{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Intro","Dashboard","Settings","Damage Inputs","Assets Inputs","Assets","Res Inputs","Res Calcs","Non-Res Inputs","Non-Res","Wider Impacts","Wider Impacts (Assets)","Investment","%OP","Mod Calc","Modified Factors","S1","S2","S3","S4","S5","WLC"],"not_rendered":{"charts":22,"images":2,"macros":1,"external_links":0,"defined_names":19,"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":"Intro","index":0,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[[59,3,59,6],[61,3,61,6],[62,3,62,6],[63,3,63,6],[64,3,64,6],[5,1,5,5],[16,1,16,6],[51,1,51,6],[52,3,52,6],[60,3,60,6],[7,1,7,5],[54,3,54,6],[55,3,55,6],[56,3,56,6],[53,3,53,6],[57,3,57,6],[58,3,58,6]]}
[]
[]
[null,null,"Appraisal of Non-Structural Responses"]
[]
[]
[null,"This spreadsheet is intended to allow a user to estimate the benefits of non-structural responses to flood risk under current conditions, and under theoretical scenarios. With current data it is intended to offer a high level (national-scale) calculation. It is accompanied by a short user guide and full report that explain how to input data and the background and limitations of this spreadsheet."]
[]
[null,"The underlying methodology is the extended FWRBP model developed by Halcrow, based on the FWRBP method developed by the Flood Hazard Research Centre (Middlesex University) as part of a FLOODsite report (T10-07-12, 2008)."]
[]
[null,"Tab colours:",null,"To get started, click on one of the buttons below:"]
[null,"Key input tabs for a baseline assessment",null,"Change the Key Settings >>"]
[]
[null,"Key results tabs",null,"Damage Inputs >>"]
[]
[null,"Tabs for scenario analysis"]
[]
[null,"Guide to the tabs: This list summarises the purpose of each tab, including tabs that may be hidden due to chosen settings"]
[null,"Intro"]
[]
[null,"Dashboard","Summary of key results"]
[]
[null,"Settings","Main settings: including working with assets, scenarios, upper and lower bounds, confidence levels"]
[]
[null,"Damage Inputs","Input values for damages with and without assets in place, for the baseline and scenario cases"]
[]
[null,"Assets Inputs","Input values for working with assets (when they cannot be assumed to be 100% effective)"]
[]
[null,"Assets","Calculation of the benefits of working with assets, including main input values"]
[]
[null,"Res Inputs","Input values for property-level protection for residential properties"]
[]
[null,"Res Calcs","Calculation of the benefits of property-level flood protection for residential properties"]
[]
[null,"Non-Res Inputs","Input values for property-level protection for non-residential properties"]
[]
[null,"Non-Res","Calculation of the benefits of property-level flood protection for non-residential properties"]
[]
[null,"Wider Impacts",{"$f":"\"Changes to the \"&'Res Calcs'!F10&\" for the wider impacts of flooding\"","v":"Changes to the % Response Potential for the wider impacts of flooding"}]
[]
[null,"Wider Impacts (Assets)",{"$f":"\"Changes to the \"&'Res Calcs'!F10&\" for working with assets for the wider impacts of flooding\"","v":"Changes to the % Response Potential for working with assets for the wider impacts of flooding"}]
[]
[null,"Investment","Investment levels, investment activities & investment-benefit functions"]
[]
[null,"%OP","Investment-benefit functions for the % of properties in each lead-time category"]
[]
[null,"Mod Calc","Full calculations for all values for each scenario"]
[]
[null,"Cell Colours: Cells are not colour-coded based on their function, but input cells are indicated with hatching:"]
[]
[]
[]
[null,"Version History"]
[null,"Version","Date","Notes"]
[null,"v1","2011-08-18","Final spreadsheet submitted as deliverable for SC090039 Task 1"]
[null,"v1","2012-01-12","Dummy values added"]
[null,"v1.1","2012-01-27","Version history added"]
[null,"v2","2012-03-20","Settings using VBA. FDO, WCM & CBO separated. Residential & Non-Residential separated. Investments and scenarios updated. Confidence levels added. Intro tab updated."]
[null,"v2","2012-04-10","No changes to spreadsheet. Input data updated"]
[null,"v3","2012-10-16","Version for FIM Investment Review, including wider impacts"]
[null,"v4 to 4.5","2013-10-14","Integrating FIM IR methods with full tool"]
[null,"v4.6","2014-04-17","Bug fixing and changes to terminology"]

{"sheet":"Dashboard","index":1,"n_rows":42,"n_cols":32,"rows_kept":42,"cut":false,"hidden":false,"merged":[[27,0,27,1],[29,10,29,16],[13,10,13,16],[40,0,40,7],[41,3,41,5],[29,0,30,1],[29,2,29,7],[39,6,39,7],[34,1,34,4],[35,6,35,7],[38,6,38,7],[36,6,36,7],[2,4,2,5],[2,6,2,7],[13,2,13,7],[5,2,5,7],[37,6,37,7],[5,0,6,1],[11,0,11,1],[13,0,14,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
[null,null,"Dashboard",null,"Next: Enter Scenario Data"]
[]
[]
[null,null,"Investment Scenarios"]
[null,null,{"$f":"C15","v":"Baseline"},"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5"]
[{"$f":"Investment!B14","v":"Detection, forecasting & warning"},null,{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!K15:K18)&\" \"&Investment!$P$9","v":"£27 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!L15:L18)&\" \"&Investment!$P$9","v":"£54 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!M15:M18)&\" \"&Investment!$P$9","v":"£13.5 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!N15:N18)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!O15:O18)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!P15:P18)&\" \"&Investment!$P$9","v":"£0 Million"}]
[{"$f":"Investment!B19","v":"Emergency planning & exercising"},null,{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!K20:K25)&\" \"&Investment!$P$9","v":"£17.1 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!L20:L25)&\" \"&Investment!$P$9","v":"£34.2 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!M20:M25)&\" \"&Investment!$P$9","v":"£8.55 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!N20:N25)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!O20:O25)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!P20:P25)&\" \"&Investment!$P$9","v":"£0 Million"}]
[{"$f":"Investment!B26","v":"Working with communities"},null,{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!K27:K33)&\" \"&Investment!$P$9","v":"£18.9 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!L27:L33)&\" \"&Investment!$P$9","v":"£37.8 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!M27:M33)&\" \"&Investment!$P$9","v":"£9.45 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!N27:N33)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!O27:O33)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!P27:P33)&\" \"&Investment!$P$9","v":"£0 Million"}]
[{"$f":"Investment!B34","v":"Resistance & resilience"},null,{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!K35:K36)&\" \"&Investment!$P$9","v":"£10 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!L35:L36)&\" \"&Investment!$P$9","v":"£20 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!M35:M36)&\" \"&Investment!$P$9","v":"£5 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!N35:N36)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!O35:O36)&\" \"&Investment!$P$9","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&SUM(Investment!P35:P36)&\" \"&Investment!$P$9","v":"£0 Million"}]
["Total Investment:",null,{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&Investment!K39&\" \"&Settings!$G49&IF(Settings!$J49=\"After\",\" \"&Settings!$I49,\"\")","v":"£73 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&Investment!L39&\" \"&Settings!$G49&IF(Settings!$J49=\"After\",\" \"&Settings!$I49,\"\")","v":"£146 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&Investment!M39&\" \"&Settings!$G49&IF(Settings!$J49=\"After\",\" \"&Settings!$I49,\"\")","v":"£36.5 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&Investment!N39&\" \"&Settings!$G49&IF(Settings!$J49=\"After\",\" \"&Settings!$I49,\"\")","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&Investment!O39&\" \"&Settings!$G49&IF(Settings!$J49=\"After\",\" \"&Settings!$I49,\"\")","v":"£0 Million"},{"$f":"IF(Settings!$J49=\"Before\",Settings!$I49,\"\")&Investment!P39&\" \"&Settings!$G49&IF(Settings!$J49=\"After\",\" \"&Settings!$I49,\"\")","v":"£0 Million"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Wider Impacts'!R18","v":1}]
[null,null,{"$f":"Settings!H45&\" Avoided by NSRs\"","v":"Direct Property Damages Avoided by NSRs"},null,null,null,null,null,null,null,{"$f":"\"Wider Impacts Avoided by NSRs\"","v":"Wider Impacts Avoided by NSRs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Damage Inputs'!E16=\"\",'Damage Inputs'!E19=\"\",'Damage Inputs'!E22=\"\",'Damage Inputs'!E25=\"\",'Damage Inputs'!E28=\"\"),TRUE,FALSE)","v":false}]
[null,null,{"$f":"'Modified Factors'!F392","v":"Baseline"},{"$f":"'Modified Factors'!G392","v":"Scenario 1"},{"$f":"'Modified Factors'!H392","v":"Scenario 2"},{"$f":"'Modified Factors'!I392","v":"Scenario 3"},{"$f":"'Modified Factors'!J392","v":"Scenario 4"},{"$f":"'Modified Factors'!K392","v":"Scenario 5"},null,null,{"$f":"'Wider Impacts'!F7","v":"Direct Property Damage"},{"$f":"'Wider Impacts'!G7","v":"Risk to Life"},{"$f":"'Wider Impacts'!H7","v":"Other Economic"},{"$f":"'Wider Impacts'!I7","v":"Infrastructure"},{"$f":"'Wider Impacts'!J7","v":"Health & Social"},{"$f":"'Wider Impacts'!K7","v":"Institutional"},{"$f":"'Wider Impacts'!L7","v":"Other"}]
[null,"NSRs Working with Assets",{"$f":"SUM(C17:C19)","v":710856000},735390099.00990105,359261716.38596189,0,0,0,null,{"$f":"B16","v":"NSRs Working with Assets"},{"$f":"SUM(K17:K19)","v":710856000},{"$f":"SUM(L17:L19)","v":0},109771199.99999999,137214000,82328400,0,0,null,null,null,null,null,null,null,null,null,null,null,"Visible"]
[{"$f":"Assets!A8","v":"FDO"},{"$f":"Assets!B8","v":"Flood Defence Operation"},{"$f":"'Mod Calc'!BN183*Assets!$J$10","v":548856000},{"$f":"'Mod Calc'!BO183*Assets!$J$10","v":554400000},{"$f":"'Mod Calc'!BP183*Assets!$J$10","v":280603145.81348407},{"$f":"'Mod Calc'!BQ183*Assets!$J$10","v":0},{"$f":"'Mod Calc'!BR183*Assets!$J$10","v":0},{"$f":"'Mod Calc'!BS183*Assets!$J$10","v":0},null,"Flood Defence Operation",{"$f":"'Wider Impacts (Assets)'!U27","v":548856000},{"$f":"'Wider Impacts (Assets)'!V27","v":0},{"$f":"'Wider Impacts (Assets)'!W27","v":109771199.99999999},{"$f":"'Wider Impacts (Assets)'!X27","v":137214000},{"$f":"'Wider Impacts (Assets)'!Y27","v":82328400},{"$f":"'Wider Impacts (Assets)'!Z27","v":0},{"$f":"'Wider Impacts (Assets)'!AA27","v":0}]
[{"$f":"Assets!A14","v":"WCM"},{"$f":"Assets!B14","v":"Watercourse Management"},{"$f":"'Mod Calc'!BN186*Assets!$J$16","v":90000000},{"$f":"'Mod Calc'!BO186*Assets!$J$16","v":100990099.00990099},{"$f":"'Mod Calc'!BP186*Assets!$J$16","v":41848502.907059446},{"$f":"'Mod Calc'!BQ186*Assets!$J$16","v":0},{"$f":"'Mod Calc'!BR186*Assets!$J$16","v":0},{"$f":"'Mod Calc'!BS186*Assets!$J$16","v":0},null,"Watercourse Management",{"$f":"'Wider Impacts (Assets)'!U33","v":90000000.000000015},{"$f":"'Wider Impacts (Assets)'!V33","v":0},{"$f":"'Wider Impacts (Assets)'!W33","v":0},{"$f":"'Wider Impacts (Assets)'!X33","v":0},{"$f":"'Wider Impacts (Assets)'!Y33","v":0},{"$f":"'Wider Impacts (Assets)'!Z33","v":0},{"$f":"'Wider Impacts (Assets)'!AA33","v":0}]
[{"$f":"Assets!A20","v":"CBO"},{"$f":"Assets!B20","v":"Community Based Operations"},{"$f":"'Mod Calc'!BN189*Assets!$J$22","v":72000000.000000015},{"$f":"'Mod Calc'!BO189*Assets!$J$22","v":80000000},{"$f":"'Mod Calc'!BP189*Assets!$J$22","v":36810067.665418364},{"$f":"'Mod Calc'!BQ189*Assets!$J$22","v":0},{"$f":"'Mod Calc'!BR189*Assets!$J$22","v":0},{"$f":"'Mod Calc'!BS189*Assets!$J$22","v":0},null,"Community Based Operations",{"$f":"'Wider Impacts (Assets)'!U39","v":72000000.000000015},{"$f":"'Wider Impacts (Assets)'!V39","v":0},{"$f":"'Wider Impacts (Assets)'!W39","v":0},{"$f":"'Wider Impacts (Assets)'!X39","v":0},{"$f":"'Wider Impacts (Assets)'!Y39","v":0},{"$f":"'Wider Impacts (Assets)'!Z39","v":0},{"$f":"'Wider Impacts (Assets)'!AA39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO on?"]
[null,"Residential Property-Level NSRs",{"$f":"SUM(C21:C23)","v":46044961.890847981},66342059.423273265,29089489.856795669,17472832,17472832,17472832,null,"Residential Property-Level NSRs",{"$f":"OFFSET(C20,0,($K$13-1))","v":46044961.890847981},{"$f":"SUM(L21:L23)","v":0},35419201.45449844,44274001.818123057,26564401.090873837,0,0,null,null,null,null,null,null,null,null,null,null,null,"Visible",null,{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Non-Res'!A23","v":"RST"},{"$f":"'Non-Res'!B23","v":"Resistance Measures"},{"$f":"'Mod Calc'!BN200-'Mod Calc'!BN209","v":17749441.385359406},{"$f":"'Mod Calc'!BO200-'Mod Calc'!BO209","v":20799438.631036997},{"$f":"'Mod Calc'!BP200-'Mod Calc'!BP209","v":15030991.609195054},{"$f":"'Mod Calc'!BQ200-'Mod Calc'!BQ209","v":12396800},{"$f":"'Mod Calc'!BR200-'Mod Calc'!BR209","v":12396800},{"$f":"'Mod Calc'!BS200-'Mod Calc'!BS209","v":12396800},null,"Resistance Measures",17749441.385359406,{"$f":"'Wider Impacts'!V33","v":0},{"$f":"'Wider Impacts'!W33","v":13653416.450276477},{"$f":"'Wider Impacts'!X33","v":17066770.562845599},{"$f":"'Wider Impacts'!Y33","v":10240062.337707359},{"$f":"'Wider Impacts'!Z33","v":0},{"$f":"'Wider Impacts'!AA33","v":0}]
[{"$f":"'Non-Res'!A39","v":"RSL"},{"$f":"'Non-Res'!B39","v":"Resilience Measures"},{"$f":"'Mod Calc'!BN209-'Mod Calc'!BN215","v":5022505.5861464143},{"$f":"'Mod Calc'!BO209-'Mod Calc'!BO215","v":9784331.0028316975},{"$f":"'Mod Calc'!BP209-'Mod Calc'!BP215","v":2550611.4500343204},{"$f":"'Mod Calc'!BQ209-'Mod Calc'!BQ215","v":5076032},{"$f":"'Mod Calc'!BR209-'Mod Calc'!BR215","v":5076032},{"$f":"'Mod Calc'!BS209-'Mod Calc'!BS215","v":5076032},null,"Resilience Measures",5022505.5861464143,{"$f":"'Wider Impacts'!V39","v":0},{"$f":"'Wider Impacts'!W39","v":3863465.8354972345},{"$f":"'Wider Impacts'!X39","v":4829332.2943715444},{"$f":"'Wider Impacts'!Y39","v":2897599.3766229264},{"$f":"'Wider Impacts'!Z39","v":0},{"$f":"'Wider Impacts'!AA39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D15","v":"Scenario 1"},{"$f":"Settings!I29","v":"On"}]
[{"$f":"'Non-Res'!A47","v":"CME"},{"$f":"'Non-Res'!B47","v":"Contents Moved & Evacuated"},{"$f":"'Mod Calc'!BN215-'Mod Calc'!BN221","v":23273014.91934216},{"$f":"'Mod Calc'!BO215-'Mod Calc'!BO221","v":35758289.789404571},{"$f":"'Mod Calc'!BP215-'Mod Calc'!BP221","v":11507886.797566295},{"$f":"'Mod Calc'!BQ215-'Mod Calc'!BQ221","v":0},{"$f":"'Mod Calc'!BR215-'Mod Calc'!BR221","v":0},{"$f":"'Mod Calc'!BS215-'Mod Calc'!BS221","v":0},null,"Contents Moved & Evacuated",23273014.91934216,{"$f":"'Wider Impacts'!V45","v":0},{"$f":"'Wider Impacts'!W45","v":17902319.168724727},{"$f":"'Wider Impacts'!X45","v":22377898.960905913},{"$f":"'Wider Impacts'!Y45","v":13426739.37654355},{"$f":"'Wider Impacts'!Z45","v":0},{"$f":"'Wider Impacts'!AA45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E15","v":"Scenario 2"},{"$f":"Settings!I30","v":"On"}]
[null,"Non-Residential Property-Level NSRs",{"$f":"'Mod Calc'!BN225-'Mod Calc'!BN249","v":42503041.745398104},{"$f":"'Mod Calc'!BO225-'Mod Calc'!BO249","v":61238824.083021581},{"$f":"'Mod Calc'!BP225-'Mod Calc'!BP249","v":26851836.790888309},{"$f":"'Mod Calc'!BQ225-'Mod Calc'!BQ249","v":16128768},{"$f":"'Mod Calc'!BR225-'Mod Calc'!BR249","v":16128768},{"$f":"'Mod Calc'!BS225-'Mod Calc'!BS249","v":16128768},null,"Non-Residential Property-Level NSRs",42503041.745398104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visible",null,{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"A21","v":"RST"},"Resistance Measures",{"$f":"'Mod Calc'!BN225-'Mod Calc'!BN237","v":16384099.740331769},{"$f":"'Mod Calc'!BO225-'Mod Calc'!BO237","v":19199481.813264966},{"$f":"'Mod Calc'!BP225-'Mod Calc'!BP237","v":13874761.48541081},{"$f":"'Mod Calc'!BQ225-'Mod Calc'!BQ237","v":11443200},{"$f":"'Mod Calc'!BR225-'Mod Calc'!BR237","v":11443200},{"$f":"'Mod Calc'!BS225-'Mod Calc'!BS237","v":11443200},null,"Resistance Measures",16384099.740331769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C15","v":"Baseline"}]
["RSL","Resilience Measures",{"$f":"'Mod Calc'!BN237-'Mod Calc'!BN243","v":4636159.0025966763},{"$f":"'Mod Calc'!BO237-'Mod Calc'!BO243","v":9031690.1564600468},{"$f":"'Mod Calc'!BP237-'Mod Calc'!BP243","v":2354410.569262445},{"$f":"'Mod Calc'!BQ237-'Mod Calc'!BQ243","v":4685568},{"$f":"'Mod Calc'!BR237-'Mod Calc'!BR243","v":4685568},{"$f":"'Mod Calc'!BS237-'Mod Calc'!BS243","v":4685568},null,"Resilience Measures",4636159.0025966763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D15","v":"Scenario 1"},{"$f":"Settings!I33","v":"On"}]
["CME","Contents Moved & Evacuated",{"$f":"'Mod Calc'!BN243-'Mod Calc'!BN249","v":21482783.002469659},{"$f":"'Mod Calc'!BO243-'Mod Calc'!BO249","v":33007652.113296568},{"$f":"'Mod Calc'!BP243-'Mod Calc'!BP249","v":10622664.736215055},{"$f":"'Mod Calc'!BQ243-'Mod Calc'!BQ249","v":0},{"$f":"'Mod Calc'!BR243-'Mod Calc'!BR249","v":0},{"$f":"'Mod Calc'!BS243-'Mod Calc'!BS249","v":0},null,"Contents Moved & Evacuated",21482783.002469659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E15","v":"Scenario 2"},{"$f":"Settings!I38","v":0}]
[{"$f":"\"Total \"&Settings!I47&\" Avoided:\"","v":"Total Damage Avoided:"},null,{"$f":"IF(Settings!$J50=\"Before\",Settings!$I50,\"\")&ROUND(((C16+C20+C24)/Settings!$F50),0)&\" \"&Settings!$G50&IF(Settings!$J50=\"After\",\" \"&Settings!$I50,\"\")","v":"£799 Million"},{"$f":"IF(Settings!$J50=\"Before\",Settings!$I50,\"\")&ROUND(((D16+D20+D24)/Settings!$F50),0)&\" \"&Settings!$G50&IF(Settings!$J50=\"After\",\" \"&Settings!$I50,\"\")","v":"£863 Million"},{"$f":"IF(Settings!$J50=\"Before\",Settings!$I50,\"\")&ROUND(((E16+E20+E24)/Settings!$F50),0)&\" \"&Settings!$G50&IF(Settings!$J50=\"After\",\" \"&Settings!$I50,\"\")","v":"£415 Million"},{"$f":"IF(Settings!$J50=\"Before\",Settings!$I50,\"\")&ROUND(((F16+F20+F24)/Settings!$F50),0)&\" \"&Settings!$G50&IF(Settings!$J50=\"After\",\" \"&Settings!$I50,\"\")","v":"£34 Million"},{"$f":"IF(Settings!$J50=\"Before\",Settings!$I50,\"\")&ROUND(((G16+G20+G24)/Settings!$F50),0)&\" \"&Settings!$G50&IF(Settings!$J50=\"After\",\" \"&Settings!$I50,\"\")","v":"£34 Million"},{"$f":"IF(Settings!$J50=\"Before\",Settings!$I50,\"\")&ROUND(((H16+H20+H24)/Settings!$F50),0)&\" \"&Settings!$G50&IF(Settings!$J50=\"After\",\" \"&Settings!$I50,\"\")","v":"£34 Million"},null,{"$f":"A28","v":"Total Damage Avoided:"},{"$f":"K20+K24","v":88548003.636246085},{"$f":"L20","v":0},{"$f":"M20","v":35419201.45449844},44274001.818123057,26564401.090873837,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15","v":"Scenario 3"},{"$f":"Settings!I31","v":"On"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G15","v":"Scenario 4"},{"$f":"Settings!I32","v":"On"}]
[null,null,{"$f":"\"Residual \"&Settings!H45","v":"Residual Direct Property Damages"},null,null,null,null,null,null,null,"Residual Wider Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H15","v":"Scenario 5"},{"$f":"Settings!I33","v":"On"}]
[null,null,{"$f":"C15","v":"Baseline"},"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5",null,null,{"$f":"K15","v":"Direct Property Damage"},{"$f":"L15","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other"]
[null,{"$f":"\"Residual \"&Settings!I47&\" with Assets Only:\"","v":"Residual Damage with Assets Only:"},{"$f":"'Mod Calc'!BN196","v":1000000000},{"$f":"'Mod Calc'!BO196","v":1000000000},{"$f":"'Mod Calc'!BP196","v":1000000000},{"$f":"'Mod Calc'!BQ196","v":1000000000},{"$f":"'Mod Calc'!BR196","v":1000000000},{"$f":"'Mod Calc'!BS196","v":1000000000},null,{"$f":"B32","v":"Residual Damage with Assets Only:"},{"$f":"'Wider Impacts'!N33","v":1000000000},{"$f":"'Wider Impacts'!O33","v":0},{"$f":"'Wider Impacts'!P33","v":399999999.99999994},{"$f":"'Wider Impacts'!Q33","v":500000000},{"$f":"'Wider Impacts'!R33","v":300000000},{"$f":"'Wider Impacts'!S33","v":0},{"$f":"'Wider Impacts'!T33","v":0}]
[null,{"$f":"\"Residual \"&Settings!I47&\" with Assets & NSRs:\"","v":"Residual Damage with Assets & NSRs:"},{"$f":"'Mod Calc'!BN221+'Mod Calc'!BN249","v":911451996.36375391},{"$f":"'Mod Calc'!BO221+'Mod Calc'!BO249","v":872419116.49370515},{"$f":"'Mod Calc'!BP221+'Mod Calc'!BP249","v":944058673.35231602},{"$f":"'Mod Calc'!BQ221+'Mod Calc'!BQ249","v":966398400},{"$f":"'Mod Calc'!BR221+'Mod Calc'!BR249","v":966398400},{"$f":"'Mod Calc'!BS221+'Mod Calc'!BS249","v":966398400},null,{"$f":"B33","v":"Residual Damage with Assets & NSRs:"},{"$f":"K32-K28","v":911451996.36375391},{"$f":"L32-L28","v":0},364580798.54550147,455725998.18187696,273435598.90912616,0,0]
[]
[null,"Distribution of Confidence Levels (number of data assigned each level of confidence)",null,null,null,{"$f":"\"Average Score: \"&ROUND(E38,2)","v":"Average Score: 2.91"}]
[null,1,0,{"$f":"B36*C36","v":0},null,{"$f":"Settings!C37","v":1},{"$f":"Settings!D37","v":"Comprehensive evidence gathered using best practice"}]
