costs & Assumptions"]
[]
[]
[null,"Damage Cost Valuations (£/tonne, 2017 Prices)",null,null,null,null,"PM2.5/PM10 Conversion Factors",null,null,null,null,null,null,"Pollutants by Sector"]
[null,"Number","Pollutant Sector","Low Scenario","Central Scenario","High Scenario",null,null,null,null,null,null,null,"NOx ",null,"PM2.5",null,"SO2 ",null,"VOC ",null,"NH3"]
[]
[null,1,"NOx National",633.77627791658301,6198.7963910636663,23152.511331131558,"-",null,null,null,null,null,null,"National",null,"National",null,"National",null,"National",null,"National"]
[null,2,"NOx Industry (area)",593.18971072143029,5670.5150730188207,21069.805562464106,"-",null,null,null,null,null,null,"Industry (area)",null,"Industry (area)"]
[null,3,"NOx Commercial",1179.896837365915,13307.189854597049,51176.769556371772,"-",null,null,null,null,null,null,"Commercial",null,"Commercial"]
[null,4,"NOx Domestic",1229.2786714684792,13949.951788163342,53710.805762446216,"-",null,null,null,null,null,null,"Domestic",null,"Domestic"]
[null,5,"NOx Road Transport",979.54457366209158,10699.372410125783,40895.663165305217,"-",null,null,null,null,null,null,"Road Transport",null,"Solvents"]
[null,6,"NOx Aircraft",1054.2963404424916,11672.353487610133,44731.561262895928,"-",null,null,null,null,null,null,"Aircraft",null,"Road Transport"]
[null,7,"NOx Offroad",822.57619708009213,8656.2466519561694,32840.807433511764,"-",null,null,null,null,null,null,"Offroad",null,"Aircraft"]
[null,8,"NOx Rail",849.65528584704794,9008.7124477569359,34230.37492548563,"-",null,null,null,null,null,null,"Rail",null,"Offroad"]
[null,9,"NOx Ships",350.03343746901038,2505.5537224564437,8592.2050165628516,"-",null,null,null,null,null,null,"Ships",null,"Rail"]
[null,10,"NOx Waste",677.38959670185784,6766.4743969765868,25390.535310544954,"-",null,null,null,null,null,null,"Waste",null,"Ships"]
[null,11,"NOx Other",728.04452326395494,7425.8071077480827,27989.900446675652,"-",null,null,null,null,null,null,"Other",null,"Waste"]
[null,12,"NOx Road Transport Central London",4576.4564542165299,57517.358765409488,225471.73452898365,"-",null,null,null,null,null,null,"Road Transport Central London",null,"Agriculture"]
[null,13,"NOx Road Transport Inner London",4687.8628902409746,58967.442941750021,231188.57246354301,"-",null,null,null,null,null,null,"Road Transport Inner London",null,"Other"]
[null,14,"NOx Road Transport Outer London",2564.2459100792116,31326.101117791641,122214.84936554002,"-",null,null,null,null,null,null,"Road Transport Outer London",null,"Road Transport Central London"]
[null,15,"NOx Road Transport Inner Conurbation",1848.1463883529716,22005.234009966789,85468.095256772503,"-",null,null,null,null,null,null,"Road Transport Inner Conurbation",null,"Road Transport Inner London"]
[null,16,"NOx Road Transport Outer Conurbation",1171.6554759616201,13199.918962624084,50753.862862739217,"-",null,null,null,null,null,null,"Road Transport Outer Conurbation",null,"Road Transport Outer London"]
[null,17,"NOx Road Transport Urban Big",1387.5828840221288,16010.465003232233,61834.210117008697,"-",null,null,null,null,null,null,"Road Transport Urban Big",null,"Road Transport Inner Conurbation"]