[null,2,12,{"$f":"B37*C37","v":24},null,{"$f":"Settings!C38","v":2},{"$f":"Settings!D38","v":"Reliable analysis and method (but with known deficiencies)"}]
[null,3,0,{"$f":"B38*C38","v":0},{"$f":"SUM(D36:D40)/SUM(C36:C40)","v":2.9090909090909092},{"$f":"Settings!C39","v":3},{"$f":"Settings!D39","v":"Expert judgement, supported by some quantified evidence and/or by consensus at an experts’ workshop"}]
[null,4,10,{"$f":"B39*C39","v":40},null,{"$f":"Settings!C40","v":4},{"$f":"Settings!D40","v":"Expert view based on limited information"}]
[null,5,0,{"$f":"B40*C40","v":0},null,{"$f":"Settings!C41","v":5},{"$f":"Settings!D41","v":"Unsubstantiated non-expert opinion"}]
["TABLE NEEDS UPDATING: CLICK ON Aggregate Confidence Levels BUTTON"]
[null,null,null,"Graph currently shows distribution of confidence levels, excluding working with assets and values on the investment tab",null,null,null,true]

{"sheet":"Settings","index":2,"n_rows":83,"n_cols":22,"rows_kept":83,"cut":false,"hidden":false,"merged":[[36,3,36,9],[37,3,37,9],[38,3,38,9],[39,3,39,9],[40,3,40,9],[24,3,24,8],[49,2,49,3],[44,3,44,5],[44,7,44,9],[46,8,46,9],[46,3,46,7],[48,2,48,3],[32,3,32,7],[30,8,30,9],[31,8,31,9],[32,8,32,9],[30,3,30,7],[31,3,31,7],[35,3,35,9],[34,2,34,9],[41,2,41,9],[2,7,2,9],[7,3,7,8],[19,3,19,8],[9,3,9,8],[11,3,11,8],[28,3,28,7],[29,3,29,7],[27,8,27,9],[27,3,27,7],[28,8,28,9],[29,8,29,9],[60,3,60,9],[54,2,54,9],[55,3,55,9],[56,3,56,9],[57,3,57,9],[58,3,58,9],[59,3,59,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(1)","Intro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(2)","Dashboard"]
[null,null,null,null,"Key Settings",null,null,"Next: Damage Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(3)","Settings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(4)","Damage Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(5)","Assets Inputs"]
[null,null,"Working with Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(6)","Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(7)","Res Inputs"]
[null,null,"FDO",null,null,null,null,null,null,true,null,null,null,null,null,null,null,"Yes",null,null,"Sheets(8)","Res Calcs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,"Sheets(9)","Non-Res Inputs"]
[null,null,"CBO",null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,"Sheets(10)","Non-Res"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,null,"Sheets(11)","Wider Impacts"]
[null,null,"WCM",null,null,null,null,null,null,true,null,null,null,null,null,null,null,"No",null,null,"Sheets(12)","Wider Impacts (Assets)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(13)","Investment"]
[null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,"Yes",null,null,"Sheets(14)","%OP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,"Sheets(15)","Mod Calc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(16)","Modified Factors"]
[null,null,"RST, RSL and CME",null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,"Sheets(17)","S1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(18)","S2"]
[null,null,"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheets(19)","S3"]
[null,null,"Best Estimate",null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,"Sheets(20)","S4"]
[null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On",null,null,"Sheets(21)","S5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off",null,null,"Sheets(22)","WLC"]
[]
[]
[null,null,null,"Highlight 'drop-down' boxes?",null,null,null,null,null,"No"]
[null,null,{"$f":"IF(J25=\"Yes\",\"Drop-down boxes are shown in red\",\"Drop-down boxes are formatted to match their surrounding cells, but with hatching\")","v":"Drop-down boxes are formatted to match their surrounding cells, but with hatching"}]
[]
[null,null,"Scenarios","Scenario Name",null,null,null,null,"Visible on Dashboard?",null,null,null,null,null,null,null,null,"EAD"]
[null,null,1,"Scenario 1",null,null,null,null,{"$f":"IF(K29=TRUE,\"On\",\"Off\")","v":"On"},null,true,null,null,null,null,null,null,"AAD"]
[null,null,2,"Scenario 2",null,null,null,null,{"$f":"IF(K30=TRUE,\"On\",\"Off\")","v":"On"},null,true,null,null,null,null,null,null,"WAAD"]
[null,null,3,"Scenario 3",null,null,null,null,{"$f":"IF(K31=TRUE,\"On\",\"Off\")","v":"On"},null,true,null,null,null,null,null,null,"Damage"]
[null,null,4,"Scenario 4",null,null,null,null,{"$f":"IF(K32=TRUE,\"On\",\"Off\")","v":"On"},null,true]
[null,null,5,"Scenario 5",null,null,null,null,{"$f":"IF(K33=TRUE,\"On\",\"Off\")","v":"On"},null,true]
[]
[null,null,"Confidence Levels"]
[null,null,"Label","Description"]
[null,null,1,"Comprehensive evidence gathered using best practice"]
[null,null,2,"Reliable analysis and method (but with known deficiencies)",null,null,null,null,null,null,null,null,null,null,null,1,"Number",1]
[null,null,3,"Expert judgement, supported by some quantified evidence and/or by consensus at an experts’ workshop",null,null,null,null,null,null,null,null,null,null,null,2,"Hundred",100]
[null,null,4,"Expert view based on limited information",null,null,null,null,null,null,null,null,null,null,null,3,"Thousand",1000]
[null,null,5,"Unsubstantiated non-expert opinion",null,null,null,null,null,null,null,null,null,null,null,4,"Million",1000000]
[null,null,"Note: changing the confidence level label on this tab will not update the selected levels for data throughout the spreadsheet. This must be done manually.",null,null,null,null,null,null,null,null,null,null,null,null,5,"Billion",1000000000]
[]
[]
[null,null,"Spreadsheet Mode:",{"$f":"IF(OR(I50=\"£\",AND(H50=3,M52=1)),\"Monetary Damages\",\"Non-Monetary Impacts\")","v":"Monetary Damages"},null,null,"Label:","Direct Property Damages",null,null,null,null,null,null,null,1,"£","Before"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"People","After"]
[null,null,{"$f":"\"e.g. \"&'Damage Inputs'!D10","v":"e.g. Damage[A]¹"},"Label for damages:",null,null,null,null,"Damage",null,null,null,null,null,null,3,{"$f":"D52","v":"Euros"},{"$f":"J52","v":"After"}]
[]
[null,null,"Unit of Investment:",null,4,{"$f":"VLOOKUP(E49,P38:R42,3,FALSE)","v":1000000},{"$f":"IF(F49=1,\"\",VLOOKUP(E49,P38:R42,2,FALSE))","v":"Million"},1,{"$f":"VLOOKUP(H49,P45:Q48,2,FALSE)","v":"£"},{"$f":"VLOOKUP(H49,P45:R48,3,FALSE)","v":"Before"}]
[null,null,"Unit of Benefits:",null,4,{"$f":"VLOOKUP(E50,P38:R42,3,FALSE)","v":1000000},{"$f":"IF(F50=1,\"\",VLOOKUP(E50,P38:R42,2,FALSE))","v":"Million"},1,{"$f":"VLOOKUP(H50,P45:Q48,2,FALSE)","v":"£"},{"$f":"VLOOKUP(H50,P45:R48,3,FALSE)","v":"Before"}]
[]
[null,null,"Custom Unit:","Euros","Label",null,"the results values",null,2,{"$f":"VLOOKUP(I52,Q52:R53,2,FALSE)","v":"After"},null,null,1,null,null,null,1,"Before"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"After"]
[]
[null,null,"Wider Impacts"]
[null,null,1,"Risk to Life",null,null,null,null,null,null,null,null,null,null,null,null,1,"Monetary"]
[null,null,2,"Other Economic",null,null,null,null,null,null,null,null,null,null,null,null,2,"Non-Monetary"]
[null,null,3,"Infrastructure"]
[null,null,4,"Health & Social"]
[null,null,5,"Institutional"]
[null,null,6,"Other"]
[]
[]
[]
[]
[]
[null,null,"Edit Mode"]
[null,null,"On"]
[null,null,"Factor and Pathway Definitions"]
[null,null,"WS","Warning Success",{"$f":"\"% \"&D70","v":"% Warning Success"},{"$f":"\"%\"&C70","v":"%WS"}]
[null,null,"PO","Response Potential",{"$f":"\"% \"&D71","v":"% Response Potential"},{"$f":"\"%\"&C71","v":"%PO"}]
[null,null,"OP","Response Operated","% Response Operated",{"$f":"\"%\"&C72","v":"%OP"}]
[null,null,"UP","Response Uptake","% Response Uptake",{"$f":"\"%\"&C73","v":"%UP"}]
[]
[null,null,"FDO","Flood Defence Operation","% Flood Defence Operation",{"$f":"\"%\"&C75","v":"%FDO"}]
[null,null,"WCM","Watercourse Management","% Watercourse Management",{"$f":"\"%\"&C76","v":"%WCM"}]
[null,null,"CBO","Community Based Operations","% Community Based Operations","%CBO"]
[null,null,"RST","Resistance Measures","% Resistance Measures","%RST"]
[null,null,"WIR","Warning Independent Resistance","% Warning Independent Resistance","%WIR"]
[null,null,"WDR","Warning Dependent Resistance","% Warning Dependent Resistance","%WDR"]
[null,null,"RSL","Resilience Measures","% Resilience Measures","%RSL"]
[null,null,"CME","Contents Moved & Evacuated","% Contents Moved & Evacuated","%CME"]
[null,null,"BDD","Business Direct Damages Avoided","% Business Direct Damages Avoided","%BDD"]

{"sheet":"Damage Inputs","index":3,"n_rows":51,"n_cols":37,"rows_kept":51,"cut":false,"hidden":false,"merged":[[8,14,10,14],[8,15,10,15],[9,5,10,5],[9,6,10,6],[26,0,28,0],[9,2,10,2],[8,0,10,0],[8,1,10,1],[11,0,13,0],[14,0,16,0],[17,0,19,0],[20,0,22,0],[9,4,10,4],[8,13,10,13],[8,7,10,7],[8,8,10,8],[30,0,30,1],[1,6,2,6],[23,0,25,0],[5,0,6,2],[5,3,5,4],[6,3,6,4],[5,5,5,6],[7,2,7,6],[8,9,10,9],[8,10,10,10],[8,11,10,11],[8,12,10,12],[5,7,5,13]]}
[]
[null,null,null,null,null,null,"Settings","Baseline Calculation","Scenarios"]
[null,null,null,null,{"$f":"IF(Settings!D45=\"Monetary Damages\",\"Damage Inputs\",\"Impact Inputs\")","v":"Damage Inputs"},null,null,"Next: Working with Assets","Next: Investment"]
[]
[]
[{"$f":"VLOOKUP(F7,U9:V12,2,FALSE)","v":"Damages"},null,null,{"$f":"\"Select application of \"&F7&\":\"","v":"Select application of Damage:"},null,"Apply upper estimates of factors to upper estimates of Damage (and lower to lower)",null,"Wider Impacts",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F6=U20,1,IF(F6=U21,2,3))","v":1}]
[null,null,null,"Damage Label:",null,{"$f":"Settings!I47","v":"Damage"},null,null,null,1,null,null,null,null,"Upper & Lower Bounds:",{"$f":"Settings!J20","v":true}]
[null,null,{"$f":"\"Direct Property \"&F7","v":"Direct Property Damage"}]
["Scenario",null,{"$f":"\"Total \"&F7&\" with no assets\"","v":"Total Damage with no assets"},"Flood Damages Avoided by Structures",{"$f":"\"Residual \"&F7&\" with assets\"","v":"Residual Damage with assets"},{"$f":"\"Residential Component of \"&F7","v":"Residential Component of Damage"},{"$f":"\"Non-Residential Component of \"&F7","v":"Non-Residential Component of Damage"},{"$f":"AF11","v":"Risk to Life"},{"$f":"AG11","v":"Other Economic"},"Infrastructure","Health & Social","Institutional","Other","Total damage uplift ratio","Data Sources","Confidence",null,null,null,null,"EAD","Estimated Annual Damages (EAD)"]
[null,null,{"$f":"F7&CHAR(186)","v":"Damageº"},{"$f":"F7&U31&CHAR(185)","v":"Damage[A]¹"},{"$f":"F7&CHAR(185)","v":"Damage¹"},{"$f":"\"(Percentage of \"&E10&\")\"","v":"(Percentage of Damage¹)"},{"$f":"F10","v":"(Percentage of Damage¹)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"AAD","Average Annual Damages (AAD)"]
[null,null,null,{"$f":"\"= \"&C10&\" - \"&E10","v":"= Damageº - Damage¹"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAAD","Weighted Average Annual Damages (WAAD)",null,null,null,null,null,null,null,null,null,{"$f":"Settings!D56","v":"Risk to Life"},{"$f":"Settings!D57","v":"Other Economic"},{"$f":"Settings!D58","v":"Infrastructure"},{"$f":"Settings!D59","v":"Health & Social"},{"$f":"Settings!D60","v":"Institutional"},{"$f":"Settings!D61","v":"Other"}]
["Baseline","Upper Estimate",null,{"$f":"IF(C12=\"\",\"\",C12-E12)","v":""},null,null,{"$f":"IF(F12=\"\",\"\",100%-F12)","v":""},0,0,0,0,0,0,{"$f":"IF($J$7=1,\"1:\"&SUM(H12:M12),IF(SUM(H12:M12)>0,\"1:\"&SUM(H12:M12)/E12,\"1:0\"))","v":"1:0"},null,null,null,{"$f":"IF($P$7=\"Yes\",P12,\"\")","v":""},null,null,"Damage","Damages",null,null,null,null,null,null,null,null,null,{"$f":"IF($J$7=2,H12,H12*$E12)","v":0},{"$f":"IF($J$7=2,I12,I12*$E12)","v":0},0,0,0,0]
[null,"Best Estimate",3000000000,{"$f":"C13-E13","v":2000000000},1000000000,0.52,{"$f":"100%-F13","v":0.48},0,0.39999999999999997,0.5,0.3,0,0,{"$f":"IF($J$7=1,\"1:\"&SUM(H13:M13),IF(SUM(H13:M13)>0,\"1:\"&SUM(H13:M13)/E13,\"1:0\"))","v":"1:1.2"},null,null,null,{"$f":"P13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$7=2,H13,H13*$E13)","v":0},{"$f":"IF($J$7=2,I13,I13*$E13)","v":399999999.99999994},{"$f":"IF($J$7=2,J13,J13*$E13)","v":500000000},{"$f":"IF($J$7=2,K13,K13*$E13)","v":300000000},{"$f":"IF($J$7=2,L13,L13*$E13)","v":0},{"$f":"IF($J$7=2,M13,M13*$E13)","v":0}]
[null,"Lower Estimate",null,{"$f":"IF(C14=\"\",\"\",C14-E14)","v":""},null,null,{"$f":"IF(F14=\"\",\"\",100%-F14)","v":""},0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P14,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"Investment!B9","v":"Scenario 1"},"Upper Estimate",null,{"$f":"IF(C15=\"\",\"\",C15-E15)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P15,\"\")","v":""},null,null,{"$f":"'Res Inputs'!X60","v":"Low"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Best Estimate",{"$f":"C13","v":3000000000},{"$f":"IF((C16-E16)=0,\"\",C16-E16)","v":2000000000},{"$f":"E13","v":1000000000},{"$f":"F13","v":0.52},0.48,0,0.2,0.5,0.3,0,0,"1:1",null,null,null,{"$f":"P16","v":0},null,null,{"$f":"'Res Inputs'!X61","v":"Medium"},null,null,null,null,null,null,null,null,null,null,0,200000000,500000000,300000000,0,0]
[null,"Lower Estimate",null,{"$f":"IF(C17=\"\",\"\",C17-E17)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P17,\"\")","v":""},null,null,{"$f":"'Res Inputs'!X62","v":"High"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"Investment!B10","v":"Scenario 2"},"Upper Estimate",null,{"$f":"IF(C18=\"\",\"\",C18-E18)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P18,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Best Estimate",{"$f":"C16","v":3000000000},{"$f":"IF((C19-E19)=0,\"\",C19-E19)","v":2000000000},{"$f":"E16","v":1000000000},{"$f":"F16","v":0.52},0.48,0,0.4,0.5,0.3,0,0,"1:1.2",null,null,null,{"$f":"P19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,400000000,500000000,300000000,0,0]
[null,"Lower Estimate",null,{"$f":"IF(C20=\"\",\"\",C20-E20)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P20,\"\")","v":""},null,null,{"$f":"\"Apply upper estimates of factors to upper estimates of \"&F7&\" (and lower to lower)\"","v":"Apply upper estimates of factors to upper estimates of Damage (and lower to lower)"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"Investment!B11","v":"Scenario 3"},"Upper Estimate",null,{"$f":"IF(C21=\"\",\"\",C21-E21)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P21,\"\")","v":""},null,null,{"$f":"\"Apply upper estimates of factors to lower estimates of \"&F7&\" (and lower to higher)\"","v":"Apply upper estimates of factors to lower estimates of Damage (and lower to higher)"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Best Estimate",{"$f":"C19","v":3000000000},{"$f":"IF((C22-E22)=0,\"\",C22-E22)","v":2000000000},{"$f":"E19","v":1000000000},{"$f":"F19","v":0.52},0.48,0,0.4,0.5,0.3,0,0,"1:1.2",null,null,null,{"$f":"P22","v":0},null,null,{"$f":"\"Apply upper and lower estimates of factors to best estimates of \"&F7","v":"Apply upper and lower estimates of factors to best estimates of Damage"},null,null,null,null,null,null,null,null,null,null,0,400000000,500000000,300000000,0,0]
[null,"Lower Estimate",null,{"$f":"IF(C23=\"\",\"\",C23-E23)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P23,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"Investment!B12","v":"Scenario 4"},"Upper Estimate",null,{"$f":"IF(C24=\"\",\"\",C24-E24)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P24,\"\")","v":""},null,null,"Upper & Lower Bounds",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Best Estimate",{"$f":"C22","v":3000000000},{"$f":"IF((C25-E25)=0,\"\",C25-E25)","v":2000000000},{"$f":"E22","v":1000000000},{"$f":"F22","v":0.52},0.48,0,0.4,0.5,0.3,0,0,"1:1.2",null,null,null,{"$f":"P25","v":0},null,null,{"$f":"P7","v":true},null,null,null,null,null,null,null,null,null,null,0,400000000,500000000,300000000,0,0]
[null,"Lower Estimate",null,{"$f":"IF(C26=\"\",\"\",C26-E26)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P26,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"Investment!B13","v":"Scenario 5"},"Upper Estimate",null,{"$f":"IF(C27=\"\",\"\",C27-E27)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P27,\"\")","v":""},null,null,"On",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Best Estimate",{"$f":"C25","v":3000000000},{"$f":"IF((C28-E28)=0,\"\",C28-E28)","v":2000000000},{"$f":"E25","v":1000000000},{"$f":"F25","v":0.52},0.48,0,0.4,0.5,0.3,0,0,"1:1.2",null,null,null,{"$f":"P28","v":0},null,null,"Off",null,null,null,null,null,null,null,null,null,null,0,400000000,500000000,300000000,0,0]
[null,"Lower Estimate",null,{"$f":"IF(C29=\"\",\"\",C29-E29)","v":""},null,null,"",0,0,0,0,0,0,"1:0",null,null,null,{"$f":"IF($P$7=\"Yes\",P29,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicator for Damages Avoided"]
["To add scenarios, go to settings tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[A]",null,null,"Avoided"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Avoided]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C37","v":1},null,null,null,null,null,null,null,null,"[A]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C38","v":2},null,"Low:",{"$f":"COUNTIF(R12:R29,\"=Low\")","v":0},null,null,null,null,null,"<A>"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C39","v":3},null,"Medium:",{"$f":"COUNTIF(R12:R29,\"=Medium\")","v":0},null,null,null,null,null,"(A)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C40","v":4},null,"High:",{"$f":"COUNTIF(R12:R29,\"=High\")","v":0},null,null,null,null,null,"{A}"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C41","v":5},null,"No Data:",{"$f":"COUNTIF(R12:R29,\"=0\")","v":6},null,null,"Include FDO?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!J8","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total from all pages:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",{"$f":"R34+'Res Inputs'!S138+Investment!AC41","v":0},null,null,"Highlight drop-downs?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",{"$f":"R35+'Res Inputs'!S139+Investment!AC42","v":0},null,null,{"$f":"Settings!J25","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High",{"$f":"R36+'Res Inputs'!S140+Investment!AC43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Data",{"$f":"R37+'Res Inputs'!S141+Investment!AC44","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(R41:R44)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total from all pages:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q41","v":"Low"},{"$f":"R41/$R$45","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42","v":"Medium"},{"$f":"R42/$R$45","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q43","v":"High"},{"$f":"R43/$R$45","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q44","v":"No Data"},{"$f":"R44/$R$45","v":{"$error":"#REF!"}}]

{"sheet":"Assets Inputs","index":4,"n_rows":141,"n_cols":24,"rows_kept":141,"cut":false,"hidden":true,"merged":[[2,10,2,11],[6,0,6,1],[2,8,2,9],[9,2,11,2],[7,0,7,2],[7,3,7,4],[34,8,34,9],[34,10,34,11],[25,0,27,1],[20,0,20,1],[28,0,30,1],[25,2,27,2],[28,2,30,2],[22,2,24,2],[22,0,24,1],[7,13,8,13],[9,0,11,1],[15,0,17,1],[12,0,14,1],[8,0,8,2],[15,2,17,2],[12,2,14,2]]}
[]
[]
[null,null,null,null,"Working With Assets Inputs",null,null,null,"Back: Damage Inputs",null,"Next: Working with Assets Calculations"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Sources","Confidence"]
[{"$f":"Settings!C72","v":"OP"},null,{"$f":"Settings!E72","v":"% Response Operated"},null,null,"The percentage of measures operated in each flood warning lead-time category",null,null,null,null,null,null,"No. of categories:",{"$f":"'Res Inputs'!N20","v":3}]
["Flood warning lead-time categories:",null,null,"Set on Res Inputs tab",null,{"$f":"'Res Inputs'!F21","v":"0 - 1 hour"},{"$f":"'Res Inputs'!G21","v":"1 - 8 hours"},{"$f":"'Res Inputs'!H21","v":"> 8 hours"},{"$f":"'Res Inputs'!I21","v":0},{"$f":"'Res Inputs'!J21","v":0},{"$f":"'Res Inputs'!K21","v":0},{"$f":"'Res Inputs'!L21","v":0},{"$f":"'Res Inputs'!M21","v":0},{"$f":"\"Aggregate \"&Settings!F72","v":"Aggregate %OP"}]
[{"$f":"IF(SUM(F9:M9)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":"% of properties at risk in each category:"},null,null,null,null,{"$f":"'Res Inputs'!F22","v":0.12909999999999999},{"$f":"'Res Inputs'!G22","v":0.69730000000000003},{"$f":"'Res Inputs'!H22","v":0.1736},{"$f":"'Res Inputs'!I22","v":0},{"$f":"'Res Inputs'!J22","v":0},{"$f":"'Res Inputs'!K22","v":0},{"$f":"'Res Inputs'!L22","v":0},{"$f":"'Res Inputs'!M22","v":0},null,"Estimated"]
[{"$f":"Settings!C72&\"-\"&Settings!C75","v":"OP-FDO"},null,{"$f":"Settings!D75","v":"Flood Defence Operation"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F10=\"\",N11,F10*$F$9+G10*$G$9+H10*$H$9+I10*$I$9+J10*$J$9+K10*$K$9+L10*$L$9+M10*$M$9)","v":0.99}]
[null,null,null,null,"Best Estimate",0.99,0.99,0.99,null,null,null,null,null,{"$f":"IF($N$7=1,$F$9*F11,IF($N$7=2,$F$9*F11+$G$9*G11,IF($N$7=3,$F$9*F11+$G$9*G11+$H$9*H11,IF($N$7=4,$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11,IF($N$7=5,$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11,IF($N$7=6,$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11+$K$9*K11,IF($N$7=7,$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11+$K$9*K11+$L$9*L11,IF($N$7=8,$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11+$K$9*K11+$L$9*L11+$M$9*M11,\"\"))))))))","v":0.99},"As recommended at project workshop (5th Mar 2012)",3]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F12=\"\",N11,F12*$F$9+G12*$G$9+H12*$H$9+I12*$I$9+J12*$J$9+K12*$K$9+L12*$L$9+M12*$M$9)","v":0.99}]
[{"$f":"Settings!C72&\"-\"&Settings!C76","v":"OP-WCM"},null,{"$f":"Settings!D76","v":"Watercourse Management"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F13=\"\",N14,F13*$F$9+G13*$G$9+H13*$H$9+I13*$I$9+J13*$J$9+K13*$K$9+L13*$L$9+M13*$M$9)","v":0.5}]
[null,null,null,null,"Best Estimate",0.5,0.5,0.5,null,null,null,null,null,{"$f":"F14*$F$9+G14*$G$9+H14*$H$9+I14*$I$9+J14*$J$9+K14*$K$9+L14*$L$9+M14*$M$9","v":0.5}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F15=\"\",N14,F15*$F$9+G15*$G$9+H15*$H$9+I15*$I$9+J15*$J$9+K15*$K$9+L15*$L$9+M15*$M$9)","v":0.5},null,null,null,null,null,null,null,null,null,"Simple"]
[{"$f":"Settings!C72&\"-\"&Settings!C77","v":"OP-CBO"},null,{"$f":"Settings!D77","v":"Community Based Operations"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F16=\"\",N17,F16*$F$9+G16*$G$9+H16*$H$9+I16*$I$9+J16*$J$9+K16*$K$9+L16*$L$9+M16*$M$9)","v":0.8},null,null,null,null,{"$f":"IF(AND(R17=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.8,0.8,0.8,null,null,null,null,null,{"$f":"F17*$F$9+G17*$G$9+H17*$H$9+I17*$I$9+J17*$J$9+K17*$K$9+L17*$L$9+M17*$M$9","v":0.8},null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R17=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F18=\"\",N17,F18*$F$9+G18*$G$9+H18*$H$9+I18*$I$9+J18*$J$9+K18*$K$9+L18*$L$9+M18*$M$9)","v":0.8},null,null,null,null,{"$f":"IF(AND(R17=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R20=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,"If you don't put upper & lower estimates, the spreadsheet will just take the best estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R46","v":{"$error":"#REF!"}},{"$f":"IF(R20=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C70","v":"WS"},null,{"$f":"Settings!E70","v":"% Warning Success"},null,null,"The percentage of properties at risk that receive a warning (i.e. an aggregate of coverage and availability)",null,null,null,null,null,null,"Mode:","Simple",null,null,null,null,{"$f":"IF(AND(R20=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF(N21=\"Simple\",\"\",\"Factors contributing to RA:\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N21=\"Simple\",Settings!F70,\"Aggregate \"&Settings!F70)","v":"%WS"},null,null,null,null,{"$f":"IF(AND(R23=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C70&\"-\"&Settings!C75","v":"WS-FDO"},null,{"$f":"Settings!C70&\" for domestic properties\"","v":"WS for domestic properties"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",IF(F23=\"\",F24,F23),IF(F23=\"\",PRODUCT(F24:M24),PRODUCT(F23:M23)))","v":0.99},null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R23=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.99,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",F24,PRODUCT(F24:M24))","v":0.99},"As recommended at project workshop (5th Mar 2012)",3,null,null,{"$f":"IF(AND(R23=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",IF(F25=\"\",F24,F25),IF(F25=\"\",PRODUCT(F24:M24),PRODUCT(F25:M25)))","v":0.99},null,null,null,null,{"$f":"IF(AND(R26=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C70&\"-\"&Settings!C76","v":"WS-WCM"},null,{"$f":"Settings!C70&\" for business properties\"","v":"WS for business properties"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",IF(F26=\"\",F27,F26),IF(F26=\"\",PRODUCT(F27:M27),PRODUCT(F26:M26)))","v":0.9},null,null,null,{"$f":"(R71+R74)/(R71+R74)","v":{"$error":"#REF!"}},{"$f":"IF(R26=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.9,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",F27,PRODUCT(F27:M27))","v":0.9},"Estimated",null,null,null,{"$f":"IF(AND(R26=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",IF(F28=\"\",F27,F28),IF(F28=\"\",PRODUCT(F27:M27),PRODUCT(F28:M28)))","v":0.9}]
[{"$f":"Settings!C70&\"-\"&Settings!C77","v":"WS-CBO"},null,{"$f":"Settings!C70&\" for professional partners\"","v":"WS for professional partners"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",IF(F29=\"\",F30,F29),IF(F29=\"\",PRODUCT(F30:M30),PRODUCT(F29:M29)))","v":0.9}]
[null,null,null,null,"Best Estimate",0.9,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",F30,PRODUCT(F30:M30))","v":0.9},"Estimated"]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$21=\"Simple\",IF(F31=\"\",F30,F31),IF(F31=\"\",PRODUCT(F30:M30),PRODUCT(F31:M31)))","v":0.9},null,null,null,null,{"$f":"IF(AND(R32=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R32=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R32=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O79","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O80","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O81","v":3},null,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O82","v":4},null,null,null,null,null,null,null,null,"Simple"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O83","v":5},null,null,null,null,null,null,null,null,"Detailed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R40=1,'Damage Inputs'!$P$7=\"On\"),P10,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R40=1,P11,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R40=1,'Damage Inputs'!$P$7=\"On\"),P12,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R43=1,'Damage Inputs'!$P$7=\"On\"),P13,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":{"$error":"#REF!"}},{"$f":"IF(R43=1,P14,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R43=1,'Damage Inputs'!$P$7=\"On\"),P15,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R46=1,'Damage Inputs'!$P$7=\"On\"),P16,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R46=1,P17,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R46=1,'Damage Inputs'!$P$7=\"On\"),P18,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R49=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Simple"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R74","v":{"$error":"#REF!"}},{"$f":"IF(R49=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Detailed CME"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R49=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Detailed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R52=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R52=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,"GRAPH, LIKE I DID UP AT FHRC, BUT AUTOMATICALLY ADJUSTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R52=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R59=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R40","v":{"$error":"#REF!"}},{"$f":"IF(R59=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R59=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R62=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R43","v":{"$error":"#REF!"}},{"$f":"IF(R62=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"High"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R62=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R65=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R46","v":{"$error":"#REF!"}},{"$f":"IF(R65=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R65=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R68=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R23","v":{"$error":"#REF!"}},{"$f":"IF(R68=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R68=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R71=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R71=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R71=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R74=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R74=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R74=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R77=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R32","v":{"$error":"#REF!"}},{"$f":"IF(R77=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R77=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R80=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Upper & Lower Bounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R52","v":{"$error":"#REF!"}},{"$f":"IF(R80=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'Non-Res'!AB22","v":"On"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R80=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highlight drop-downs?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Damage Inputs'!U42","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R87=1,'Damage Inputs'!$P$7=\"On\"),P23,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(#REF!=\"No\",#REF!=\"No\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R87=1,P24,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R87=1,'Damage Inputs'!$P$7=\"On\"),P25,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R90=1,'Damage Inputs'!$P$7=\"On\"),P26,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"No\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R90=1,P27,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R90=1,'Damage Inputs'!$P$7=\"On\"),P28,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R93=1,'Damage Inputs'!$P$7=\"On\"),P29,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(#REF!=\"No\",#REF!=\"No\",#REF!=\"No\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R93=1,P30,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R93=1,'Damage Inputs'!$P$7=\"On\"),P31,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(R98=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R103=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R112=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R112=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R112=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R115=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R115=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R115=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R118=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R118=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R118=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R121=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R121=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R121=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R124=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R124=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R124=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R127=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R127=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R127=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R130=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R130=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R130=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R133=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R133=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R133=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low:",{"$f":"COUNTIF(S16:S134,\"=Low\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium:",{"$f":"COUNTIF(S16:S134,\"=Medium\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High:",{"$f":"COUNTIF(S16:S134,\"=High\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Data:",{"$f":"COUNTIF(S17:S135,\"=0\")","v":0}]

{"sheet":"Assets","index":5,"n_rows":79,"n_cols":24,"rows_kept":79,"cut":false,"hidden":false,"merged":[[69,0,71,3],[47,10,48,10],[39,10,40,10],[36,1,36,2],[47,0,51,3],[63,0,65,3],[55,0,59,3],[39,0,43,3],[36,6,37,6],[36,7,37,7],[36,8,37,8],[19,10,19,11],[77,6,77,7],[68,6,68,7],[69,6,69,7],[70,6,70,7],[71,6,71,7],[74,6,74,7],[76,6,76,7],[75,6,75,7],[55,11,56,11],[55,10,56,10],[36,9,37,9],[26,10,26,11],[11,10,11,11],[13,10,13,11],[7,10,7,11],[14,0,16,3],[16,10,16,11],[15,10,15,11],[1,12,1,13],[28,10,28,11],[21,10,21,11],[9,10,9,11],[10,10,10,11],[25,10,25,11],[17,10,17,11],[22,10,22,11],[5,0,5,10],[6,10,6,11],[20,0,22,3],[8,0,10,3],[8,10,8,11],[14,10,14,11],[1,10,1,11],[4,0,4,10],[25,13,25,18],[20,10,20,11],[23,10,23,11],[29,10,29,11],[47,11,48,11],[39,11,40,11],[35,12,37,12],[27,10,27,11],[33,0,33,10],[32,0,32,10],[26,0,28,3]]}
[]
[null,null,null,"Damages avoided by NSRs working with Assets",null,null,null,null,null,null,"Back: Damage Inputs",null,"Next: Residential Inputs"]
[null,null,null,"Operating flood defences and temporary/demountable defences and maintaining watercourse capacity"]
[]
[{"$f":"\"The damages avoided by having defences in place (\"&'Damage Inputs'!D10&\") assumes that FDO, WCM and CBO are successfully in place. This calculation determines the proportion of those damages avoided that can be attributed to flood warnings.\"","v":"The damages avoided by having defences in place (Damage[A]¹) assumes that FDO, WCM and CBO are successfully in place. This calculation determines the proportion of those damages avoided that can be attributed to flood warnings."}]
[{"$f":"\"As it is looking at the percentages of an already known value, they are not applied in sequence. Each is applied as a percentage of \"&'Damage Inputs'!D10&\". They must therefore add up to 100% so that all the avoided damages are accounted for.\"","v":"As it is looking at the percentages of an already known value, they are not applied in sequence. Each is applied as a percentage of Damage[A]¹. They must therefore add up to 100% so that all the avoided damages are accounted for."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low"]
[null,null,null,null,null,null,null,null,null,null,"Data Sources",null,"Confidence",null,null,null,null,null,null,null,"Medium"]
[{"$f":"Settings!C75","v":"FDO"},{"$f":"Settings!D75","v":"Flood Defence Operation"},null,null,null,null,null,{"$f":"'Damage Inputs'!D10","v":"Damage[A]¹"},null,"Damages avoided",null,null,null,null,null,null,null,null,null,null,"High"]
["Assuming, in line with NaFRA, that these defences are always successfully put in place.",null,null,null,"Upper Estimate",0.4,"x",{"$f":"IF('Damage Inputs'!D12=\"\",H10,'Damage Inputs'!D12)","v":2000000000},"=",{"$f":"F9*H9*V48","v":800000000}]
[null,null,null,null,"Best Estimate",0.28000000000000003,"x",{"$f":"'Damage Inputs'!D13","v":2000000000},"=",{"$f":"F10*H10*V48","v":560000000},"Parker et al (2008)",null,4]
[null,null,null,null,"Lower Estimate",0,"x",{"$f":"IF('Damage Inputs'!D14=\"\",H10,'Damage Inputs'!D14)","v":2000000000},"=",{"$f":"F11*H11*V48","v":0}]
[]
[]
[{"$f":"Settings!C76","v":"WCM"},{"$f":"Settings!D76","v":"Watercourse Management"},null,null,null,null,null,{"$f":"H8","v":"Damage[A]¹"},null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Non-Res'!AE11","v":{"$error":"#REF!"}}]
["Assuming, in line with NaFRA, that these actions are always successfully taken.",null,null,null,"Upper Estimate",0.1,"x",{"$f":"H9","v":2000000000},"=",{"$f":"F15*H15*V49","v":200000000},null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Non-Res'!AE12","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.1,"x",{"$f":"H10","v":2000000000},"=",{"$f":"F16*H16*V49","v":200000000}]
[null,null,null,null,"Lower Estimate",0.1,"x",{"$f":"H11","v":2000000000},"=",{"$f":"F17*H17*V49","v":200000000}]
[]
[]
[{"$f":"Settings!C77","v":"CBO"},{"$f":"Settings!D77","v":"Community Based Operations"},null,null,null,null,null,{"$f":"H8","v":"Damage[A]¹"}]
["Assuming, in line with NaFRA, that these demountable and temporary defences are always successfully put in place:",null,null,null,"Upper Estimate",0.05,"x",{"$f":"H15","v":2000000000},"=",{"$f":"F21*H21*V50","v":100000000},null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Non-Res'!AE13","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.05,"x",{"$f":"H16","v":2000000000},"=",{"$f":"F22*H22*V50","v":100000000},null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Non-Res'!AE14","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",0.05,"x",{"$f":"H17","v":2000000000},"=",{"$f":"F23*H23*V50","v":100000000},null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Non-Res'!AE15","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Non-Res'!AE16","v":"No"}]
[]
[{"$f":"\"Static Flood Defences & Routine \"&Settings!D76","v":"Static Flood Defences & Routine Watercourse Management"},null,null,null,null,null,null,{"$f":"H20","v":"Damage[A]¹"},null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Non-Res'!AE17","v":"No"}]
[{"$f":"\"The remainder of the damages avoided (\"&'Damage Inputs'!D10&\") must therefore be due to flood defences that do not rely on a flood warning and routine watercourse capacity maintenance.\"","v":"The remainder of the damages avoided (Damage[A]¹) must therefore be due to flood defences that do not rely on a flood warning and routine watercourse capacity maintenance."},null,null,null,"Upper Estimate",{"$f":"100%-IF(Settings!$J$8=TRUE,F9,0)-IF(Settings!$J$10=TRUE,F21,0)-IF(Settings!$J$12=TRUE,F15,0)","v":0.44999999999999996},"x",{"$f":"H21","v":2000000000},"=",{"$f":"F27*H27","v":899999999.99999988},null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Non-Res'!AE18","v":"No"}]
[null,null,null,null,"Best Estimate",{"$f":"100%-IF(Settings!$J$8=TRUE,F10,0)-IF(Settings!$J$10=TRUE,F22,0)-IF(Settings!$J$12=TRUE,F16,0)","v":0.56999999999999995},"x",{"$f":"H22","v":2000000000},"=",{"$f":"F28*H28","v":1140000000}]
[null,null,null,null,"Lower Estimate",{"$f":"100%-IF(Settings!$J$8=TRUE,F11,0)-IF(Settings!$J$10=TRUE,F23,0)-IF(Settings!$J$12=TRUE,F17,0)","v":0.85},"x",{"$f":"H23","v":2000000000},"=",{"$f":"F29*H29","v":1700000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res'!AB22","v":"On"}]
[{"$f":"\"The calculations above assume that the warning-dependent measures are always effective. The calculations below apply factors (RA, UP, OP and EF) to the percentages given above to adjust the \"&'Damage Inputs'!D10&\" value.\"","v":"The calculations above assume that the warning-dependent measures are always effective. The calculations below apply factors (RA, UP, OP and EF) to the percentages given above to adjust the Damage[A]¹ value."}]
["Note that uptake and effectiveness are excluded because it is assumed that this is included in the values above."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO Included",{"$f":"Settings!J8","v":true}]
[null,null,null,null,null,null,{"$f":"Settings!C70","v":"WS"},{"$f":"Settings!C73","v":"UP"},{"$f":"Settings!C72","v":"OP"},{"$f":"Settings!C71","v":"PO"},null,null,{"$f":"\"Cumulative adjusted value of \"&H8","v":"Cumulative adjusted value of Damage[A]¹"},null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"'Non-Res'!AE24","v":true}]
[null,"Set Input Values",null,null,null,null,{"$f":"Settings!E70","v":"% Warning Success"},{"$f":"Settings!E73","v":"% Response Uptake"},{"$f":"Settings!E72","v":"% Response Operated"},{"$f":"Settings!E71","v":"% Response Potential"},null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"'Non-Res'!AE25","v":true}]
[]
["FDO","Flood Defence Operation"]
["Assuming that success in operating flood defences relies on accurate prediction of a flood and sufficient lead time to take action",null,null,null,null,"Damage",{"$f":"G37","v":"% Warning Success"},null,{"$f":"I37","v":"% Response Operated"},null,{"$f":"Settings!F75","v":"%FDO"},{"$f":"\"Adjusted £\"&A39","v":"Adjusted £FDO"},null,null,null,null,null,null,null,null,null,null,"Assume 100% Effectiveness of working with assets","Yes"]
[null,null,null,null,"Type:",{"$f":"\"Proportion of \"&H8","v":"Proportion of Damage[A]¹"},{"$f":"Settings!C70&\"-\"&Settings!C75","v":"WS-FDO"},null,{"$f":"Settings!C72&\"-\"&Settings!C75","v":"OP-FDO"}]
[null,null,null,null,"Upper Estimate",{"$f":"J9","v":800000000},{"$f":"'Assets Inputs'!N23","v":0.99},null,{"$f":"'Assets Inputs'!N10","v":0.99},null,{"$f":"PRODUCT(G42:J42)","v":0.98009999999999997},{"$f":"K42*F42","v":784080000},{"$f":"L42","v":784080000}]
[null,null,null,null,"Best Estimate",{"$f":"J10","v":560000000},{"$f":"'Assets Inputs'!N24","v":0.99},null,{"$f":"'Assets Inputs'!N11","v":0.99},null,{"$f":"PRODUCT(G43:J43)","v":0.98009999999999997},{"$f":"K43*F43","v":548856000},{"$f":"L43","v":548856000}]
[null,null,null,null,"Lower Estimate",{"$f":"J11","v":0},{"$f":"'Assets Inputs'!N25","v":0.99},null,{"$f":"'Assets Inputs'!N12","v":0.99},null,{"$f":"PRODUCT(G44:J44)","v":0.98009999999999997},{"$f":"K44*F44","v":0},{"$f":"L44","v":0}]
[]
[]
["WCM","Watercourse Capacity Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output Values","Include?"]