[null,18,"NOx Road Transport Urban Large",1155.8005989680646,12993.549321276469,49940.267477418347,"-",null,null,null,null,null,null,"Road Transport Urban Large",null,"Road Transport Outer Conurbation"]
[null,19,"NOx Road Transport Urban Medium",990.64630247171362,10843.874306527212,41465.35004034458,"-",null,null,null,null,null,null,"Road Transport Urban Medium",null,"Road Transport Urban Big"]
[null,20,"NOx Road Transport Urban Small",798.48659721451531,8342.692526844552,31604.646011835292,"-",null,null,null,null,null,null,"Road Transport Urban Small",null,"Road Transport Urban Large"]
[null,21,"NOx Road Transport Rural",479.52832961352038,4191.0801670370338,15237.254783534807,"-",null,null,null,null,null,null,"Road Transport Rural",null,"Road Transport Urban Medium"]
[null,22,"NOx Part A Category 1",287.33933086900134,1689.5170985891154,5375.0475553404131,"-",null,null,null,null,null,null,"Part A Category 1",null,"Road Transport Urban Small"]
[null,23,"NOx Part A Category 2",365.0288839382585,2700.7368772020714,9361.6985959305821,"-",null,null,null,null,null,null,"Part A Category 2",null,"Road Transport Rural"]
[null,24,"NOx Part A Category 3",528.54834659761559,4829.1326305139492,17752.724290035596,"-",null,null,null,null,null,null,"Part A Category 3",null,"Part A Category 1"]
[null,25,"NOx Part A Category 4",282.35005619152275,1624.5758930411635,5119.0221787105766,"-",null,null,null,null,null,null,"Part A Category 4",null,"Part A Category 2"]
[null,26,"NOx Part A Category 5",303.7114794229351,1902.6196301658965,6215.1868081824441,"-",null,null,null,null,null,null,"Part A Category 5",null,"Part A Category 3"]
[null,27,"NOx Part A Category 6",355.4641807848576,2576.2411551497321,8870.8844224283948,"-",null,null,null,null,null,null,"Part A Category 6",null,"Part A Category 4"]
[null,28,"NOx Part A Category 7",280.3559077771319,1598.6197349934525,5016.6921544377437,"-",null,null,null,null,null,null,"Part A Category 7",null,"Part A Category 5"]
[null,29,"NOx Part A Category 8",285.43161581867895,1664.6859711771203,5277.1528720779461,"-",null,null,null,null,null,null,"Part A Category 8",null,"Part A Category 6"]
[null,30,"NOx Part A Category 9",291.89673799141059,1748.8370462436396,5608.911583760666,"-",null,null,null,null,null,null,"Part A Category 9",null,"Part A Category 7"]
[null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,"Part A Category 8"]
[null,31,"PM2.5 National",22588.320034216889,105836.2205807095,327927.72376007139,0.64200000000000002,null,null,null,null,null,null,null,null,"Part A Category 9"]
[null,32,"PM2.5 Industry (area)",20679.327409486839,95847.258786260674,308503.01910804783,0.53400000000000003]
[null,33,"PM2.5 Commercial",13636.170863002086,63797.329737278138,183869.08742886008,0.97699999999999998]
[null,34,"PM2.5 Domestic",18171.049458466005,85753.19727424669,247525.92061087853,0.97699999999999998]
[null,35,"PM2.5 Solvents",41484.654159232268,194078.03396229784,692660.2253307295,0.36599999999999999]
[null,36,"PM2.5 Road Transport",42713.101088732088,203331.07390960254,625927.24987740442,0.67300000000000004]