["Assuming that watercourse capacity maintenance relies on accurate prediction of a flood and sufficient lead time to take action",null,null,null,null,"Damage",{"$f":"G40","v":"% Warning Success"},null,{"$f":"I40","v":"% Response Operated"},null,{"$f":"Settings!F76","v":"%WCM"},{"$f":"\"Adjusted £\"&A47","v":"Adjusted £WCM"},null,null,null,null,null,null,null,"FDO",{"$f":"IF($X$40=\"Yes\",J10,L43)*V48","v":560000000},1]
[null,null,null,null,"Type:",{"$f":"\"Proportion of \"&H8","v":"Proportion of Damage[A]¹"},{"$f":"Settings!C70&\"-\"&Settings!C76","v":"WS-WCM"},null,{"$f":"Settings!C72&\"-\"&Settings!C76","v":"OP-WCM"},null,null,null,null,null,null,null,null,null,null,"WCM",{"$f":"IF($X$40=\"Yes\",J16,L51)*V49","v":200000000},1]
[null,null,null,null,"Upper Estimate",{"$f":"J15","v":200000000},{"$f":"'Assets Inputs'!N26","v":0.9},null,{"$f":"'Assets Inputs'!N13","v":0.5},null,{"$f":"PRODUCT(G50:J50)","v":0.45},{"$f":"IF(X$36=TRUE,K50*F50,0)","v":90000000},{"$f":"L50+M42","v":874080000},null,null,null,null,null,null,"CBO",{"$f":"IF($X$40=\"Yes\",J22,L59)*V50","v":100000000},1]
[null,null,null,null,"Best Estimate",{"$f":"J16","v":200000000},{"$f":"'Assets Inputs'!N27","v":0.9},null,{"$f":"'Assets Inputs'!N14","v":0.5},null,{"$f":"PRODUCT(G51:J51)","v":0.45},{"$f":"IF(X$36=TRUE,K51*F51,0)","v":90000000},{"$f":"L51+M43","v":638856000}]
[null,null,null,null,"Lower Estimate",{"$f":"J17","v":200000000},{"$f":"'Assets Inputs'!N28","v":0.9},null,{"$f":"'Assets Inputs'!N15","v":0.5},null,{"$f":"PRODUCT(G52:J52)","v":0.45},{"$f":"IF(X$36=TRUE,K52*F52,0)","v":90000000},{"$f":"L52+M44","v":90000000}]
[]
[]
[{"$f":"Settings!C77","v":"CBO"},{"$f":"Settings!D77","v":"Community Based Operations"}]
["Assuming that success in operating temporary and demountable flood defences relies on accurate prediction of a flood and sufficient lead time",null,null,null,null,"Damage",{"$f":"G48","v":"% Warning Success"},null,{"$f":"I48","v":"% Response Operated"},null,{"$f":"Settings!F77","v":"%CBO"},{"$f":"\"Adjusted £\"&A55","v":"Adjusted £CBO"}]
[null,null,null,null,"Type:",{"$f":"\"Proportion of \"&H8","v":"Proportion of Damage[A]¹"},{"$f":"Settings!C70&\"-\"&Settings!C77","v":"WS-CBO"},null,{"$f":"Settings!C72&\"-\"&Settings!C77","v":"OP-CBO"}]
[null,null,null,null,"Upper Estimate",{"$f":"J21","v":100000000},{"$f":"'Assets Inputs'!N29","v":0.9},null,{"$f":"'Assets Inputs'!N16","v":0.8},null,{"$f":"PRODUCT(G58:J58)","v":0.72000000000000008},{"$f":"K58*F58","v":72000000.000000015},{"$f":"L58+M50","v":946080000}]
[null,null,null,null,"Best Estimate",{"$f":"J22","v":100000000},{"$f":"'Assets Inputs'!N30","v":0.9},null,{"$f":"'Assets Inputs'!N17","v":0.8},null,{"$f":"PRODUCT(G59:J59)","v":0.72000000000000008},{"$f":"K59*F59","v":72000000.000000015},{"$f":"L59+M51","v":710856000}]
[null,null,null,null,"Lower Estimate",{"$f":"J23","v":100000000},{"$f":"'Assets Inputs'!N31","v":0.9},null,{"$f":"'Assets Inputs'!N18","v":0.8},null,{"$f":"PRODUCT(G60:J60)","v":0.72000000000000008},{"$f":"K60*F60","v":72000000.000000015},{"$f":"L60+M52","v":162000000}]
[]
[]
["Static Flood Defences & Routine Watercourse Capacity Maintenance"]
["Assuming that this value remains the same as given above",null,null,null,"Upper Estimate",null,null,null,null,null,null,{"$f":"J27","v":899999999.99999988},{"$f":"L64+M58","v":1846080000}]
[null,null,null,null,"Best Estimate",null,null,null,null,null,null,{"$f":"J28","v":1140000000},{"$f":"L65+M59","v":1850856000}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,{"$f":"J29","v":1700000000},{"$f":"L66+M60","v":1862000000}]
[]
[]
[{"$f":"\"Adjusted \"&'Damage Inputs'!F7&\" Values\"","v":"Adjusted Damage Values"},null,null,null,null,{"$f":"'Damage Inputs'!C10","v":"Damageº"},{"$f":"'Damage Inputs'!D10","v":"Damage[A]¹"},null,{"$f":"'Damage Inputs'!E10","v":"Damage¹"}]
[{"$f":"\"Including \"&IF(AND(V48=1,V49=1,V50=1),A39&\", \"&A47&\", \"&A55&\" and \",\"\")&IF(AND(V48=1,V49=1,V50=0),A39&\", \"&A47&\" and \",\"\")&IF(AND(V48=1,V49=0,V50=1),A39&\", \"&A55&\" and \",\"\")&IF(AND(V48=0,V49=1,V50=1),A47&\", \"&A55&\" and \",\"\")&IF(AND(V48=1,V49=0,V50=0),A39&\" and \",\"\")&IF(AND(V48=0,V49=1,V50=0),A47&\" and \",\"\")&IF(AND(V48=0,V49=0,V50=1),A55&\" and \",\"\")&\"static flood defences\"","v":"Including FDO, WCM, CBO and static flood defences"},null,null,null,"Upper Estimate",{"$f":"IF('Damage Inputs'!C12=\"\",F71,'Damage Inputs'!C12)","v":3000000000},{"$f":"M64","v":1846080000},null,{"$f":"F70-G70","v":1153920000}]
[null,null,null,null,"Best Estimate",{"$f":"'Damage Inputs'!C13","v":3000000000},{"$f":"M65","v":1850856000},null,{"$f":"F71-G71","v":1149144000}]
[null,null,null,null,"Lower Estimate",{"$f":"IF('Damage Inputs'!C14=\"\",F71,'Damage Inputs'!C14)","v":3000000000},{"$f":"M66","v":1862000000},null,{"$f":"F72-G72","v":1138000000}]
[]
[]
[null,{"$f":"\"Output \"&'Damage Inputs'!F7&\" Values\"","v":"Output Damage Values"},null,null,null,{"$f":"F69","v":"Damageº"},{"$f":"G69","v":"Damage[A]¹"},null,{"$f":"I69","v":"Damage¹"},null,null,{"$f":"'Res Inputs'!O71","v":1}]
[null,null,null,null,"Upper Estimate",{"$f":"F70","v":3000000000},{"$f":"IF(X40=\"No\",G70,H9)","v":2000000000},null,{"$f":"F76-G76","v":1000000000},null,null,{"$f":"'Res Inputs'!O72","v":2}]
[null,null,null,null,"Best Estimate",{"$f":"F71","v":3000000000},{"$f":"IF(X40=\"No\",G71,H10)","v":2000000000},null,{"$f":"F77-G77","v":1000000000},null,null,{"$f":"'Res Inputs'!O73","v":3}]
[null,null,null,null,"Lower Estimate",{"$f":"F72","v":3000000000},{"$f":"IF(X40=\"No\",G72,H11)","v":2000000000},null,{"$f":"F78-G78","v":1000000000},null,null,{"$f":"'Res Inputs'!O74","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!O75","v":5}]

{"sheet":"Res Inputs","index":6,"n_rows":141,"n_cols":24,"rows_kept":141,"cut":false,"hidden":false,"merged":[[54,6,54,12],[58,3,60,3],[61,3,63,3],[58,6,60,12],[55,6,57,12],[55,3,57,3],[64,0,66,1],[61,0,63,1],[58,0,60,1],[47,2,47,3],[48,2,50,3],[54,0,54,2],[55,0,57,1],[64,3,66,3],[55,2,57,2],[61,2,63,2],[48,0,50,1],[70,8,70,9],[58,2,60,2],[61,6,63,12],[70,10,70,11],[64,2,66,2],[64,6,66,12],[38,0,40,1],[35,2,37,3],[41,0,43,1],[46,0,46,1],[41,2,43,3],[38,2,40,3],[35,0,37,1],[32,0,34,1],[30,0,30,1],[32,2,34,3],[31,0,31,3],[2,14,2,15],[2,12,2,13],[6,0,6,1],[8,0,10,1],[7,0,7,3],[8,2,10,3],[20,13,21,13],[21,0,21,3],[22,2,24,3],[25,2,27,3],[20,0,20,2],[25,0,27,1],[11,0,13,1],[19,0,19,1],[22,0,24,1],[11,2,13,3],[14,2,16,3],[14,0,16,1]]}
[]
[null,null,null,"Residential Input Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Back: Working with Assets",null,"Next: Residential Calculations"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Sources","Confidence"]
[{"$f":"Settings!C73","v":"UP"},null,{"$f":"Settings!E73","v":"% Response Uptake"},"The percentage of properties/areas at risk that each measure has been installed or invested in",null,null,null,null,null,null,null,null,"Mode:","Simple"]
[{"$f":"IF(N7=\"Simple\",\"\",\"Factors contributing to uptake:\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N7=\"Simple\",Settings!F73,\"Aggregate \"&Settings!F73)","v":"%UP"}]
[{"$f":"Settings!C79","v":"WIR"},null,{"$f":"Settings!D79","v":"Warning Independent Resistance"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F9=\"\",F10,F9),IF(F9=\"\",PRODUCT(F10:M10),PRODUCT(F9:M9)))","v":3.2000000000000001E-2}]
[null,null,null,null,"Best Estimate",3.2000000000000001E-2,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F10<1,F10,1),IF(PRODUCT(F10:M10)<1,PRODUCT(F10:M10),1))","v":3.2000000000000001E-2},"Post flood event surveys, a major flood barrier company",4]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F11=\"\",F10,F11),IF(F11=\"\",PRODUCT(F10:M10),PRODUCT(F11:M11)))","v":3.2000000000000001E-2}]
[{"$f":"Settings!C80","v":"WDR"},null,{"$f":"Settings!D80","v":"Warning Dependent Resistance"},null,"Upper Estimate"]
[null,null,null,null,"Best Estimate",4.8000000000000001E-2,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F13<1,F13,1),IF(PRODUCT(F13:M13)<1,PRODUCT(F13:M13),1))","v":4.8000000000000001E-2},"Post flood event surveys, a major flood barrier company",4]
[null,null,null,null,"Lower Estimate"]
[{"$f":"Settings!C81","v":"RSL"},null,{"$f":"Settings!D81","v":"Resilience Measures"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F15=\"\",F16,F15),IF(F15=\"\",PRODUCT(F16:M16),PRODUCT(F15:M15)))","v":0.02},null,null,null,null,null,null,null,null,null,"Simple"]
[null,null,null,null,"Best Estimate",0.02,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F16<1,F16,1),IF(PRODUCT(F16:M16)<1,PRODUCT(F16:M16),1))","v":0.02},"Estimated based on values for resistance",4,null,null,{"$f":"IF(AND(R17=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F17=\"\",F16,F17),IF(F17=\"\",PRODUCT(F16:M16),PRODUCT(F17:M17)))","v":0.02},null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R17=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R17=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R20=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,"If you don't put upper & lower estimates, the spreadsheet will just take the best estimate"]
[{"$f":"Settings!C72","v":"OP"},null,{"$f":"Settings!E72","v":"% Response Operated"},"The percentage of measures operated in each flood warning lead-time category",null,null,null,null,null,null,null,null,"No. of categories:",3,null,null,null,{"$f":"R46","v":{"$error":"#REF!"}},{"$f":"IF(R20=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
["Flood warning lead-time categories:",null,null,null,null,"0 - 1 hour","1 - 8 hours","> 8 hours",null,null,null,null,null,{"$f":"\"Aggregate \"&Settings!F72","v":"Aggregate %OP"},null,null,null,null,{"$f":"IF(AND(R20=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(SUM(F22:M22)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":"% of properties at risk in each category:"},null,null,null,null,0.12909999999999999,0.69730000000000003,0.1736,null,null,null,null,null,null,"Estimated at expert workshop",3,null,null,{"$f":"IF(AND(R23=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"A12","v":"WDR"},null,{"$f":"C12","v":"Warning Dependent Resistance"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F23=\"\",N24,F23*$F$22+G23*$G$22+H23*$H$22+I23*$I$22+J23*$J$22+K23*$K$22+L23*$L$22+M23*$M$22)","v":0.95886309999999997},null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R23=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.92300000000000004,0.95799999999999996,0.98899999999999999,null,null,null,null,null,{"$f":"F24*$F$22+G24*$G$22+H24*$H$22+I24*$I$22+J24*$J$22+K24*$K$22+L24*$L$22+M24*$M$22","v":0.95886309999999997},"Post flood event surveys",4,null,null,{"$f":"IF(AND(R23=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F25=\"\",N24,F25*$F$22+G25*$G$22+H25*$H$22+I25*$I$22+J25*$J$22+K25*$K$22+L25*$L$22+M25*$M$22)","v":0.95886309999999997},null,null,null,null,{"$f":"IF(AND(R26=1,'Damage Inputs'!$P$7=\"On\"),P9,\"\")","v":""}]
[{"$f":"Settings!C82","v":"CME"},null,{"$f":"Settings!D82","v":"Contents Moved & Evacuated"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F26=\"\",N27,F26*$F$22+G26*$G$22+H26*$H$22+I26*$I$22+J26*$J$22+K26*$K$22+L26*$L$22+M26*$M$22)","v":0.73130600000000001},null,null,null,{"$f":"(R71+R74)/(R71+R74)","v":1},{"$f":"IF(R26=1,P10,\"\")","v":4}]
[null,null,null,null,"Best Estimate",0.7,0.72,0.8,null,null,null,null,null,{"$f":"F27*$F$22+G27*$G$22+H27*$H$22+I27*$I$22+J27*$J$22+K27*$K$22+L27*$L$22+M27*$M$22","v":0.73130600000000001},"Jacqui Cotton Report / Parker et al (2007)",2,null,null,{"$f":"IF(AND(R26=1,'Damage Inputs'!$P$7=\"On\"),P11,\"\")","v":""}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F28=\"\",N27,F28*$F$22+G28*$G$22+H28*$H$22+I28*$I$22+J28*$J$22+K28*$K$22+L28*$L$22+M28*$M$22)","v":0.73130600000000001}]
[]
[]
[{"$f":"Settings!C71","v":"PO"},null,{"$f":"Settings!E71","v":"% Response Potential"},{"$f":"\"The percentage of the potential \"&LOWER(Settings!I47)&\" reduced if a measure is operated\"","v":"The percentage of the potential damage reduced if a measure is operated"},null,null,null,null,null,null,null,null,"Mode:","Detailed CME",null,null,null,null,{"$f":"IF(AND(R32=1,'Damage Inputs'!$P$7=\"On\"),P15,\"\")","v":""}]
[{"$f":"IF(N31=\"Simple\",\"\",\"Factors contributing to effectiveness:\")","v":"Factors contributing to effectiveness:"},null,null,null,null,"Effectiveness","Potential Inventory Damage","Moveable Inventory Damage",null,null,null,null,null,{"$f":"IF(N31=\"Simple\",Settings!F71,\"Aggregate \"&Settings!F71)","v":"Aggregate %PO"},null,null,null,{"$f":"IF(D62=\"Yes\",0,1)","v":1},{"$f":"IF(R32=1,P16,\"\")","v":4}]
[{"$f":"A9","v":"WIR"},null,{"$f":"C9","v":"Warning Independent Resistance"},null,"Upper Estimate",0.84,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F33=\"\",F34,F33),IF(F33=\"\",PRODUCT(F34:M34),PRODUCT(F33:M33)))","v":0.84},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,{"$f":"IF(AND(R32=1,'Damage Inputs'!$P$7=\"On\"),P17,\"\")","v":""}]
[null,null,null,null,"Best Estimate",{"$f":"(F33+F35)/2","v":0.745},null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",F34,PRODUCT(F34:M34))","v":0.745},"Average of upper and lower bounds, from \"Developing the Evidence Base for Flood Resistance & Resilience\"",2]
[null,null,null,null,"Lower Estimate",0.65,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F35=\"\",F34,F35),IF(F35=\"\",PRODUCT(F34:M34),PRODUCT(F35:M35)))","v":0.65},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2]
[{"$f":"A23","v":"WDR"},null,{"$f":"C23","v":"Warning Dependent Resistance"},null,"Upper Estimate",0.84,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F36=\"\",F37,F36),IF(F36=\"\",PRODUCT(F37:M37),PRODUCT(F36:M36)))","v":0.84},{"$f":"O33","v":"From \"Developing the Evidence Base for Flood Resistance & Resilience\""},2,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
[null,null,null,null,"Best Estimate",{"$f":"(F36+F38)/2","v":0.745},null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",F37,PRODUCT(F37:M37))","v":0.745},"Average of upper and lower bounds, from \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,null,null,null,null,null,"Simple"]
[null,null,null,null,"Lower Estimate",0.65,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F38=\"\",F37,F38),IF(F38=\"\",PRODUCT(F37:M37),PRODUCT(F38:M38)))","v":0.65},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,null,null,null,null,null,"Detailed"]
[{"$f":"A15","v":"RSL"},null,{"$f":"C15","v":"Resilience Measures"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F39=\"\",F40,F39),IF(F39=\"\",PRODUCT(F40:M40),PRODUCT(F39:M39)))","v":0.5},null,null,null,null,{"$f":"IF(AND(R40=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.5,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",F40,PRODUCT(F40:M40))","v":0.5},null,4,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R40=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F41=\"\",F40,F41),IF(F41=\"\",PRODUCT(F40:M40),PRODUCT(F41:M41)))","v":0.5},null,null,null,null,{"$f":"IF(AND(R40=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"A26","v":"CME"},null,{"$f":"C26","v":"Contents Moved & Evacuated"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F42=\"\",F43,F42),IF(F42=\"\",PRODUCT(F43:M43),PRODUCT(F42:M42)))","v":0.2132},null,null,null,null,{"$f":"IF(AND(R43=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",null,0.52,0.41,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",F43,PRODUCT(F43:M43))","v":0.2132},"Parker et al (2007), as used in Jacqui Cotton Report",2,null,{"$f":"R17","v":{"$error":"#REF!"}},{"$f":"IF(R43=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$31=\"Simple\",IF(F44=\"\",F43,F44),IF(F44=\"\",PRODUCT(F43:M43),PRODUCT(F44:M44)))","v":0.2132},null,null,null,null,{"$f":"IF(AND(R43=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R46=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R46=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C70","v":"WS"},null,{"$f":"Settings!E70","v":"% Warning Success"},"The percentage of properties at risk that receive a warning",null,null,null,null,null,null,null,null,"Mode:","Detailed",null,null,null,null,{"$f":"IF(AND(R46=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF(N47=\"Simple\",\"\",\"Factors contributing to \"&A47&\":\")","v":"Factors contributing to WS:"},null,null,"Coverage","Reliability & Availability",null,null,null,null,null,null,{"$f":"IF(N47=\"Simple\",Settings!F70,\"Aggregate \"&Settings!F70)","v":"Aggregate %WS"},null,null,null,null,{"$f":"IF(AND(R49=1,'Damage Inputs'!$P$7=\"On\"),P23,\"\")","v":""},null,null,null,null,"Simple"]
[{"$f":"A47&\"-RE\"","v":"WS-RE"},null,{"$f":"A47&\" for residential properties\"","v":"WS for residential properties"},null,"Upper Estimate",{"$f":"F50","v":0.79},{"$f":"G50","v":0.38},null,null,null,null,null,null,{"$f":"IF($N$47=\"Simple\",IF(F49=\"\",F50,F49),IF(F49=\"\",PRODUCT(F50:M50),PRODUCT(F49:M49)))","v":0.30020000000000002},null,null,null,{"$f":"R74","v":1},{"$f":"IF(R49=1,P24,\"\")","v":4},null,null,null,null,"Detailed CME"]
[null,null,null,null,"Best Estimate",0.79,0.38,null,null,null,null,null,null,{"$f":"IF($N$47=\"Simple\",F50,PRODUCT(F50:M50))","v":0.30020000000000002},"Scott (2012) - value for OM6 (KPI902) & KPI905. EA Investment Strategy (2003) as given in Parker et al (2007)",2,null,null,{"$f":"IF(AND(R49=1,'Damage Inputs'!$P$7=\"On\"),P25,\"\")","v":""},null,null,null,null,"Detailed"]
[null,null,null,null,"Lower Estimate",{"$f":"F50","v":0.79},{"$f":"G50","v":0.38},null,null,null,null,null,null,{"$f":"IF($N$47=\"Simple\",IF(F51=\"\",F50,F51),IF(F51=\"\",PRODUCT(F50:M50),PRODUCT(F51:M51)))","v":0.30020000000000002},null,null,null,null,{"$f":"IF(AND(R52=1,'Damage Inputs'!$P$7=\"On\"),P26,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D65=\"Yes\",0,1)","v":1},{"$f":"IF(R52=1,P27,\"\")","v":2},null,null,"GRAPH, LIKE I DID UP AT FHRC, BUT AUTOMATICALLY ADJUSTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R52=1,'Damage Inputs'!$P$7=\"On\"),P28,\"\")","v":""}]
[null,null,"Benefit Over-Rides","If insufficient data is available for the individual factors, you can use a single percentage value for each pathway"]
["Benefit Pathway",null,null,"Use Over-Ride?",null,"% Value","Notes",null,null,null,null,null,null,null,"Data Sources","Confidence"]
[{"$f":"A33","v":"WIR"},null,{"$f":"C33","v":"Warning Independent Resistance"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
[null,null,null,null,"Best Estimate",0,null,null,null,null,null,null,null,null,"No data available"]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R59=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"A36","v":"WDR"},null,{"$f":"C36","v":"Warning Dependent Resistance"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R40","v":{"$error":"#REF!"}},{"$f":"IF(R59=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.02,null,null,null,null,null,null,null,null,"FLOODsite Report: Table 9.5",null,null,null,{"$f":"IF(AND(R59=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Low"]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R62=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Medium"]
[{"$f":"A39","v":"RSL"},null,{"$f":"C39","v":"Resilience Measures"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R43","v":{"$error":"#REF!"}},{"$f":"IF(R62=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"High"]
[null,null,null,null,"Best Estimate",0,null,null,null,null,null,null,null,null,"No data available",null,null,null,{"$f":"IF(AND(R62=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R65=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"A42","v":"CME"},null,{"$f":"C42","v":"Contents Moved & Evacuated"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R46","v":{"$error":"#REF!"}},{"$f":"IF(R65=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,1]
[null,null,null,null,"Best Estimate",0.05,null,null,null,null,null,null,null,null,"FLOODsite Report: Table 9.5",null,null,null,{"$f":"IF(AND(R65=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,2]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R68=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R23","v":{"$error":"#REF!"}},{"$f":"IF(R68=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R68=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R71=1,'Damage Inputs'!$P$7=\"On\"),P33,\"\")","v":""},null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C37","v":1},null,null,{"$f":"IF(D56=\"Yes\",0,1)","v":1},{"$f":"IF(R71=1,P34,\"\")","v":2},null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C38","v":2},null,null,null,{"$f":"IF(AND(R71=1,'Damage Inputs'!$P$7=\"On\"),P35,\"\")","v":""},null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C39","v":3},null,null,null,{"$f":"IF(AND(R74=1,'Damage Inputs'!$P$7=\"On\"),P36,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C40","v":4},null,null,{"$f":"IF(D59=\"Yes\",0,1)","v":1},{"$f":"IF(R74=1,P37,\"\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C41","v":5},null,null,null,{"$f":"IF(AND(R74=1,'Damage Inputs'!$P$7=\"On\"),P38,\"\")","v":""},null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R77=1,'Damage Inputs'!$P$7=\"On\"),P39,\"\")","v":""},null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R32","v":1},{"$f":"IF(R77=1,P40,\"\")","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R77=1,'Damage Inputs'!$P$7=\"On\"),P41,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R80=1,'Damage Inputs'!$P$7=\"On\"),P42,\"\")","v":""},null,null,null,null,"Upper & Lower Bounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R52","v":1},{"$f":"IF(R80=1,P43,\"\")","v":2},null,null,null,null,{"$f":"'Non-Res'!AB22","v":"On"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R80=1,'Damage Inputs'!$P$7=\"On\"),P44,\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highlight drop-downs?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Damage Inputs'!U42","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R87=1,'Damage Inputs'!$P$7=\"On\"),P49,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D59=\"No\",D65=\"No\"),1,0)","v":1},{"$f":"IF(R87=1,P50,\"\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R87=1,'Damage Inputs'!$P$7=\"On\"),P51,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R90=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"No\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R90=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R90=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R93=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(#REF!=\"No\",#REF!=\"No\",#REF!=\"No\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R93=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R93=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(R98=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R103=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R112=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R112=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R112=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R115=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R115=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R115=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R118=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R118=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R118=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R121=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R121=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R121=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R124=1,'Damage Inputs'!$P$7=\"On\"),P56,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D56=\"Yes\",1,0)","v":0},{"$f":"IF(R124=1,P57,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R124=1,'Damage Inputs'!$P$7=\"On\"),P58,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R127=1,'Damage Inputs'!$P$7=\"On\"),P59,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D59=\"Yes\",1,0)","v":0},{"$f":"IF(R127=1,P60,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R127=1,'Damage Inputs'!$P$7=\"On\"),P61,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R130=1,'Damage Inputs'!$P$7=\"On\"),P62,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D62=\"Yes\",1,0)","v":0},{"$f":"IF(R130=1,P63,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R130=1,'Damage Inputs'!$P$7=\"On\"),P64,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R133=1,'Damage Inputs'!$P$7=\"On\"),P65,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D65=\"Yes\",1,0)","v":0},{"$f":"IF(R133=1,P66,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R133=1,'Damage Inputs'!$P$7=\"On\"),P67,\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low:",{"$f":"COUNTIF(S16:S134,\"=Low\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium:",{"$f":"COUNTIF(S16:S134,\"=Medium\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High:",{"$f":"COUNTIF(S16:S134,\"=High\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Data:",{"$f":"COUNTIF(S17:S135,\"=0\")","v":0}]

{"sheet":"Res Calcs","index":7,"n_rows":57,"n_cols":31,"rows_kept":57,"cut":false,"hidden":false,"merged":[[39,6,40,6],[31,7,32,7],[39,7,40,7],[16,8,17,8],[23,7,24,7],[23,8,24,8],[31,6,32,6],[2,13,2,14],[23,6,24,6],[5,10,5,15],[14,8,15,9],[16,11,16,14],[2,3,2,9],[2,11,2,12],[16,6,17,6],[16,9,17,9],[8,7,8,9],[23,9,24,9],[16,7,17,7]]}
[]
[]
[null,null,null,"Damages Avoided by Residential Property-Level NSRs",null,null,null,null,null,null,null,"Back: Residential Inputs",null,"Next: Non-Residential Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Reduction in \"&H9&\" as each measure is applied\"","v":"Reduction in Direct Property Damages as each measure is applied"}]
[]
[]
[null,null,{"$f":"Assets!G36","v":"WS"},{"$f":"Assets!H36","v":"UP"},{"$f":"Assets!I36","v":"OP"},{"$f":"Assets!J36","v":"PO"},null,{"$f":"Settings!H45","v":"Direct Property Damages"}]
[null,null,{"$f":"Assets!G37","v":"% Warning Success"},{"$f":"Assets!H37","v":"% Response Uptake"},{"$f":"Assets!I37","v":"% Response Operated"},{"$f":"Assets!J37","v":"% Response Potential"},null,{"$f":"Assets!I69","v":"Damage¹"},{"$f":"\"Residential Component of \"&H10&\" (%)\"","v":"Residential Component of Damage¹ (%)"},{"$f":"\"Residential Component of \"&H10&\" (\"&Settings!I50&\")\"","v":"Residential Component of Damage¹ (£)"}]
["Upper Estimate",null,null,null,null,null,"Upper Estimate",{"$f":"Assets!I76","v":1000000000},{"$f":"'Damage Inputs'!F12","v":0},{"$f":"Assets!I76*'Damage Inputs'!F12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Best Estimate",null,null,null,null,null,"Best Estimate",{"$f":"Assets!I77","v":1000000000},{"$f":"'Damage Inputs'!F13","v":0.52},{"$f":"Assets!I77*'Damage Inputs'!F13","v":520000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Lower Estimate",null,null,null,null,null,"Lower Estimate",{"$f":"Assets!I78","v":1000000000},{"$f":"'Damage Inputs'!F14","v":0},{"$f":"Assets!I78*'Damage Inputs'!F14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C78","v":"RST"},{"$f":"Settings!D78","v":"Resistance Measures"},null,null,null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
[{"$f":"Settings!C79","v":"WIR"},{"$f":"Settings!D79","v":"Warning Independent Resistance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
[null,{"$f":"J10","v":"Residential Component of Damage¹ (£)"},null,{"$f":"D10","v":"% Response Uptake"},null,{"$f":"F10","v":"% Response Potential"},{"$f":"Settings!F79","v":"%WIR"},{"$f":"\"£\"&A16","v":"£WIR"},{"$f":"\"Cumulative \"&Settings!H45&\" Avoided (\"&AD30&\")\"","v":"Cumulative Direct Property Damages Avoided (Damage[A])"},{"$f":"\"Residual Residential \"&Settings!H45","v":"Residual Residential Direct Property Damages"},null,{"$f":"\"Reduction in \"&H9&\" as each measure is applied\"","v":"Reduction in Direct Property Damages as each measure is applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Type:",null,null,{"$f":"Settings!C73&\"-\"&A16","v":"UP-WIR"},null,{"$f":"Settings!C71&\"-\"&A16","v":"PO-WIR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
["Upper Estimate",{"$f":"J11","v":0},null,{"$f":"'Res Inputs'!N9","v":3.2000000000000001E-2},null,{"$f":"'Res Inputs'!N33","v":0.84},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Res Inputs'!$F56,PRODUCT(C19:F19))","v":2.6880000000000001E-2},{"$f":"G19*B19","v":0}]
["Best Estimate",{"$f":"J12","v":520000000},null,{"$f":"'Res Inputs'!N10","v":3.2000000000000001E-2},null,{"$f":"'Res Inputs'!N34","v":0.745},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Res Inputs'!$F57,PRODUCT(C20:F20))","v":2.384E-2},{"$f":"G20*B20","v":12396800}]
["Lower Estimate",{"$f":"J13","v":0},null,{"$f":"'Res Inputs'!N11","v":3.2000000000000001E-2},null,{"$f":"'Res Inputs'!N35","v":0.65},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Res Inputs'!$F58,PRODUCT(C21:F21))","v":2.0800000000000003E-2},{"$f":"G21*B21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Settings!J20=TRUE, \"On\", \"Off\")","v":"On"}]
[{"$f":"Settings!C80","v":"WDR"},{"$f":"Settings!D80","v":"Warning Dependent Resistance"}]
[null,{"$f":"B17","v":"Residential Component of Damage¹ (£)"},{"$f":"C10","v":"% Warning Success"},{"$f":"D10","v":"% Response Uptake"},{"$f":"E10","v":"% Response Operated"},"% Response Potential",{"$f":"Settings!F80","v":"%WDR"},{"$f":"\"£\"&A23","v":"£WDR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
["Type:",null,{"$f":"Settings!C70&\"-D\"","v":"WS-D"},{"$f":"Settings!C73&\"-\"&A23","v":"UP-WDR"},{"$f":"Settings!C72&\"-\"&A23","v":"OP-WDR"},{"$f":"Settings!C71&\"-\"&A23","v":"PO-WDR"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
["Upper Estimate",{"$f":"B19","v":0},{"$f":"C42","v":0.30020000000000002},{"$f":"'Res Inputs'!N12","v":0},{"$f":"'Res Inputs'!N23","v":0.95886309999999997},{"$f":"'Res Inputs'!N36","v":0.84},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Res Inputs'!$F59,PRODUCT(C26:F26))","v":0},{"$f":"G26*B26","v":0},{"$f":"H19+H26","v":0},{"$f":"J11-I26","v":0},null,null,{"$f":"J27","v":502250558.61464059},{"$f":"I27","v":17749441.385359425},0]
["Best Estimate",{"$f":"B20","v":520000000},{"$f":"C43","v":0.30020000000000002},{"$f":"'Res Inputs'!N13","v":4.8000000000000001E-2},{"$f":"'Res Inputs'!N24","v":0.95886309999999997},{"$f":"'Res Inputs'!N37","v":0.745},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Res Inputs'!$F60,PRODUCT(C27:F27))","v":1.02935411256912E-2},{"$f":"G27*B27","v":5352641.3853594242},{"$f":"H20+H27","v":17749441.385359425},{"$f":"J12-I27","v":502250558.61464059},null,null,{"$f":"M26/SUM($M26:$O26)","v":0.96586645887430889},{"$f":"N26/SUM($M26:$O26)","v":3.4133541125691204E-2},{"$f":"O26/SUM($M26:$O26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
["Lower Estimate",{"$f":"B21","v":0},{"$f":"C44","v":0.30020000000000002},{"$f":"'Res Inputs'!N14","v":0},{"$f":"'Res Inputs'!N25","v":0.95886309999999997},{"$f":"'Res Inputs'!N38","v":0.65},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Res Inputs'!$F61,PRODUCT(C28:F28))","v":0},{"$f":"G28*B28","v":0},{"$f":"H21+H28","v":0},{"$f":"J13-I28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27&\"[A]\"&CHAR(178)","v":"Damage[A]²"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27&CHAR(178)","v":"Damage²"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27&\"[A]\"","v":"Damage[A]"}]
[{"$f":"Settings!C81","v":"RSL"},{"$f":"Settings!D81","v":"Resilience Measures"}]
[null,{"$f":"B24","v":"Residential Component of Damage¹ (£)"},null,{"$f":"D24","v":"% Response Uptake"},null,{"$f":"F24","v":"% Response Potential"},{"$f":"Settings!F81","v":"%RSL"},{"$f":"\"£\"&A31","v":"£RSL"}]
["Type:",null,null,{"$f":"Settings!C73&\"-\"&A31","v":"UP-RSL"},null,{"$f":"Settings!C71&\"-\"&A31","v":"PO-RSL"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided"]
["Upper Estimate",{"$f":"J26","v":0},null,{"$f":"'Res Inputs'!N15","v":0.02},null,{"$f":"'Res Inputs'!N39","v":0.5},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Res Inputs'!$F62,PRODUCT(C34:F34))","v":0.01},{"$f":"G34*B34","v":0},{"$f":"I26+H34","v":0},{"$f":"J26-H34","v":0},null,null,{"$f":"J35","v":497228053.02849418},{"$f":"H35","v":5022505.5861464059},{"$f":"N26+O26","v":17749441.385359425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["Best Estimate",{"$f":"J27","v":502250558.61464059},null,{"$f":"'Res Inputs'!N16","v":0.02},null,{"$f":"'Res Inputs'!N40","v":0.5},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Res Inputs'!$F63,PRODUCT(C35:F35))","v":0.01},{"$f":"G35*B35","v":5022505.5861464059},{"$f":"I27+H35","v":22771946.971505832},{"$f":"J27-H35","v":497228053.02849418},null,null,{"$f":"M34/SUM($M34:$O34)","v":0.95620779428556568},{"$f":"N34/SUM($M34:$O34)","v":9.6586645887430881E-3},{"$f":"O34/SUM($M34:$O34)","v":3.4133541125691204E-2}]
["Lower Estimate",{"$f":"J28","v":0},null,{"$f":"'Res Inputs'!N17","v":0.02},null,{"$f":"'Res Inputs'!N41","v":0.5},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Res Inputs'!$F64,PRODUCT(C36:F36))","v":0.01},{"$f":"G36*B36","v":0},{"$f":"I28+H36","v":0},{"$f":"J28-H36","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J43/#REF!","v":{"$error":"#REF!"}},{"$f":"AE38-AB38","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE38","v":{"$error":"#REF!"}},{"$f":"AB39","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C82","v":"CME"},{"$f":"Settings!D82","v":"Contents Moved & Evacuated"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J35/#REF!","v":{"$error":"#REF!"}},{"$f":"AE39-AB39","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE39","v":{"$error":"#REF!"}},{"$f":"AB40","v":{"$error":"#REF!"}}]
[null,{"$f":"B32","v":"Residential Component of Damage¹ (£)"},{"$f":"C24","v":"% Warning Success"},null,{"$f":"E24","v":"% Response Operated"},{"$f":"F32","v":"% Response Potential"},{"$f":"Settings!F82","v":"%CME"},{"$f":"\"£\"&A39","v":"£CME"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE40-AB40","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE40","v":{"$error":"#REF!"}},{"$f":"AB52","v":{"$error":"#REF!"}}]
["Type:",null,{"$f":"C25","v":"WS-D"},null,{"$f":"Settings!C72&\"-\"&A39","v":"OP-CME"},{"$f":"Settings!C71&\"-\"&A39","v":"PO-CME"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided"]
["Upper Estimate",{"$f":"J34","v":0},{"$f":"'Res Inputs'!N49","v":0.30020000000000002},null,{"$f":"'Res Inputs'!N26","v":0.73130600000000001},{"$f":"'Res Inputs'!N42","v":0.2132},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Res Inputs'!$F65,PRODUCT(C42:F42))","v":4.6805514647840003E-2},{"$f":"G42*B42","v":0},{"$f":"I34+H42","v":0},{"$f":"J34-H42","v":0},null,null,{"$f":"J43","v":473955038.10915202},{"$f":"H43","v":23273014.919342149},{"$f":"N34+O34","v":22771946.971505832}]
["Best Estimate",{"$f":"J35","v":497228053.02849418},{"$f":"'Res Inputs'!N50","v":0.30020000000000002},null,{"$f":"'Res Inputs'!N27","v":0.73130600000000001},{"$f":"'Res Inputs'!N43","v":0.2132},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Res Inputs'!$F66,PRODUCT(C43:F43))","v":4.6805514647840003E-2},{"$f":"G43*B43","v":23273014.919342149},{"$f":"I35+H43","v":46044961.890847981},{"$f":"J35-H43","v":473955038.10915202},null,null,{"$f":"M42/SUM($M42:$O42)","v":0.91145199636375385},{"$f":"N42/SUM($M42:$O42)","v":4.4755797921811828E-2},{"$f":"O42/SUM($M42:$O42)","v":4.379220571443429E-2}]
["Lower Estimate",{"$f":"J36","v":0},{"$f":"'Res Inputs'!N51","v":0.30020000000000002},null,{"$f":"'Res Inputs'!N28","v":0.73130600000000001},{"$f":"'Res Inputs'!N44","v":0.2132},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Res Inputs'!$F67,PRODUCT(C44:F44))","v":4.6805514647840003E-2},{"$f":"G44*B44","v":0},{"$f":"I36+H44","v":0},{"$f":"J36-H44","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"Settings!H45&\" Avoided (\"&AD28&\")\"","v":"Direct Property Damages Avoided (Damage[A]²)"},{"$f":"\"Residual Residential \"&Settings!H45&\" (\"&AD29&\")\"","v":"Residual Residential Direct Property Damages (Damage²)"},null,null,"Residual damages","Damages avoided"]
["Upper Estimate",null,null,null,null,null,null,"Upper Estimate",{"$f":"I42","v":0},0,null,null,{"$f":"J49","v":473955038.10915202},{"$f":"N42+O42","v":46044961.890847981}]
["Best Estimate",null,null,null,null,null,null,"Best Estimate",46044961.890847981,473955038.10915202,null,null,{"$f":"M48/SUM($M48:$O48)","v":0.91145199636375385},{"$f":"N48/SUM($M48:$O48)","v":8.8548003636246111E-2}]
["Lower Estimate",null,null,null,null,null,null,"Lower Estimate",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual EAD2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE52-AB52","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE52","v":{"$error":"#REF!"}},{"$f":"AB53","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE53-AB53","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE53","v":{"$error":"#REF!"}},{"$f":"AB54","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE54-AB54","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE54","v":0},{"$f":"AB55","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{B}"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{P}"]

{"sheet":"Non-Res Inputs","index":8,"n_rows":141,"n_cols":24,"rows_kept":141,"cut":false,"hidden":false,"merged":[[44,0,46,1],[35,2,37,3],[35,0,37,1],[34,0,34,2],[28,0,30,1],[38,0,40,1],[44,2,46,3],[41,0,43,1],[38,2,40,3],[41,2,43,3],[23,0,23,2],[23,3,23,4],[25,0,27,1],[33,0,33,1],[22,0,22,1],[25,2,27,3],[28,2,30,3],[70,2,72,2],[60,0,60,2],[64,0,66,1],[61,2,63,2],[2,14,2,15],[8,2,10,3],[11,2,13,3],[14,2,16,3],[7,0,7,2],[2,12,2,13],[14,0,16,1],[6,0,6,1],[8,0,10,1],[11,0,13,1],[23,13,24,13],[24,0,24,2],[17,0,19,1],[17,2,19,3],[67,0,69,1],[64,6,66,12],[73,3,75,3],[47,0,49,1],[52,0,52,1],[61,0,63,1],[67,2,69,2],[47,2,49,3],[73,0,75,1],[70,0,72,1],[54,0,56,1],[54,2,56,3],[64,2,66,2],[73,2,75,2],[79,10,79,11],[60,6,60,12],[67,3,69,3],[70,3,72,3],[67,6,69,12],[64,3,66,3],[70,6,72,12],[61,3,63,3],[73,6,75,12],[61,6,63,12],[79,8,79,9]]}
[]
[null,null,null,"Non-Residential Input Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Back: Residential Calculation",null,"Next: Non-Residential Calculation"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Sources","Confidence"]
[{"$f":"Settings!C73","v":"UP"},null,{"$f":"Settings!E73","v":"% Response Uptake"},"The percentage of properties/areas at risk that each measure has been installed or invested in",null,null,null,null,null,null,null,null,"Mode:","Simple"]
[{"$f":"IF(N7=\"Simple\",\"\",\"Factors contributing to uptake:\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N7=\"Simple\",Settings!F73,\"Aggregate \"&Settings!F73)","v":"%UP"}]
[{"$f":"Settings!C83","v":"BDD"},null,{"$f":"Settings!D83","v":"Business Direct Damages Avoided"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F9=\"\",F10,F9),IF(F9=\"\",PRODUCT(F10:M10),PRODUCT(F9:M9)))","v":0}]
[null,null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F10<1,F10,1),IF(PRODUCT(F10:M10)<1,PRODUCT(F10:M10),1))","v":0}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F11=\"\",F10,F11),IF(F11=\"\",PRODUCT(F10:M10),PRODUCT(F11:M11)))","v":0}]
[{"$f":"Settings!C79","v":"WIR"},null,{"$f":"Settings!D79","v":"Warning Independent Resistance"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F12=\"\",F13,F12),IF(F12=\"\",PRODUCT(F13:M13),PRODUCT(F12:M12)))","v":3.2000000000000001E-2}]
[null,null,null,null,"Best Estimate",3.2000000000000001E-2,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F13<1,F13,1),IF(PRODUCT(F13:M13)<1,PRODUCT(F13:M13),1))","v":3.2000000000000001E-2},"Post flood event surveys, a major flood barrier company",4]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F14=\"\",F13,F14),IF(F14=\"\",PRODUCT(F13:M13),PRODUCT(F14:M14)))","v":3.2000000000000001E-2}]
[{"$f":"Settings!C80","v":"WDR"},null,{"$f":"Settings!D80","v":"Warning Dependent Resistance"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F15=\"\",F16,F15),IF(F15=\"\",PRODUCT(F16:M16),PRODUCT(F15:M15)))","v":4.8000000000000001E-2},null,null,null,null,null,null,null,null,null,"Simple"]