[null,37,"PM2.5 Aircraft",40571.460888520902,194268.86362940789,560317.03692483541,1]
[null,38,"PM2.5 Offroad",32180.702648010534,153487.09522029629,446161.85723360057,0.94299999999999995]
[null,39,"PM2.5 Rail",34239.566872548363,163412.88368382194,476129.07854162581,0.92900000000000005]
[null,40,"PM2.5 Ships",7442.9813416855623,33739.480427905917,97124.247563517129,0.94699999999999995]
[null,41,"PM2.5 Waste",34066.560778155668,162081.67478568145,484552.59475767496,0.78900000000000003]
[null,42,"PM2.5 Agriculture",11731.704659922569,46441.865414604661,192401.23158253892,0.218]
[null,43,"PM2.5 Other",52538.415553333129,251877.11754919123,738773.74670128827,0.89400000000000002]
[null,44,"PM2.5 Road Transport Central London",230581.61752920476,1111831.4920315014,3430456.3662982811,0.67300000000000004]
[null,45,"PM2.5 Road Transport Inner London",234912.75655187975,1132776.1488989606,3495112.2529071877,0.67300000000000004]
[null,46,"PM2.5 Road Transport Outer London",125195.24289284427,602200.7820246889,1857232.9133129509,0.67300000000000004]
[null,47,"PM2.5 Road Transport Inner Conurbation",87626.252178896248,420523.48761301849,1296397.4400355658,0.67300000000000004]
[null,48,"PM2.5 Road Transport Outer Conurbation",52409.458635325158,250221.02147636504,770675.91547547467,0.67300000000000004]
[null,49,"PM2.5 Road Transport Urban Big",63815.16653390367,305377.09866888449,940942.01700766245,0.67300000000000004]
[null,50,"PM2.5 Road Transport Urban Large",51752.675404806505,247044.92869165033,760871.3578621709,0.67300000000000004]
[null,51,"PM2.5 Road Transport Urban Medium",42718.94526307928,203359.33534977675,626014.49258005968,0.67300000000000004]
[null,52,"PM2.5 Road Transport Urban Small",32241.834896480326,152693.79899962188,469610.63292435161,0.67300000000000004]
[null,53,"PM2.5 Road Transport Rural",15088.835644848048,69744.791430861558,213548.11246264912,0.67300000000000004]
[null,54,"PM2.5 Part A Category 1",2472.5603125193211,8665.5305863964149,25059.82870833889,0.65900000000000003]
[null,55,"PM2.5 Part A Category 2",8350.332935990331,37087.156307583842,113160.51506707366,0.65900000000000003]
[null,56,"PM2.5 Part A Category 3",17444.071841181223,81059.398877407541,249464.6374680069,0.65900000000000003]
[null,57,"PM2.5 Part A Category 4",1298.5238201196332,2988.5457985271,7462.4449004682629,0.65900000000000003]
[null,58,"PM2.5 Part A Category 5",2002.4305536705574,6392.2456360675496,18013.153532975699,0.65900000000000003]
[null,59,"PM2.5 Part A Category 6",2688.2358834257038,9708.4171943313722,28292.544065817885,0.65900000000000003]
[null,60,"PM2.5 Part A Category 7",1209.2647867622466,2556.9389636202222,6124.5601937510537,0.65900000000000003]
[null,61,"PM2.5 Part A Category 8",1374.2585636746564,3354.7567211503456,8597.6168977239322,0.65900000000000003]
[null,62,"PM2.5 Part A Category 9",1553.7932854496751,4222.8863670422652,11288.624738082197,0.65900000000000003]
[]
[null,63,"SO2 National",1491.2917734584325,6273.4977627330281,17861.244441864063,"-"]
[]