[null,null,null,null,"Best Estimate",4.8000000000000001E-2,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F16<1,F16,1),IF(PRODUCT(F16:M16)<1,PRODUCT(F16:M16),1))","v":4.8000000000000001E-2},"Post flood event surveys, a major flood barrier company",4,null,null,{"$f":"IF(AND(R17=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F17=\"\",F16,F17),IF(F17=\"\",PRODUCT(F16:M16),PRODUCT(F17:M17)))","v":4.8000000000000001E-2},null,null,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R17=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C81","v":"RSL"},null,{"$f":"Settings!D81","v":"Resilience Measures"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F18=\"\",F19,F18),IF(F18=\"\",PRODUCT(F19:M19),PRODUCT(F18:M18)))","v":0.02},null,null,null,null,{"$f":"IF(AND(R17=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.02,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F19<1,F19,1),IF(PRODUCT(F19:M19)<1,PRODUCT(F19:M19),1))","v":0.02},"Estimated based on values for resistance",4,null,null,{"$f":"IF(AND(R20=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,"If you don't put upper & lower estimates, the spreadsheet will just take the best estimate"]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$7=\"Simple\",IF(F20=\"\",F19,F20),IF(F20=\"\",PRODUCT(F19:M19),PRODUCT(F20:M20)))","v":0.02},null,null,null,{"$f":"R46","v":{"$error":"#REF!"}},{"$f":"IF(R20=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R20=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R23=1,'Damage Inputs'!$P$7=\"On\"),P9,\"\")","v":""}]
[{"$f":"Settings!C72","v":"OP"},null,{"$f":"Settings!E72","v":"% Response Operated"},"The percentage of measures operated in each flood warning lead-time category",null,null,null,null,null,null,null,null,"No. of categories:",3,null,null,null,{"$f":"IF(D62=\"Yes\",0,1)","v":1},{"$f":"IF(R23=1,P10,\"\")","v":0}]
["Flood warning lead-time categories:",null,null,"Set on Res Inputs tab",null,{"$f":"'Res Inputs'!F21","v":"0 - 1 hour"},{"$f":"'Res Inputs'!G21","v":"1 - 8 hours"},{"$f":"IF('Res Inputs'!H21=\"\",\"\",'Res Inputs'!H21)","v":"> 8 hours"},{"$f":"IF('Res Inputs'!I21=\"\",\"\",'Res Inputs'!I21)","v":""},{"$f":"IF('Res Inputs'!J21=\"\",\"\",'Res Inputs'!J21)","v":""},{"$f":"IF('Res Inputs'!K21=\"\",\"\",'Res Inputs'!K21)","v":""},{"$f":"IF('Res Inputs'!L21=\"\",\"\",'Res Inputs'!L21)","v":""},{"$f":"IF('Res Inputs'!M21=\"\",\"\",'Res Inputs'!M21)","v":""},{"$f":"\"Aggregate \"&Settings!F72","v":"Aggregate %OP"},null,null,null,null,{"$f":"IF(AND(R23=1,'Damage Inputs'!$P$7=\"On\"),P11,\"\")","v":""}]
[{"$f":"IF(SUM(F25:M25)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":"% of properties at risk in each category:"},null,null,null,null,0.12909999999999999,0.69730000000000003,0.1736,null,null,null,null,null,null,"Estimated at expert workshop",3,null,null,{"$f":"IF(AND(R26=1,'Damage Inputs'!$P$7=\"On\"),P12,\"\")","v":""}]
[{"$f":"A15","v":"WDR"},null,{"$f":"C15","v":"Warning Dependent Resistance"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F26=\"\",N27,F26*$F$25+G26*$G$25+H26*$H$25+I26*$I$25+J26*$J$25+K26*$K$25+L26*$L$25+M26*$M$25)","v":0.95886309999999997},null,null,null,{"$f":"(R71+R74)/(R71+R74)","v":1},{"$f":"IF(R26=1,P13,\"\")","v":4}]
[null,null,null,null,"Best Estimate",0.92300000000000004,0.95799999999999996,0.98899999999999999,null,null,null,null,null,{"$f":"F27*$F$25+G27*$G$25+H27*$H$25+I27*$I$25+J27*$J$25+K27*$K$25+L27*$L$25+M27*$M$25","v":0.95886309999999997},"Post flood event surveys",4,null,null,{"$f":"IF(AND(R26=1,'Damage Inputs'!$P$7=\"On\"),P14,\"\")","v":""}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F28=\"\",N27,F28*$F$25+G28*$G$25+H28*$H$25+I28*$I$25+J28*$J$25+K28*$K$25+L28*$L$25+M28*$M$25)","v":0.95886309999999997}]
[{"$f":"Settings!C82","v":"CME"},null,{"$f":"Settings!D82","v":"Contents Moved & Evacuated"},null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F29=\"\",N30,F29*$F$25+G29*$G$25+H29*$H$25+I29*$I$25+J29*$J$25+K29*$K$25+L29*$L$25+M29*$M$25)","v":0.73130600000000001}]
[null,null,null,null,"Best Estimate",0.7,0.72,0.8,null,null,null,null,null,{"$f":"F30*$F$25+G30*$G$25+H30*$H$25+I30*$I$25+J30*$J$25+K30*$K$25+L30*$L$25+M30*$M$25","v":0.73130600000000001},"Jacqui Cotton Report / Parker et al (2007)",2]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF(F31=\"\",N30,F31*$F$25+G31*$G$25+H31*$H$25+I31*$I$25+J31*$J$25+K31*$K$25+L31*$L$25+M31*$M$25)","v":0.73130600000000001},null,null,null,null,{"$f":"IF(AND(R32=1,'Damage Inputs'!$P$7=\"On\"),P18,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D71=\"Yes\",0,1)","v":1},{"$f":"IF(R32=1,P19,\"\")","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R32=1,'Damage Inputs'!$P$7=\"On\"),P20,\"\")","v":""}]
[{"$f":"Settings!C71","v":"PO"},null,{"$f":"Settings!E71","v":"% Response Potential"},{"$f":"\"The percentage of the potential \"&LOWER(Settings!I47)&\" reduced if a measure is operated\"","v":"The percentage of the potential damage reduced if a measure is operated"},null,null,null,null,null,null,null,null,"Mode:","Detailed CME"]
[{"$f":"IF(N34=\"Simple\",\"\",\"Factors contributing to effectiveness:\")","v":"Factors contributing to effectiveness:"},null,null,null,null,"Effectiveness","Potential Inventory Damage","Moveable Inventory Damage",null,null,null,null,null,{"$f":"IF(N34=\"Simple\",Settings!F71,\"Aggregate \"&Settings!F71)","v":"Aggregate %PO"}]
[{"$f":"A9","v":"BDD"},null,{"$f":"C9","v":"Business Direct Damages Avoided"},null,"Upper Estimate",0.84,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F36=\"\",F37,F36),IF(F36=\"\",PRODUCT(F37:M37),PRODUCT(F36:M36)))","v":0.84},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",null,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
[null,null,null,null,"Best Estimate",0.745,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",F37,PRODUCT(F37:M37))","v":0.745},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"","Medium",null,null,null,null,null,null,null,"Simple"]
[null,null,null,null,"Lower Estimate",0.65,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F38=\"\",F37,F38),IF(F38=\"\",PRODUCT(F37:M37),PRODUCT(F38:M38)))","v":0.65},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",null,null,null,null,null,null,null,null,"Detailed"]
[{"$f":"A12","v":"WIR"},null,"Warning-Independent Resistance",null,"Upper Estimate",0.84,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F39=\"\",F40,F39),IF(F39=\"\",PRODUCT(F40:M40),PRODUCT(F39:M39)))","v":0.84},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,{"$f":"IF(AND(R40=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.745,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",F40,PRODUCT(F40:M40))","v":0.745},"Average of upper and lower bounds, from \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R40=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",0.65,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F41=\"\",F40,F41),IF(F41=\"\",PRODUCT(F40:M40),PRODUCT(F41:M41)))","v":0.65},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,{"$f":"IF(AND(R40=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"A26","v":"WDR"},null,"Warning-Dependent Resistance",null,"Upper Estimate",0.84,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F42=\"\",F43,F42),IF(F42=\"\",PRODUCT(F43:M43),PRODUCT(F42:M42)))","v":0.84},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,{"$f":"IF(AND(R43=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",0.745,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",F43,PRODUCT(F43:M43))","v":0.745},"Average of upper and lower bounds, from \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,{"$f":"R17","v":{"$error":"#REF!"}},{"$f":"IF(R43=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",0.65,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F44=\"\",F43,F44),IF(F44=\"\",PRODUCT(F43:M43),PRODUCT(F44:M44)))","v":0.65},"From \"Developing the Evidence Base for Flood Resistance & Resilience\"",2,null,null,{"$f":"IF(AND(R43=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Yes"]
[{"$f":"A18","v":"RSL"},null,"Resilience Measures",null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F45=\"\",F46,F45),IF(F45=\"\",PRODUCT(F46:M46),PRODUCT(F45:M45)))","v":0.5},null,null,null,null,{"$f":"IF(AND(R46=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"No"]
[null,null,null,null,"Best Estimate",0.5,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",F46,PRODUCT(F46:M46))","v":0.5},null,4,null,{"$f":"IF(#REF!=\"Yes\",0,1)","v":{"$error":"#REF!"}},{"$f":"IF(R46=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F47=\"\",F46,F47),IF(F47=\"\",PRODUCT(F46:M46),PRODUCT(F47:M47)))","v":0.5},null,null,null,null,{"$f":"IF(AND(R46=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"A29","v":"CME"},null,"Contents Moved & Evacuated",null,"Upper Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F48=\"\",F49,F48),IF(F48=\"\",PRODUCT(F49:M49),PRODUCT(F48:M48)))","v":0.2132},null,null,null,null,{"$f":"IF(AND(R49=1,'Damage Inputs'!$P$7=\"On\"),P26,\"\")","v":""},null,null,null,null,"Simple"]
[null,null,null,null,"Best Estimate",null,0.52,0.41,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",F49,PRODUCT(F49:M49))","v":0.2132},"Parker et al (2007), as used in Jacqui Cotton Report",2,null,{"$f":"R74","v":1},{"$f":"IF(R49=1,P27,\"\")","v":4},null,null,null,null,"Detailed CME"]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,{"$f":"IF($N$34=\"Simple\",IF(F50=\"\",F49,F50),IF(F50=\"\",PRODUCT(F49:M49),PRODUCT(F50:M50)))","v":0.2132},null,null,null,null,{"$f":"IF(AND(R49=1,'Damage Inputs'!$P$7=\"On\"),P28,\"\")","v":""},null,null,null,null,"Detailed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R52=1,'Damage Inputs'!$P$7=\"On\"),P29,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D74=\"Yes\",0,1)","v":1},{"$f":"IF(R52=1,P30,\"\")","v":2},null,null,"GRAPH, LIKE I DID UP AT FHRC, BUT AUTOMATICALLY ADJUSTING"]
[{"$f":"Settings!C70","v":"WS"},null,{"$f":"Settings!E70","v":"% Warning Success"},"The percentage of properties at risk that receive a warning",null,null,null,null,null,null,null,null,"Mode:","Detailed",null,null,null,null,{"$f":"IF(AND(R52=1,'Damage Inputs'!$P$7=\"On\"),P31,\"\")","v":""}]
[null,null,{"$f":"IF(N53=\"Simple\",\"\",\"Factors contributing to RA:\")","v":"Factors contributing to RA:"},null,null,"Coverage","Reliability & Availability",null,null,null,null,null,null,{"$f":"IF(N53=\"Simple\",Settings!F70,\"Aggregate \"&Settings!F70)","v":"Aggregate %WS"}]
[{"$f":"Settings!C70&\"-NR\"","v":"WS-NR"},null,{"$f":"A53&\" for non-residential properties\"","v":"WS for non-residential properties"},null,"Upper Estimate",0.79,0.38,null,null,null,null,null,null,{"$f":"IF($N$53=\"Simple\",IF(F55=\"\",F56,F55),IF(F55=\"\",PRODUCT(F56:M56),PRODUCT(F55:M55)))","v":0.30020000000000002}]
[null,null,null,null,"Best Estimate",0.79,0.38,null,null,null,null,null,null,{"$f":"IF($N$53=\"Simple\",F56,PRODUCT(F56:M56))","v":0.30020000000000002},"Scott (2012) - value for OM6 (KPI902) & KPI905. EA Investment Strategy (2003) as given in Parker et al (2007)",2,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
[null,null,null,null,"Lower Estimate",0.79,0.38,null,null,null,null,null,null,{"$f":"IF($N$53=\"Simple\",IF(F57=\"\",F56,F57),IF(F57=\"\",PRODUCT(F56:M56),PRODUCT(F57:M57)))","v":0.30020000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R59=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R40","v":{"$error":"#REF!"}},{"$f":"IF(R59=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,"Benefit Over-Rides","If insufficient data is available for the individual factors, you can use a single percentage value for each pathway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R59=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Low"]
["Benefit Pathway",null,null,"Use Over-Ride?",null,"% Value","Notes",null,null,null,null,null,null,null,"Data Sources","Confidence",null,null,{"$f":"IF(AND(R62=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Medium"]
[{"$f":"A36","v":"BDD"},null,{"$f":"C9","v":"Business Direct Damages Avoided"},"No","Upper Estimate",null,"Value for BCP taken from FLOODsite report.",null,null,null,null,null,null,null,null,null,null,{"$f":"R43","v":{"$error":"#REF!"}},{"$f":"IF(R62=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,"High"]
[null,null,null,null,"Best Estimate",0.05,null,null,null,null,null,null,null,null,"FLOODsite Report: Table 9.5","Low",null,null,{"$f":"IF(AND(R62=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R65=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Settings!C79","v":"WIR"},null,{"$f":"Settings!D79","v":"Warning Independent Resistance"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R46","v":{"$error":"#REF!"}},{"$f":"IF(R65=1,#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,1]
[null,null,null,null,"Best Estimate",0,null,null,null,null,null,null,null,null,"No data available",null,null,null,{"$f":"IF(AND(R65=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,2]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R68=1,'Damage Inputs'!$P$7=\"On\"),P36,\"\")","v":""},null,null,null,null,3]
[{"$f":"Settings!C80","v":"WDR"},null,{"$f":"Settings!D80","v":"Warning Dependent Resistance"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R23","v":1},{"$f":"IF(R68=1,P37,\"\")","v":"Medium"},null,null,null,null,4]
[null,null,null,null,"Best Estimate",0.02,null,null,null,null,null,null,null,null,"FLOODsite Report: Table 9.5",null,null,null,{"$f":"IF(AND(R68=1,'Damage Inputs'!$P$7=\"On\"),P38,\"\")","v":""},null,null,null,null,5]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R71=1,'Damage Inputs'!$P$7=\"On\"),P39,\"\")","v":""},null,null,null,null,6]
[{"$f":"Settings!C81","v":"RSL"},null,{"$f":"Settings!D81","v":"Resilience Measures"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D65=\"Yes\",0,1)","v":1},{"$f":"IF(R71=1,P40,\"\")","v":2},null,null,null,null,7]
[null,null,null,null,"Best Estimate",0,null,null,null,null,null,null,null,null,"No data available",null,null,null,{"$f":"IF(AND(R71=1,'Damage Inputs'!$P$7=\"On\"),P41,\"\")","v":""},null,null,null,null,8]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R74=1,'Damage Inputs'!$P$7=\"On\"),P42,\"\")","v":""}]
[{"$f":"Settings!C82","v":"CME"},null,{"$f":"Settings!D82","v":"Contents Moved & Evacuated"},"No","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D68=\"Yes\",0,1)","v":1},{"$f":"IF(R74=1,P43,\"\")","v":2}]
[null,null,null,null,"Best Estimate",0.05,null,null,null,null,null,null,null,null,"FLOODsite Report: Table 9.5",null,null,null,{"$f":"IF(AND(R74=1,'Damage Inputs'!$P$7=\"On\"),P44,\"\")","v":""},null,null,null,null,"Yes"]
[null,null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R77=1,'Damage Inputs'!$P$7=\"On\"),P45,\"\")","v":""},null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R32","v":1},{"$f":"IF(R77=1,P46,\"\")","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R77=1,'Damage Inputs'!$P$7=\"On\"),P47,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!O71","v":1},null,null,null,{"$f":"IF(AND(R80=1,'Damage Inputs'!$P$7=\"On\"),P48,\"\")","v":""},null,null,null,null,"Upper & Lower Bounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!O72","v":2},null,null,{"$f":"R52","v":1},{"$f":"IF(R80=1,P49,\"\")","v":2},null,null,null,null,{"$f":"'Non-Res'!AB22","v":"On"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!O73","v":3},null,null,null,{"$f":"IF(AND(R80=1,'Damage Inputs'!$P$7=\"On\"),P50,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!O74","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!O75","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highlight drop-downs?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Damage Inputs'!U42","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R87=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D68=\"No\",D74=\"No\"),1,0)","v":1},{"$f":"IF(R87=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R87=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R90=1,'Damage Inputs'!$P$7=\"On\"),P55,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D62=\"No\",1,0)","v":1},{"$f":"IF(R90=1,P56,\"\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R90=1,'Damage Inputs'!$P$7=\"On\"),P57,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R93=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(#REF!=\"No\",#REF!=\"No\",#REF!=\"No\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R93=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R93=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(R98=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R103=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R112=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R112=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R112=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R115=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R115=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R115=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R118=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(R118=1,#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R118=1,'Damage Inputs'!$P$7=\"On\"),#REF!,\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R121=1,'Damage Inputs'!$P$7=\"On\"),P62,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D62=\"Yes\",1,0)","v":0},{"$f":"IF(R121=1,P63,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R121=1,'Damage Inputs'!$P$7=\"On\"),P64,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R124=1,'Damage Inputs'!$P$7=\"On\"),P65,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D65=\"Yes\",1,0)","v":0},{"$f":"IF(R124=1,P66,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R124=1,'Damage Inputs'!$P$7=\"On\"),P67,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R127=1,'Damage Inputs'!$P$7=\"On\"),P68,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D68=\"Yes\",1,0)","v":0},{"$f":"IF(R127=1,P69,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R127=1,'Damage Inputs'!$P$7=\"On\"),P70,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R130=1,'Damage Inputs'!$P$7=\"On\"),P71,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D71=\"Yes\",1,0)","v":0},{"$f":"IF(R130=1,P72,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R130=1,'Damage Inputs'!$P$7=\"On\"),P73,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R133=1,'Damage Inputs'!$P$7=\"On\"),P74,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D74=\"Yes\",1,0)","v":0},{"$f":"IF(R133=1,P75,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R133=1,'Damage Inputs'!$P$7=\"On\"),P76,\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low:",{"$f":"COUNTIF(S16:S134,\"=Low\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium:",{"$f":"COUNTIF(S16:S134,\"=Medium\")","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High:",{"$f":"COUNTIF(S16:S134,\"=High\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Data:",{"$f":"COUNTIF(S17:S135,\"=0\")","v":1}]

{"sheet":"Non-Res","index":9,"n_rows":58,"n_cols":31,"rows_kept":58,"cut":false,"hidden":false,"merged":[[15,6,16,6],[24,6,25,6],[24,9,25,9],[15,8,16,8],[22,8,22,9],[15,9,16,9],[24,8,25,8],[15,7,16,7],[2,13,2,14],[14,8,14,9],[5,10,5,15],[2,3,2,9],[8,7,8,9],[2,11,2,12],[39,6,40,6],[47,6,48,6],[39,7,40,7],[24,7,25,7],[31,7,32,7],[31,6,32,6],[47,7,48,7]]}
[]
[]
[null,null,null,"Damages Avoided by Non-Residential Property-Level NSRs",null,null,null,null,null,null,null,"Back: Non-Residential Inputs",null,"Next: view results in Dashboard"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Reduction in \"&H9&\" as each measure is applied\"","v":"Reduction in Damage as each measure is applied"}]
[]
[]
[null,null,{"$f":"'Res Calcs'!C9","v":"WS"},{"$f":"'Res Calcs'!D9","v":"UP"},{"$f":"'Res Calcs'!E9","v":"OP"},{"$f":"'Res Calcs'!F9","v":"PO"},null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
[null,null,{"$f":"'Res Calcs'!C10","v":"% Warning Success"},{"$f":"'Res Calcs'!D10","v":"% Response Uptake"},{"$f":"'Res Calcs'!E10","v":"% Response Operated"},{"$f":"'Res Calcs'!F10","v":"% Response Potential"},null,{"$f":"'Res Calcs'!H10","v":"Damage¹"},{"$f":"\"Non-\"&'Res Calcs'!I10","v":"Non-Residential Component of Damage¹ (%)"},{"$f":"\"Non-\"&'Res Calcs'!J10","v":"Non-Residential Component of Damage¹ (£)"}]
["Upper Estimate",null,null,null,null,null,"Upper Estimate",{"$f":"Assets!I76","v":1000000000},{"$f":"'Damage Inputs'!G12","v":""},{"$f":"H11*I11","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Best Estimate",null,null,null,null,null,"Best Estimate",{"$f":"Assets!I77","v":1000000000},{"$f":"'Damage Inputs'!G13","v":0.48},{"$f":"H12*I12","v":480000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Lower Estimate",null,null,null,null,null,"Lower Estimate",{"$f":"Assets!I78","v":1000000000},{"$f":"'Damage Inputs'!G14","v":""},{"$f":"H13*I13","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Non-Res Inputs'!A9","v":"BDD"},{"$f":"Settings!D83","v":"Business Direct Damages Avoided"},null,null,null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
[null,{"$f":"J10","v":"Non-Residential Component of Damage¹ (£)"},{"$f":"C10","v":"% Warning Success"},{"$f":"D10","v":"% Response Uptake"},null,{"$f":"F10","v":"% Response Potential"},{"$f":"\"%\"&A15","v":"%BDD"},{"$f":"\"£\"&A15","v":"£BDD"},{"$f":"\"Cumulative Damages Avoided (\"&AD30&\")\"","v":"Cumulative Damages Avoided (Damage[A])"},{"$f":"\"Residual Non-Residential \"&AD27","v":"Residual Non-Residential Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
["Type:",null,{"$f":"C9&\"-NR\"","v":"WS-NR"},{"$f":"D9&\"-\"&A15","v":"UP-BDD"},null,{"$f":"F9&\"-\"&A15","v":"PO-BDD"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided",null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Upper Estimate",{"$f":"J11","v":{"$error":"#VALUE!"}},{"$f":"'Non-Res Inputs'!N55","v":0.30020000000000002},{"$f":"'Non-Res Inputs'!N9","v":0},null,{"$f":"'Non-Res Inputs'!N36","v":0.84},{"$f":"IF('Non-Res Inputs'!D$62=\"Yes\",'Non-Res Inputs'!F62,PRODUCT(C18:F18))","v":0},{"$f":"G18*B18*AD34","v":{"$error":"#VALUE!"}},{"$f":"H18","v":{"$error":"#VALUE!"}},{"$f":"J11-H18","v":{"$error":"#VALUE!"}},null,null,{"$f":"J19","v":480000000},{"$f":"I19","v":0},{"$f":"I12","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
["Best Estimate",{"$f":"J12","v":480000000},{"$f":"'Non-Res Inputs'!N56","v":0.30020000000000002},{"$f":"'Non-Res Inputs'!N10","v":0},null,{"$f":"'Non-Res Inputs'!N37","v":0.745},{"$f":"IF('Non-Res Inputs'!D$62=\"Yes\",'Non-Res Inputs'!F63,PRODUCT(C19:F19))","v":0},{"$f":"G19*B19*AD34","v":0},{"$f":"H19","v":0},{"$f":"J12-H19","v":480000000},null,null,{"$f":"M18/SUM($M18:$O18)","v":0.99999999899999992},{"$f":"N18/SUM($M18:$O18)","v":0},{"$f":"O18/SUM($M18:$O18)","v":9.9999999899999991E-10}]
["Lower Estimate",{"$f":"J13","v":{"$error":"#VALUE!"}},{"$f":"'Non-Res Inputs'!N57","v":0.30020000000000002},{"$f":"'Non-Res Inputs'!N11","v":0},null,{"$f":"'Non-Res Inputs'!N38","v":0.65},{"$f":"IF('Non-Res Inputs'!D$62=\"Yes\",'Non-Res Inputs'!F64,PRODUCT(C20:F20))","v":0},{"$f":"G20*B20*AD34","v":{"$error":"#VALUE!"}},{"$f":"H20","v":{"$error":"#VALUE!"}},{"$f":"J13-H20","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Settings!J20=TRUE, \"On\", \"Off\")","v":"On"}]
[{"$f":"'Res Calcs'!A15","v":"RST"},{"$f":"'Res Calcs'!B15","v":"Resistance Measures"},null,null,null,null,null,null,{"$f":"H9","v":"Damage"}]
[{"$f":"'Res Calcs'!A16","v":"WIR"},{"$f":"'Res Calcs'!B16","v":"Warning Independent Resistance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
[null,{"$f":"B16","v":"Non-Residential Component of Damage¹ (£)"},null,{"$f":"D10","v":"% Response Uptake"},null,{"$f":"F10","v":"% Response Potential"},{"$f":"Settings!F79","v":"%WIR"},{"$f":"\"£\"&A24","v":"£WIR"},{"$f":"\"Cumulative \"&Settings!H45&\" Avoided (\"&AD30&\")\"","v":"Cumulative Direct Property Damages Avoided (Damage[A])"},{"$f":"\"Residual Non-Residential \"&Settings!H45","v":"Residual Non-Residential Direct Property Damages"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
["Type:",null,null,{"$f":"D9&\"-\"&A24","v":"UP-WIR"},null,{"$f":"F9&\"-\"&A24","v":"PO-WIR"}]
["Upper Estimate",{"$f":"J11","v":{"$error":"#VALUE!"}},null,{"$f":"'Non-Res Inputs'!N12","v":3.2000000000000001E-2},null,{"$f":"'Non-Res Inputs'!N39","v":0.84},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",'Non-Res Inputs'!F65,PRODUCT(C27:F27))","v":2.6880000000000001E-2},{"$f":"G27*B27*AE34","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
["Best Estimate",{"$f":"J12","v":480000000},null,{"$f":"'Non-Res Inputs'!N13","v":3.2000000000000001E-2},null,{"$f":"'Non-Res Inputs'!N40","v":0.745},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",'Non-Res Inputs'!F66,PRODUCT(C28:F28))","v":2.384E-2},{"$f":"G28*B28*AE34","v":11443200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27&\"[A]\"&CHAR(178)","v":"Damage[A]²"}]
["Lower Estimate",{"$f":"J13","v":{"$error":"#VALUE!"}},null,{"$f":"'Non-Res Inputs'!N14","v":3.2000000000000001E-2},null,{"$f":"'Non-Res Inputs'!N41","v":0.65},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",'Non-Res Inputs'!F67,PRODUCT(C29:F29))","v":2.0800000000000003E-2},{"$f":"G29*B29*AE34","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27&CHAR(178)","v":"Damage²"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27&\"[A]\"","v":"Damage[A]"}]
[{"$f":"'Res Calcs'!A23","v":"WDR"},{"$f":"'Res Calcs'!B23","v":"Warning Dependent Resistance"}]
[null,{"$f":"B25","v":"Non-Residential Component of Damage¹ (£)"},{"$f":"C10","v":"% Warning Success"},{"$f":"D10","v":"% Response Uptake"},{"$f":"E10","v":"% Response Operated"},{"$f":"F10","v":"% Response Potential"},{"$f":"\"%\"&A31","v":"%WDR"},{"$f":"\"£\"&A31","v":"£WDR"}]
["Type:",null,{"$f":"C9&\"-NR\"","v":"WS-NR"},{"$f":"D9&\"-\"&A31","v":"UP-WDR"},{"$f":"E9&\"-\"&A31","v":"OP-WDR"},{"$f":"F9&\"-\"&A31","v":"PO-WDR"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided"]
["Upper Estimate",{"$f":"B27","v":{"$error":"#VALUE!"}},{"$f":"C50","v":0.30020000000000002},{"$f":"'Non-Res Inputs'!N15","v":4.8000000000000001E-2},{"$f":"'Non-Res Inputs'!N26","v":0.95886309999999997},{"$f":"'Non-Res Inputs'!N42","v":0.84},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",'Non-Res Inputs'!F68,PRODUCT(C34:F34))","v":1.1606140329638401E-2},{"$f":"G34*B34*AE34","v":{"$error":"#VALUE!"}},{"$f":"H27+H34","v":{"$error":"#VALUE!"}},{"$f":"J11-I34","v":{"$error":"#VALUE!"}},null,null,{"$f":"J35","v":463615900.25966823},{"$f":"I35","v":16384099.740331776},0,null,null,null,null,null,null,null,null,null,null,null,null,"Consolidate BDD:","No",0,1]
["Best Estimate",{"$f":"B28","v":480000000},{"$f":"C51","v":0.30020000000000002},{"$f":"'Non-Res Inputs'!N16","v":4.8000000000000001E-2},{"$f":"'Non-Res Inputs'!N27","v":0.95886309999999997},{"$f":"'Non-Res Inputs'!N43","v":0.745},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",'Non-Res Inputs'!F69,PRODUCT(C35:F35))","v":1.02935411256912E-2},{"$f":"G35*B35*AE34","v":4940899.7403317764},{"$f":"H28+H35","v":16384099.740331776},{"$f":"J12-I35","v":463615900.25966823},null,null,{"$f":"M34/SUM($M34:$O34)","v":0.96586645887430878},{"$f":"N34/SUM($M34:$O34)","v":3.4133541125691204E-2},{"$f":"O34/SUM($M34:$O34)","v":0}]
["Lower Estimate",{"$f":"B29","v":{"$error":"#VALUE!"}},{"$f":"C52","v":0.30020000000000002},{"$f":"'Non-Res Inputs'!N17","v":4.8000000000000001E-2},{"$f":"'Non-Res Inputs'!N28","v":0.95886309999999997},{"$f":"'Non-Res Inputs'!N44","v":0.65},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",'Non-Res Inputs'!F70,PRODUCT(C36:F36))","v":8.9809419217440015E-3},{"$f":"G36*B36*AE34","v":{"$error":"#VALUE!"}},{"$f":"H29+H36","v":{"$error":"#VALUE!"}},{"$f":"J13-I36","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J51/#REF!","v":{"$error":"#REF!"}},{"$f":"AE38-AB38","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE38","v":{"$error":"#REF!"}},{"$f":"AB39","v":{"$error":"#REF!"}}]
[{"$f":"'Res Calcs'!A31","v":"RSL"},{"$f":"'Res Calcs'!B31","v":"Resilience Measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J43/#REF!","v":{"$error":"#REF!"}},{"$f":"AE39-AB39","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE39","v":{"$error":"#REF!"}},{"$f":"AB40","v":{"$error":"#REF!"}}]
[null,{"$f":"B32","v":"Non-Residential Component of Damage¹ (£)"},null,{"$f":"D25","v":"% Response Uptake"},null,{"$f":"F25","v":"% Response Potential"},{"$f":"\"%\"&A39","v":"%RSL"},{"$f":"\"£\"&A39","v":"£RSL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE40-AB40","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE40","v":{"$error":"#REF!"}},{"$f":"AB52","v":{"$error":"#REF!"}}]
["Type:",null,null,{"$f":"D9&\"-\"&A39","v":"UP-RSL"},null,{"$f":"F9&\"-\"&A39","v":"PO-RSL"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided"]
["Upper Estimate",{"$f":"J34","v":{"$error":"#VALUE!"}},null,{"$f":"'Non-Res Inputs'!N18","v":0.02},null,{"$f":"'Non-Res Inputs'!N45","v":0.5},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",'Non-Res Inputs'!F71,PRODUCT(C42:F42))","v":0.01},{"$f":"G42*B42*AE34","v":{"$error":"#VALUE!"}},{"$f":"I34+H42","v":{"$error":"#VALUE!"}},{"$f":"J34-H42","v":{"$error":"#VALUE!"}},null,null,{"$f":"J43","v":458979741.25707155},{"$f":"H43","v":4636159.0025966829},{"$f":"N34+O34","v":16384099.740331776}]
["Best Estimate",{"$f":"J35","v":463615900.25966823},null,{"$f":"'Non-Res Inputs'!N19","v":0.02},null,{"$f":"'Non-Res Inputs'!N46","v":0.5},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",'Non-Res Inputs'!F72,PRODUCT(C43:F43))","v":0.01},{"$f":"G43*B43*AE34","v":4636159.0025966829},{"$f":"I35+H43","v":21020258.74292846},{"$f":"J35-H43","v":458979741.25707155},null,null,{"$f":"M42/SUM($M42:$O42)","v":0.95620779428556579},{"$f":"N42/SUM($M42:$O42)","v":9.6586645887430898E-3},{"$f":"O42/SUM($M42:$O42)","v":3.4133541125691204E-2}]
["Lower Estimate",{"$f":"J36","v":{"$error":"#VALUE!"}},null,{"$f":"'Non-Res Inputs'!N20","v":0.02},null,{"$f":"'Non-Res Inputs'!N47","v":0.5},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",'Non-Res Inputs'!F73,PRODUCT(C44:F44))","v":0.01},{"$f":"G44*B44*AE34","v":{"$error":"#VALUE!"}},{"$f":"I36+H44","v":{"$error":"#VALUE!"}},{"$f":"J36-H44","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"'Res Calcs'!A39","v":"CME"},{"$f":"'Res Calcs'!B39","v":"Contents Moved & Evacuated"}]
[null,{"$f":"B40","v":"Non-Residential Component of Damage¹ (£)"},"% Relability & Availability",null,"% Operated","% Effectiveness",{"$f":"\"%\"&A47","v":"%CME"},{"$f":"\"£\"&A47","v":"£CME"}]
["Type:",null,{"$f":"C33","v":"WS-NR"},null,{"$f":"E9&\"-\"&A47","v":"OP-CME"},{"$f":"F9&\"-\"&A47","v":"PO-CME"},null,null,null,null,null,null,"Residual damages","Damages avoided","Damages previously avoided"]
["Upper Estimate",{"$f":"J42","v":{"$error":"#VALUE!"}},{"$f":"'Non-Res Inputs'!N55","v":0.30020000000000002},null,{"$f":"'Non-Res Inputs'!N29","v":0.73130600000000001},{"$f":"'Non-Res Inputs'!N48","v":0.2132},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",'Non-Res Inputs'!F74,PRODUCT(C50:F50))","v":4.6805514647840003E-2},{"$f":"G50*B50*AE34","v":{"$error":"#VALUE!"}},{"$f":"I42+H50","v":{"$error":"#VALUE!"}},{"$f":"J42-H50","v":{"$error":"#VALUE!"}},null,null,{"$f":"J51","v":437496958.2546019},{"$f":"H51","v":21482783.002469677},{"$f":"N42+O42","v":21020258.74292846}]
["Best Estimate",{"$f":"J43","v":458979741.25707155},{"$f":"'Non-Res Inputs'!N56","v":0.30020000000000002},null,{"$f":"'Non-Res Inputs'!N30","v":0.73130600000000001},{"$f":"'Non-Res Inputs'!N49","v":0.2132},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",'Non-Res Inputs'!F75,PRODUCT(C51:F51))","v":4.6805514647840003E-2},{"$f":"G51*B51*AE34","v":21482783.002469677},{"$f":"I43+H51","v":42503041.745398134},{"$f":"J43-H51","v":437496958.2546019},null,null,{"$f":"M50/SUM($M50:$O50)","v":0.91145199636375396},{"$f":"N50/SUM($M50:$O50)","v":4.4755797921811828E-2},{"$f":"O50/SUM($M50:$O50)","v":4.379220571443429E-2},null,null,null,null,null,null,null,null,"Residual EAD2"]
["Lower Estimate",{"$f":"J44","v":{"$error":"#VALUE!"}},{"$f":"'Non-Res Inputs'!N57","v":0.30020000000000002},null,{"$f":"'Non-Res Inputs'!N31","v":0.73130600000000001},{"$f":"'Non-Res Inputs'!N50","v":0.2132},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",'Non-Res Inputs'!F76,PRODUCT(C52:F52))","v":4.6805514647840003E-2},{"$f":"G52*B52*AE34","v":{"$error":"#VALUE!"}},{"$f":"I44+H52","v":{"$error":"#VALUE!"}},{"$f":"J44-H52","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"J19/#REF!","v":{"$error":"#REF!"}},{"$f":"AE52-AB52","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE52","v":{"$error":"#REF!"}},{"$f":"AB53","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE53-AB53","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE53","v":{"$error":"#REF!"}},{"$f":"AB54","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"AE54-AB54","v":{"$error":"#REF!"}},{"$f":"$AE$54-AE54","v":0},{"$f":"AB55","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"Settings!H45&\" Avoided (\"&AD28&\")\"","v":"Direct Property Damages Avoided (Damage[A]²)"},{"$f":"\"Residual Non-Residential \"&Settings!H45&\" (\"&AD29&\")\"","v":"Residual Non-Residential Direct Property Damages (Damage²)"},null,null,"Residual damages","Damages avoided",null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
["Upper Estimate",null,null,null,null,null,null,"Upper Estimate",{"$f":"I50","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"J57","v":437496958.2546019},{"$f":"N50+O50","v":42503041.745398134},null,null,null,null,null,null,null,null,null,"RA{B}"]
["Best Estimate",null,null,null,null,null,null,"Best Estimate",42503041.745398134,437496958.2546019,null,null,{"$f":"M56/SUM($M56:$O56)","v":0.91145199636375396},{"$f":"N56/SUM($M56:$O56)","v":8.8548003636246111E-2},null,null,null,null,null,null,null,null,null,"RA{P}"]
["Lower Estimate",null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Wider Impacts","index":10,"n_rows":46,"n_cols":34,"rows_kept":46,"cut":false,"hidden":false,"merged":[[5,0,5,1],[6,0,6,3],[7,0,9,1],[7,2,9,3],[10,0,12,1],[10,2,12,3],[13,0,15,1],[13,2,15,3],[16,0,18,1],[16,2,18,3],[22,5,22,11],[24,0,46,3],[22,0,22,4],[22,13,22,19],[22,20,22,26],[22,27,22,33]]}
[]
[]
[null,null,null,null,null,"Wider Impacts Inputs & Calculation",null,null,null,null,"View Scenario:"]
[]
[]
[{"$f":"Settings!C71","v":"PO"},null,{"$f":"Settings!E71","v":"% Response Potential"},null,{"$f":"\"The percentage of the potential wider impacts reduced if a measure is operated, as a percentage of the \"&F7&\" avoided\"","v":"The percentage of the potential wider impacts reduced if a measure is operated, as a percentage of the Direct Property Damage avoided"}]
[null,null,null,null,null,{"$f":"F24","v":"Direct Property Damage"},{"$f":"'Damage Inputs'!AF11","v":"Risk to Life"},{"$f":"'Damage Inputs'!AG11","v":"Other Economic"},{"$f":"'Damage Inputs'!AH11","v":"Infrastructure"},{"$f":"'Damage Inputs'!AI11","v":"Health & Social"},{"$f":"'Damage Inputs'!AJ11","v":"Institutional"},{"$f":"'Damage Inputs'!AK11","v":"Other"}]
[{"$f":"Settings!C79","v":"WIR"},null,{"$f":"Settings!D79","v":"Warning Independent Resistance"},null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN135,0,$R$18-1)","v":0.84},1,1,1,1,1,1]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN136,0,$R$18-1)","v":0.745},1,1,1,1,1,1]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN137,0,$R$18-1)","v":0.65},1,1,1,1,1,1]
[{"$f":"Settings!C80","v":"WDR"},null,{"$f":"Settings!D80","v":"Warning Dependent Resistance"},null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN138,0,$R$18-1)","v":0.84},1,1,1,1,1,1,null,null," ",null,null,"Baseline"]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN139,0,$R$18-1)","v":0.745},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D29","v":"Scenario 1"}]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN140,0,$R$18-1)","v":0.65},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D30","v":"Scenario 2"}]
[{"$f":"Settings!C81","v":"RSL"},null,{"$f":"Settings!D81","v":"Resilience Measures"},null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN141,0,$R$18-1)","v":0.5},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D31","v":"Scenario 3"}]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN142,0,$R$18-1)","v":0.5},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D32","v":"Scenario 4"}]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN143,0,$R$18-1)","v":0.5},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D33","v":"Scenario 5"}]
[{"$f":"Settings!C82","v":"CME"},null,{"$f":"Settings!D82","v":"Contents Moved & Evacuated"},null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN144,0,$R$18-1)","v":0.2132},1,1,1,1,1,1]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN145,0,$R$18-1)","v":0.2132},1,1,1,1,1,1,null,null,null,null,null,1]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN146,0,$R$18-1)","v":0.2132},1,1,1,1,1,1]
[]
[]
[]
["Wider Benefits Calculation",null,null,null,null,{"$f":"\"Percentage impacts avoided for \"&OFFSET(R10,R18,0)","v":"Percentage impacts avoided for Baseline"},null,null,null,null,null,null,null,"Input",null,null,null,null,null,null,"Impacts avoided",null,null,null,null,null,null,"Output (residual impacts)"]
[null,null,null,null,null,{"$f":"'Damage Inputs'!C8","v":"Direct Property Damage"},{"$f":"G7","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other",null,{"$f":"F24","v":"Direct Property Damage"},"Risk to Life","Other Economic","Infrastructure","Health & Social","Institutional","Other",{"$f":"N24","v":"Direct Property Damage"},{"$f":"O24","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other",{"$f":"U24","v":"Direct Property Damage"},{"$f":"V24","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other"]
["The percentage impacts avoided is given for each pathway, based on the effectiveness values above (assuming other factors are the same for each wider impact). The damage inputs above are used as the initial input, and each pathway is applied sequentially (using the output damages from the previous pathway as an input). The calculation therefore leads across then down.",null,null,null,{"$f":"Settings!C78","v":"RST"},{"$f":"Settings!D78","v":"Resistance Measures"},null,null,null,null,null,null,null,{"$f":"F25","v":"Resistance Measures"},null,null,null,null,null,null,{"$f":"N25","v":"Resistance Measures"},null,null,null,null,null,null,{"$f":"U25","v":"Resistance Measures"}]
[null,null,null,null,{"$f":"A8","v":"WIR"},{"$f":"C8","v":"Warning Independent Resistance"}]
[null,null,null,null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN202,0,$R$18-1)","v":2.6880000000000001E-2},{"$f":"$F27*G8","v":2.6880000000000001E-2},{"$f":"$F27*H8","v":2.6880000000000001E-2},2.6880000000000001E-2,2.6880000000000001E-2,2.6880000000000001E-2,2.6880000000000001E-2]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN203,0,$R$18-1)","v":2.384E-2},{"$f":"$F28*G9","v":2.384E-2},2.384E-2,2.384E-2,2.384E-2,2.384E-2,2.384E-2,null,{"$f":"\"Resistance measures applied as a single pathway (adding WIR and WDR)\"","v":"Resistance measures applied as a single pathway (adding WIR and WDR)"},null,null,null,"IMPORTANT: THE  CALCULATIONS ON THIS SHEET ASSUME RESIDENTIAL AND NON-RESIDENTIAL INPUT VALUES ARE THE SAME. THIS ISSUE IS CORRECTED ON THE DASHBOARD."]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN204,0,$R$18-1)","v":2.0800000000000003E-2},{"$f":"$F29*G10","v":2.0800000000000003E-2},2.0800000000000003E-2,2.0800000000000003E-2,2.0800000000000003E-2,2.0800000000000003E-2,2.0800000000000003E-2]
[]
[null,null,null,null,{"$f":"A11","v":"WDR"},{"$f":"C11","v":"Warning Dependent Resistance"}]