[null,64,"NH3 National",1133.4206150711905,6045.9577629688538,18866.928861326036,"-"]
[]
[null,65,"VOC National",55.162665569522716,101.94304489841684,205.14416838907943,"-"]
[]
[]
[]
[]
[]
[null,null,"Pollutant list"]
[]
[null,1,"NOx"]
[null,2,"SO2"]
[null,3,"PM2.5"]
[null,4,"VOC"]
[null,5,"NH3"]
[]
[]
[]
[null,null,"GDP Deflator",null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"2010 = 100",null,62.887780912267324,67.016258840288728,69.061541308895542,70.86453957589049,71.718479217960436,73.457990050644128,76.457378731709497,77.172677969523789,78.0625115673881,78.710733975311697,80.320129218240865,81.011424373117663,82.815095651783764,84.812033448680054,86.941442376179879,89.237758198123416,91.94405029640555,94.313051378832668,96.990852649703044,98.454877371665091,100,102.01163188504961,103.60263147563418,105.57612603265227,107.38921947471438,107.88051799464955,110.00577668351066,112.16861185734398,113.88154136354144,115.65284421117825,117.55682252034028,119.5672046471709,121.74487957088861,124.42326692144819,127.16057879372005,129.9581115271819,132.81718998077989,135.73916816035705,138.72542985988491,141.77738931680238,144.89649188177202,148.08421470317103,151.3420674266408,154.6715929100269,158.07436795404749,161.55200404903653,165.10614813811534,168.73848339715386,172.45073003189125,176.24464609259286,180.12202830662989,184.08471292937577,188.13457661382205,192.27353729932614,196.50355511991134,200.82663333254936,205.24481926586549,209.76020528971452,214.37492980608823,219.09117826182217,223.91118418358226,228.83723023562106,233.87164930080476,239.01682558542245,244.27519574830177,249.64925005476437,255.1415335559692,260.75464729420054,266.49124953467293,272.3540570244358,278.34584627897334,284.46945489711084,290.72778290484729,297.1237941287539,303.66051759958646,310.34104898677742,317.16855206448656,324.14626020990528,331.27747793452318,338.56558244908268,346.01402526296255,353.6263338187477,361.40611316276016,369.35704765234095,377.48290270069248,385.78752656010772,394.27485214443004,402.94889889160748,411.8137746672229,420.87367770990181,430.13289861951966,439.59582238914913,449.2669304817104,459.15080295230808,469.25212061725887,479.57566727083861,490.12633195079707,500.90911125371463,511.92911170129634,523.1915521587249,534.70176630621677,546.46520516495355,558.48743967858252,570.77416335151133,583.33119494524465,596.16448123403995,609.28009982118897,622.68426201725515,636.38331578163491,650.38374872883094,664.6921912008653]
[]
["Source: ","WebTAG Data Book, May 2018"]
[]
[null,null,"Discount Factor","Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Discount Rate",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,1,{"$f":"E98/(1+F97)","v":0.96618357487922713},{"$f":"F98/(1+G97)","v":0.93351070036640305},0.90194270566802237,0.87144222769857238,0.84197316685852408,0.81350064430775282,0.78599096068381924,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912907,0.63940415293635666,0.61778179027667313,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.520155690386779,0.50256588443167061,0.48557090283253201,0.46915063075606961,0.45328563358074364,0.43795713389443836,0.42314698926998878,0.40883767079225974,0.39501224231136212,0.38165434039745133,0.36874815497338298,0.35627841060230242,0.34590136951679845,{"$f":"AJ98/(1+AK97)","v":0.33582657234640628},{"$f":"AK98/(1+AL97)","v":0.32604521587029733},{"$f":"AL98/(1+AM97)","v":0.31654875327213333},{"$f":"AM98/(1+AN97)","v":0.30732888667197411},{"$f":"AN98/(1+AO97)","v":0.29837755987570302},{"$f":"AO98/(1+AP97)","v":0.28968695133563399},{"$f":"AP98/(1+AQ97)","v":0.28124946731614953},{"$f":"AQ98/(1+AR97)","v":0.2730577352583976},{"$f":"AR98/(1+AS97)","v":0.26510459733825009},{"$f":"AS98/(1+AT97)","v":0.25738310421189331},{"$f":"AT98/(1+AU97)","v":0.24988650894358574},{"$f":"AU98/(1+AV97)","v":0.24260826111027742},{"$f":"AV98/(1+AW97)","v":0.23554200107793924},{"$f":"AW98/(1+AX97)","v":0.2286815544446012},{"$f":"AX98/(1+AY97)","v":0.22202092664524387},{"$f":"AY98/(1+AZ97)","v":0.215554297713829},{"$f":"AZ98/(1+BA97)","v":0.20927601719789224},{"$f":"BA98/(1+BB97)","v":0.20318059922125459},{"$f":"BB98/(1+BC97)","v":0.19726271769053844},{"$f":"BC98/(1+BD97)","v":0.19151720164129946},{"$f":"BD98/(1+BE97)","v":0.18593903071970821},{"$f":"BE98/(1+BF97)","v":0.18052333079583321},{"$f":"BF98/(1+BG97)","v":0.17526536970469245},{"$f":"BG98/(1+BH97)","v":0.17016055311135189},{"$f":"BH98/(1+BI97)","v":0.16520442049645814},{"$f":"BI98/(1+BJ97)","v":0.16039264125869723},{"$f":"BJ98/(1+BK97)","v":0.15572101093077401},{"$f":"BK98/(1+BL97)","v":0.15118544750560584},{"$f":"BL98/(1+BM97)","v":0.14678198786952024},0.14250678433934003,{"$f":"BN98/(1+BO97)","v":0.13835610130033013},{"$f":"BO98/(1+BP97)","v":0.13432631194206809},{"$f":"BP98/(1+BQ97)","v":0.1304138950893865},{"$f":"BQ98/(1+BR97)","v":0.12661543212561796},{"$f":"BR98/(1+BS97)","v":0.12292760400545433},{"$f":"BS98/(1+BT97)","v":0.11934718835481002},{"$f":"BT98/(1+BU97)","v":0.11587105665515536},{"$f":"BU98/(1+BV97)","v":0.11249617150985958},{"$f":"BV98/(1+BW97)","v":0.10921958399015493},{"$f":"BW98/(1+BX97)","v":0.10603843105840284},{"$f":"BX98/(1+BY97)","v":0.10294993306641052},{"$f":"BY98/(1+BZ97)","v":9.9951391326612155E-2},{"$f":"BZ98/(1+CA97)","v":9.7040185753992383E-2},{"$f":"CA98/(1+CB97)","v":9.4213772576691626E-2},{"$f":"CB98/(1+CC97)","v":9.1915875684577208E-2},{"$f":"CC98/(1+CD97)","v":8.9674025058124107E-2},{"$f":"CD98/(1+CE97)","v":8.7486853715243035E-2},{"$f":"CE98/(1+CF97)","v":8.5353028014871254E-2},{"$f":"CF98/(1+CG97)","v":8.3271246843776847E-2},{"$f":"CG98/(1+CH97)","v":8.1240240823196933E-2},{"$f":"CH98/(1+CI97)","v":7.9258771534826286E-2},{"$f":"CI98/(1+CJ97)","v":7.7325630765684189E-2},{"$f":"CJ98/(1+CK97)","v":7.5439639771399211E-2},{"$f":"CK98/(1+CL97)","v":7.3599648557462649E-2},{"$f":"CL98/(1+CM97)","v":7.1804535178012344E-2},{"$f":"CM98/(1+CN97)","v":7.0053205051719372E-2},{"$f":"CN98/(1+CO97)","v":6.8344590294360366E-2},{"$f":"CO98/(1+CP97)","v":6.6677649067668654E-2},{"$f":"CP98/(1+CQ97)","v":6.5051364944066992E-2},6.3464746286894635E-2,{"$f":"CR98/(1+CS97)","v":6.1916825645750871E-2},{"$f":"CS98/(1+CT97)","v":6.0406659166586218E-2},{"$f":"CT98/(1+CU97)","v":5.8933326016181682E-2},{"$f":"CU98/(1+CV97)","v":5.7495927820665059E-2},{"$f":"CV98/(1+CW97)","v":5.6093588117722012E-2},{"$f":"CW98/(1+CX97)","v":5.4725451822167821E-2},{"$f":"CX98/(1+CY97)","v":5.3390684704553978E-2},{"$f":"CY98/(1+CZ97)","v":5.2088472882491688E-2},{"$f":"CZ98/(1+DA97)","v":5.0818022324382137E-2},{"$f":"DA98/(1+DB97)","v":4.9578558365250866E-2},{"$f":"DB98/(1+DC97)","v":4.8369325234391095E-2},{"$f":"DC98/(1+DD97)","v":4.7189585594527898E-2},{"$f":"DD98/(1+DE97)","v":4.6038620092222343E-2},{"$f":"DE98/(1+DF97)","v":4.4915726919241311E-2},{"$f":"DF98/(1+DG97)","v":4.3820221384625671E-2},{"$f":"DG98/(1+DH97)","v":4.2751435497195782E-2},{"$f":"DH98/(1+DI97)","v":4.1708717558239794E-2},{"$f":"DI98/(1+DJ97)","v":4.0691431764136386E-2},{"$f":"DJ98/(1+DK97)","v":3.9698957818669646E-2},{"$f":"DK98/(1+DL97)","v":3.8730690554799656E-2},{"$f":"DL98/(1+DM97)","v":3.7786039565658201E-2},{"$f":"DM98/(1+DN97)","v":3.6864428844544592E-2},{"$f":"DN98/(1+DO97)","v":3.596529643370204E-2},{"$f":"DO98/(1+DP97)","v":3.5088094081660533E-2},{"$f":"DP98/(1+DQ97)","v":3.4232286908937107E-2},{"$f":"DQ98/(1+DR97)","v":3.3397353081889861E-2},{"$f":"DR98/(1+DS97)","v":3.2582783494526694E-2},{"$f":"DS98/(1+DT97)","v":3.1788081458074824E-2},{"$f":"DT98/(1+DU97)","v":3.1012762398121781E-2},3.0256353559143204E-2,{"$f":"DV98/(1+DW97)","v":2.9518393716237275E-2},{"$f":"DW98/(1+DX97)","v":2.8798432893890027E-2},{"$f":"DX98/(1+DY97)","v":2.809603209160003E-2},{"$f":"DY98/(1+DZ97)","v":2.7410763016195154E-2}]
[]
["Source:","HM Treasury Green Book"]
[]
[null,null,"Uplift Factor (2% annual)",null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142]
[null,null,1.02,null,1,{"$f":"E103*1.02","v":1.02},{"$f":"F103*1.02","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875,2.9717306730230932,3.0311652864835552,3.0917885922132262,3.1536243640574906,3.2166968513386403,3.2810307883654133,3.3466514041327216,3.4135844322153761,3.4818561208596837,3.5514932432768775,3.6225231081424152,{"$f":"BR103*1.02","v":3.6949735703052635},3.7688730417113687,3.844250502545596,3.9211355125965079,3.9995582228484383,4.0795493873054074,4.1611403750515157,4.2443631825525463,4.3292504462035977,4.4158354551276693,4.5041521642302227,4.5942352075148269,4.6861199116651235,4.7798423098984264,4.8754391560963954,4.9729479392183231,5.07240689800269,5.1738550359627435,5.2773321366819985,5.3828787794156385,5.4905363550039512,5.6003470821040304,5.7123540237461112,5.8266011042210337,5.9431331263054545,6.0619957888315641,6.1832357046081956,6.3069004187003594,6.4330384270743668,6.5616991956158541,6.692933179528171,6.8267918431187349,6.9633276799811101,7.1025942335807324,7.2446461182523469,7.389539040617394,7.5373298214297417,7.688076417858337,7.8418379462155041,7.9986747051398144,8.1586481992426112,8.3218211632274635,8.4882575864920131,8.6580227382218542,8.8311831929862912,9.0078068568460168,9.1879629939829375,9.3717222538625968,9.5591566989398498,9.7503398329186464,9.9453466295770188,10.14425356216856,10.34713863341193,10.554081406080169,10.765163034201771,10.980466294885806,11.200075620783522,11.424077133199193,11.652558675863176,11.88560984938044]