[null,null,null,null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN205,0,$R$18-1)","v":0},{"$f":"$F32*G11","v":0},{"$f":"$F32*H11","v":0},0,0,0,0,null,{"$f":"OFFSET('Damage Inputs'!E12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AF12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AG12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AH12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AI12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AJ12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AK12,($R$18-1)*3,0)","v":0},{"$f":"N32*(F32+F27)","v":0},{"$f":"O32*(G27+G32)","v":0},0,0,0,0,0,{"$f":"N32-U32","v":0},{"$f":"O32-V32","v":0},0,0,0,0,0]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN206,0,$R$18-1)","v":1.02935411256912E-2},{"$f":"$F33*G12","v":1.02935411256912E-2},1.02935411256912E-2,1.02935411256912E-2,1.02935411256912E-2,1.02935411256912E-2,1.02935411256912E-2,null,{"$f":"OFFSET('Damage Inputs'!E13,($R$18-1)*3,0)","v":1000000000},{"$f":"OFFSET('Damage Inputs'!AF13,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AG13,($R$18-1)*3,0)","v":399999999.99999994},{"$f":"OFFSET('Damage Inputs'!AH13,($R$18-1)*3,0)","v":500000000},{"$f":"OFFSET('Damage Inputs'!AI13,($R$18-1)*3,0)","v":300000000},{"$f":"OFFSET('Damage Inputs'!AJ13,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AK13,($R$18-1)*3,0)","v":0},{"$f":"N33*(F33+F28)","v":34133541.125691198},0,13653416.450276477,17066770.562845599,10240062.337707359,0,0,{"$f":"N33-U33","v":965866458.87430882},0,386346583.54972345,482933229.43715441,289759937.66229266,0,0]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN207,0,$R$18-1)","v":0},{"$f":"$F34*G13","v":0},0,0,0,0,0,null,{"$f":"OFFSET('Damage Inputs'!E14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AF14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AG14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AH14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AI14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AJ14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AK14,($R$18-1)*3,0)","v":0},{"$f":"N34*(F34+F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"A14","v":"RSL"},{"$f":"C14","v":"Resilience Measures"},null,null,null,null,null,null,null,{"$f":"F37","v":"Resilience Measures"},null,null,null,null,null,null,{"$f":"N37","v":"Resilience Measures"},null,null,null,null,null,null,{"$f":"U37","v":"Resilience Measures"}]
[null,null,null,null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN211,0,$R$18-1)","v":0.01},{"$f":"$F38*G14","v":0.01},{"$f":"$F38*H14","v":0.01},0.01,0.01,0.01,0.01,null,{"$f":"AB32","v":0},0,0,0,0,0,0,{"$f":"N38*F38","v":0},{"$f":"O38*G38","v":0},0,0,0,0,0,{"$f":"N38-U38","v":0},0,0,0,0,0,0]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN212,0,$R$18-1)","v":0.01},{"$f":"$F39*G15","v":0.01},0.01,0.01,0.01,0.01,0.01,null,965866458.87430882,0,386346583.54972345,482933229.43715441,289759937.66229266,0,0,9658664.5887430888,0,3863465.8354972345,4829332.2943715444,2897599.3766229264,0,0,956207794.28556573,0,382483117.71422619,478103897.14278287,286862338.28566974,0,0]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN213,0,$R$18-1)","v":0.01},{"$f":"$F40*G16","v":0.01},0.01,0.01,0.01,0.01,0.01,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"A17","v":"CME"},{"$f":"C17","v":"Contents Moved & Evacuated"},null,null,null,null,null,null,null,{"$f":"F43","v":"Contents Moved & Evacuated"},null,null,null,null,null,null,{"$f":"N43","v":"Contents Moved & Evacuated"},null,null,null,null,null,null,{"$f":"U43","v":"Contents Moved & Evacuated"}]
[null,null,null,null,"Upper Estimate",{"$f":"OFFSET('Mod Calc'!BN217,0,$R$18-1)","v":4.6805514647840003E-2},{"$f":"$F44*G17","v":4.6805514647840003E-2},{"$f":"$F44*H17","v":4.6805514647840003E-2},4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,null,{"$f":"AB38","v":0},0,0,0,0,0,0,{"$f":"N44*F44","v":0},{"$f":"O44*G44","v":0},0,0,0,0,0,{"$f":"N44-U44","v":0},0,0,0,0,0,0]
[null,null,null,null,"Best Estimate",{"$f":"OFFSET('Mod Calc'!BN218,0,$R$18-1)","v":4.6805514647840003E-2},{"$f":"$F45*G18","v":4.6805514647840003E-2},4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,null,956207794.28556573,0,382483117.71422619,478103897.14278287,286862338.28566974,0,0,44755797.921811827,0,17902319.168724727,22377898.960905913,13426739.37654355,0,0,911451996.36375391,0,364580798.54550147,455725998.18187696,273435598.90912622,0,0]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN219,0,$R$18-1)","v":4.6805514647840003E-2},{"$f":"$F46*G19","v":4.6805514647840003E-2},4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,4.6805514647840003E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Wider Impacts (Assets)","index":11,"n_rows":40,"n_cols":27,"rows_kept":40,"cut":false,"hidden":false,"merged":[[22,13,22,19],[22,20,22,26],[22,27,22,33],[24,0,46,3],[13,0,15,1],[13,2,15,3],[16,0,18,1],[16,2,18,3],[22,0,22,4],[22,5,22,11],[5,0,5,1],[6,0,6,3],[7,0,9,1],[7,2,9,3],[10,0,12,1],[10,2,12,3]]}
[]
[]
[null,null,null,null,null,"Wider Impacts Inputs & Calculation",null,null,null,null,"View Scenario:"]
[null,null,null,null,null,"(working with assets)"]
[]
[null,null,{"$f":"\"Percentage of impacts avoided by assets that can be attributed to each pathway, relative to the percentage attributed for \"&F7","v":"Percentage of impacts avoided by assets that can be attributed to each pathway, relative to the percentage attributed for Direct Property Damage"}]
[null,null,null,null,null,{"$f":"F24","v":"Direct Property Damage"},{"$f":"'Damage Inputs'!AF11","v":"Risk to Life"},{"$f":"'Damage Inputs'!AG11","v":"Other Economic"},{"$f":"'Damage Inputs'!AH11","v":"Infrastructure"},{"$f":"'Damage Inputs'!AI11","v":"Health & Social"},{"$f":"'Damage Inputs'!AJ11","v":"Institutional"},{"$f":"'Damage Inputs'!AK11","v":"Other"}]
[{"$f":"Settings!C75","v":"FDO"},null,{"$f":"Settings!D75","v":"Flood Defence Operation"},null,"Upper Estimate",{"$f":"Assets!F9","v":0.4},1,1,1,1,1,1]
[null,null,null,null,"Best Estimate",{"$f":"Assets!F10","v":0.28000000000000003},1,1,1,1,1,1]
[null,null,null,null,"Lower Estimate",{"$f":"Assets!F11","v":0},1,1,1,1,1,1]
[{"$f":"Settings!C76","v":"WCM"},null,{"$f":"Settings!D76","v":"Watercourse Management"},null,"Upper Estimate",{"$f":"Assets!F15","v":0.1},1,1,1,1,1,1,null,null," ",null,null,"Baseline"]
[null,null,null,null,"Best Estimate",{"$f":"Assets!F16","v":0.1},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D29","v":"Scenario 1"}]
[null,null,null,null,"Lower Estimate",{"$f":"Assets!F17","v":0.1},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D30","v":"Scenario 2"}]
[{"$f":"Settings!C77","v":"CBO"},null,{"$f":"Settings!D77","v":"Community Based Operations"},null,"Upper Estimate",{"$f":"Assets!F21","v":0.05},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D31","v":"Scenario 3"}]
[null,null,null,null,"Best Estimate",{"$f":"Assets!F22","v":0.05},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D32","v":"Scenario 4"}]
[null,null,null,null,"Lower Estimate",{"$f":"Assets!F23","v":0.05},1,1,1,1,1,1,null,null,null,null,null,{"$f":"Settings!D33","v":"Scenario 5"}]
[null,null,{"$f":"Assets!A63","v":"Static Flood Defences & Routine Watercourse Capacity Maintenance"},null,"Upper Estimate",{"$f":"100%-IF(Settings!$J$8=TRUE,F8,0)-IF(Settings!$J$10=TRUE,F14,0)-IF(Settings!$J$12=TRUE,F11,0)","v":0.44999999999999996},{"$f":"(100%-IF(Settings!$J$8=TRUE,G8*$F8,0)-IF(Settings!$J$10=TRUE,G14*$F14,0)-IF(Settings!$J$12=TRUE,G11*$F11,0))/$F17","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,H8*$F8,0)-IF(Settings!$J$10=TRUE,H14*$F14,0)-IF(Settings!$J$12=TRUE,H11*$F11,0))/$F17","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,I8*$F8,0)-IF(Settings!$J$10=TRUE,I14*$F14,0)-IF(Settings!$J$12=TRUE,I11*$F11,0))/$F17","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,J8*$F8,0)-IF(Settings!$J$10=TRUE,J14*$F14,0)-IF(Settings!$J$12=TRUE,J11*$F11,0))/$F17","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,K8*$F8,0)-IF(Settings!$J$10=TRUE,K14*$F14,0)-IF(Settings!$J$12=TRUE,K11*$F11,0))/$F17","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,L8*$F8,0)-IF(Settings!$J$10=TRUE,L14*$F14,0)-IF(Settings!$J$12=TRUE,L11*$F11,0))/$F17","v":1}]
[null,null,null,null,"Best Estimate",{"$f":"100%-IF(Settings!$J$8=TRUE,F9,0)-IF(Settings!$J$10=TRUE,F15,0)-IF(Settings!$J$12=TRUE,F12,0)","v":0.56999999999999995},{"$f":"(100%-IF(Settings!$J$8=TRUE,G9*$F9,0)-IF(Settings!$J$10=TRUE,G15*$F15,0)-IF(Settings!$J$12=TRUE,G12*$F12,0))/$F18","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,H9*$F9,0)-IF(Settings!$J$10=TRUE,H15*$F15,0)-IF(Settings!$J$12=TRUE,H12*$F12,0))/$F18","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,I9*$F9,0)-IF(Settings!$J$10=TRUE,I15*$F15,0)-IF(Settings!$J$12=TRUE,I12*$F12,0))/$F18","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,J9*$F9,0)-IF(Settings!$J$10=TRUE,J15*$F15,0)-IF(Settings!$J$12=TRUE,J12*$F12,0))/$F18","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,K9*$F9,0)-IF(Settings!$J$10=TRUE,K15*$F15,0)-IF(Settings!$J$12=TRUE,K12*$F12,0))/$F18","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,L9*$F9,0)-IF(Settings!$J$10=TRUE,L15*$F15,0)-IF(Settings!$J$12=TRUE,L12*$F12,0))/$F18","v":1},null,null,null,null,null,1]
[null,null,null,null,"Lower Estimate",{"$f":"100%-IF(Settings!$J$8=TRUE,F10,0)-IF(Settings!$J$10=TRUE,F16,0)-IF(Settings!$J$12=TRUE,F13,0)","v":0.85},{"$f":"(100%-IF(Settings!$J$8=TRUE,G10*$F10,0)-IF(Settings!$J$10=TRUE,G16*$F16,0)-IF(Settings!$J$12=TRUE,G13*$F13,0))/$F19","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,H10*$F10,0)-IF(Settings!$J$10=TRUE,H16*$F16,0)-IF(Settings!$J$12=TRUE,H13*$F13,0))/$F19","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,I10*$F10,0)-IF(Settings!$J$10=TRUE,I16*$F16,0)-IF(Settings!$J$12=TRUE,I13*$F13,0))/$F19","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,J10*$F10,0)-IF(Settings!$J$10=TRUE,J16*$F16,0)-IF(Settings!$J$12=TRUE,J13*$F13,0))/$F19","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,K10*$F10,0)-IF(Settings!$J$10=TRUE,K16*$F16,0)-IF(Settings!$J$12=TRUE,K13*$F13,0))/$F19","v":1},{"$f":"(100%-IF(Settings!$J$8=TRUE,L10*$F10,0)-IF(Settings!$J$10=TRUE,L16*$F16,0)-IF(Settings!$J$12=TRUE,L13*$F13,0))/$F19","v":1}]
[]
[]
[]
["Wider Benefits Calculation",null,null,null,null,{"$f":"\"Percentage impacts avoided for \"&OFFSET(R10,R18,0)","v":"Percentage impacts avoided for Baseline"},null,null,null,null,null,null,null,"Input",null,null,null,null,null,null,"Impacts avoided"]
[null,null,null,null,null,{"$f":"'Damage Inputs'!C8","v":"Direct Property Damage"},{"$f":"G7","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other",null,{"$f":"F24&\" Avoided\"","v":"Direct Property Damage Avoided"},{"$f":"G24","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other",{"$f":"N24","v":"Direct Property Damage Avoided"},{"$f":"O24","v":"Risk to Life"},"Other Economic","Infrastructure","Health & Social","Institutional","Other"]
[null,null,null,null,{"$f":"A8","v":"FDO"},{"$f":"C8","v":"Flood Defence Operation"},null,null,null,null,null,null,null,{"$f":"F25","v":"Flood Defence Operation"},null,null,null,null,null,null,{"$f":"N25","v":"Flood Defence Operation"}]
[null,null,null,null,"Upper Estimate",{"$f":"IF(Settings!$J$8=TRUE,OFFSET('Mod Calc'!BN182,0,$R$18-1)*F8,0)","v":0.39204},{"$f":"$F26*G11","v":0.39204},0.39204,0.39204,0.39204,0.39204,0.39204,null,{"$f":"OFFSET('Damage Inputs'!D12,($R$18-1)*3,0)","v":""},{"$f":"OFFSET('Damage Inputs'!AF12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AG12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AH12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AI12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AJ12,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AK12,($R$18-1)*3,0)","v":0},{"$f":"N26*F26","v":{"$error":"#VALUE!"}},{"$f":"O26*G26","v":0},{"$f":"P26*H26","v":0},{"$f":"Q26*I26","v":0},{"$f":"R26*J26","v":0},{"$f":"S26*K26","v":0},{"$f":"T26*L26","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"IF(Settings!$J$8=TRUE,OFFSET('Mod Calc'!BN183,0,$R$18-1)*F9,0)","v":0.27442800000000001},0.27442800000000001,0.27442800000000001,0.27442800000000001,0.27442800000000001,0.27442800000000001,0.27442800000000001,null,{"$f":"OFFSET('Damage Inputs'!D13,($R$18-1)*3,0)","v":2000000000},{"$f":"OFFSET('Damage Inputs'!AF13,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AG13,($R$18-1)*3,0)","v":399999999.99999994},{"$f":"OFFSET('Damage Inputs'!AH13,($R$18-1)*3,0)","v":500000000},{"$f":"OFFSET('Damage Inputs'!AI13,($R$18-1)*3,0)","v":300000000},{"$f":"OFFSET('Damage Inputs'!AJ13,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AK13,($R$18-1)*3,0)","v":0},548856000,0,109771199.99999999,137214000,82328400,0,0]
[null,null,null,null,"Lower Estimate",{"$f":"IF(Settings!$J$8=TRUE,OFFSET('Mod Calc'!BN184,0,$R$18-1)*F10,0)","v":0},0,0,0,0,0,0,null,{"$f":"OFFSET('Damage Inputs'!D14,($R$18-1)*3,0)","v":""},{"$f":"OFFSET('Damage Inputs'!AF14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AG14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AH14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AI14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AJ14,($R$18-1)*3,0)","v":0},{"$f":"OFFSET('Damage Inputs'!AK14,($R$18-1)*3,0)","v":0},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"A11","v":"WCM"},{"$f":"C11","v":"Watercourse Management"},null,null,null,null,null,null,null,{"$f":"F31","v":"Watercourse Management"},null,null,null,null,null,null,{"$f":"N31","v":"Watercourse Management"}]
[null,null,null,null,"Upper Estimate",{"$f":"IF(Settings!$J$12=TRUE,OFFSET('Mod Calc'!BN185,0,$R$18-1)*F11,0)","v":4.5000000000000005E-2},{"$f":"$F32*G14","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,null,{"$f":"N26","v":""},{"$f":"AC26","v":0},0,0,0,0,0,{"$f":"N32*F32","v":{"$error":"#VALUE!"}},0,0,0,0,0,0]
[null,null,null,null,"Best Estimate",{"$f":"IF(Settings!$J$12=TRUE,OFFSET('Mod Calc'!BN186,0,$R$18-1)*F12,0)","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,null,{"$f":"N27","v":2000000000},0,0,0,0,0,0,90000000.000000015,0,0,0,0,0,0]
[null,null,null,null,"Lower Estimate",{"$f":"IF(Settings!$J$12=TRUE,OFFSET('Mod Calc'!BN187,0,$R$18-1)*F13,0)","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,null,"",0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"A14","v":"CBO"},{"$f":"C14","v":"Community Based Operations"},null,null,null,null,null,null,null,{"$f":"F37","v":"Community Based Operations"},null,null,null,null,null,null,{"$f":"N37","v":"Community Based Operations"}]
[null,null,null,null,"Upper Estimate",{"$f":"IF(Settings!$J$10=TRUE,OFFSET('Mod Calc'!BN188,0,$R$18-1)*F14,0)","v":3.6000000000000004E-2},{"$f":"$F38*G17","v":3.6000000000000004E-2},3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,null,{"$f":"N32","v":""},{"$f":"AC32","v":0},0,0,0,0,0,{"$f":"N38*F38","v":{"$error":"#VALUE!"}},0,0,0,0,0,0]
[null,null,null,null,"Best Estimate",{"$f":"IF(Settings!$J$10=TRUE,OFFSET('Mod Calc'!BN189,0,$R$18-1)*F15,0)","v":3.6000000000000004E-2},3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,null,{"$f":"N33","v":2000000000},0,0,0,0,0,0,72000000.000000015,0,0,0,0,0,0]
[null,null,null,null,"Lower Estimate",{"$f":"OFFSET('Mod Calc'!BN190,0,$R$18-1)*F16","v":3.6000000000000004E-2},3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,null,"",0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0]

{"sheet":"Investment","index":12,"n_rows":90,"n_cols":61,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,11,1,13],[2,11,2,13],[5,30,5,32],[9,28,9,30],[9,31,9,32],[3,10,3,11],[3,12,3,13],[15,38,15,42],[11,42,12,42],[11,39,12,39],[10,27,12,27],[11,38,12,38],[11,33,12,33],[11,40,12,40],[11,37,12,37],[10,33,10,37],[10,28,11,30],[15,23,15,32],[10,25,12,25],[10,26,12,26],[5,33,9,38],[11,35,12,35],[7,23,8,25],[11,36,12,36],[38,7,38,8],[26,15,27,15],[26,8,27,8],[28,12,29,12],[33,10,33,15],[26,12,27,12],[26,10,27,10],[33,17,33,21],[5,17,5,21],[6,10,7,13],[28,15,29,15],[26,14,27,14],[28,10,29,10],[28,13,29,13],[28,14,29,14],[26,11,27,11],[26,13,27,13],[25,10,25,15],[10,10,10,15],[11,21,12,21],[11,18,12,18],[5,4,5,8],[20,8,22,8],[20,5,22,5],[37,1,37,2],[28,7,29,7],[28,6,29,6],[28,1,29,1],[28,4,29,4],[28,5,29,5],[26,19,27,19],[26,21,27,21],[28,20,29,20],[28,18,29,18],[28,19,29,19],[28,21,29,21],[26,20,27,20],[28,17,29,17],[28,11,29,11],[28,8,29,8],[26,18,27,18],[26,17,27,17],[26,1,27,1],[26,6,27,6],[26,5,27,5],[26,4,27,4],[26,7,27,7],[11,1,11,3],[12,1,12,3],[11,17,12,17],[20,11,22,11],[20,15,22,15],[25,17,25,21],[7,1,7,3],[9,1,9,3],[11,11,12,11],[11,13,12,13],[20,10,22,10],[20,1,22,1],[8,1,8,3],[20,14,22,14],[13,10,13,15],[11,15,12,15],[18,10,18,15],[20,12,22,12],[11,10,12,10],[11,14,12,14],[11,12,12,12],[20,13,22,13],[10,1,10,3],[13,4,13,8],[20,4,22,4],[20,18,22,18],[20,19,22,19],[20,17,22,17],[20,20,22,20],[10,24,12,24],[10,23,12,23],[6,14,7,15],[10,31,11,32],[6,23,6,25],[10,38,10,42],[11,41,12,41],[11,34,12,34],[20,6,22,6],[20,7,22,7],[8,10,8,14],[13,17,13,21],[18,17,18,21],[10,17,10,21],[11,20,12,20],[11,19,12,19],[20,21,22,21]]}
[]
[null,null,null,null,"Investment Scenarios",null,null,null,null,null,null,"Example graphs:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",null,null,"Straight Line"]
[null,null,null,null,null,null,null,null,null,null,null,"(taken from first row of spreadsheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","a","b","Max Ben","Fixed Costs"]
[null,null,null,null,null,null,null,null,null,null,"Back: Damage Inputs",null,"Next: %OP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",2.1722447565000103,-2.1505223089350101,1.99,1.1111111111111112,-0.11111111111111116,1.99,0.1]
[null,null,null,null,{"$f":"E38","v":1},{"$f":"F38","v":1},{"$f":"G38","v":1},{"$f":"H38","v":0.99999999999999989},{"$f":"I38","v":0.99999999999999989}]
[null,null,null,null,"Areas of Investment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY19=1,\"These columns are only needed for inputting over-ride data. You have chosen to maintain the base investment distribution, so they are blanked out.\",\"\")","v":"These columns are only needed for inputting over-ride data. You have chosen to maintain the base investment distribution, so they are blanked out."}]
[null,"Investment Activities","Factors Affected","Pathways Affected","Flood Forecasting","Incident Management","Planning & Development Control","Mapping & Data","Additional Costs (e.g. office costs)",null,"To maintain the same distribution of investment between actions as is given for the base investment scenario, add investment scenarios to the rows on the left and select 'Maintain Proportions'. To create a new distribution of investment, choose 'Use Over-Ride' and type figures in the columns on the right. Where cells are left blank, the 'maintain proportions' figures will be used.",null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Benefit = Regardless of the amount spent, the maximum possible benefit that could be achieved"]
[null,{"$f":"\"Base Investment (\"&P9&\" \"&Settings!I49&\"):\"","v":"Base Investment (Million £):"},null,null,{"$f":"9","v":9},{"$f":"19+7","v":26},{"$f":"14","v":14},{"$f":"8+6","v":14},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs = The minimum investment needed to observe any benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY8","v":"Curve"},"Curve"]
[null,{"$f":"Settings!D29","v":"Scenario 1"},null,null,{"$f":"E8*2","v":18},{"$f":"F8*2","v":52},{"$f":"G8*2","v":28},{"$f":"H8*2","v":28},{"$f":"I8*2","v":20},null,"Unit of Investment",null,null,null,null,{"$f":"Settings!G49","v":"Million"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY9","v":"Straight"},"Straight"]
[null,{"$f":"Settings!D30","v":"Scenario 2"},null,null,{"$f":"E8/2","v":4.5},{"$f":"F8/2","v":13},{"$f":"G8/2","v":7},{"$f":"H8/2","v":7},{"$f":"I8/2","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOTH RELATIVE TO CURRENT CONDITIONS",null,null,null,null,"y = ba^(-x) + c",null,null,"y = ax + b"]
[null,{"$f":"Settings!D31","v":"Scenario 3"},null,null,0,0,0,0,0,null,{"$f":"\"Investment in Action (£\"&P9&\")\"","v":"Investment in Action (£Million)"},null,null,null,null,null,null,{"$f":"K11&\" - Manual Over-Ride of Investment in Actions\"","v":"Investment in Action (£Million) - Manual Over-Ride of Investment in Actions"},null,null,null,null,null,"Function shape (Curve or Straight)","Maximum Benefit","Fixed Costs","Confidence","Show Graph?","Variables for Curved Function",null,null,"Variables for Straight Line Function",null,"Proportion of Baseline Investment",null,null,null,null,"Benefit Multiplier"]
[null,{"$f":"Settings!D32","v":"Scenario 4"},null,null,0,0,0,0,0,null,"Base Investment",{"$f":"B9","v":"Scenario 1"},{"$f":"B10","v":"Scenario 2"},{"$f":"B11","v":"Scenario 3"},{"$f":"B12","v":"Scenario 4"},{"$f":"B13","v":"Scenario 5"},null,{"$f":"L12","v":"Scenario 1"},{"$f":"M12","v":"Scenario 2"},{"$f":"N12","v":"Scenario 3"},{"$f":"O12","v":"Scenario 4"},{"$f":"P12","v":"Scenario 5"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM12","v":"Scenario 1"},{"$f":"AN12","v":"Scenario 2"},{"$f":"AO12","v":"Scenario 3"},{"$f":"AP12","v":"Scenario 4"},{"$f":"AQ12","v":"Scenario 5"},{"$f":"L12","v":"Scenario 1"},{"$f":"M12","v":"Scenario 2"},{"$f":"N12","v":"Scenario 3"},{"$f":"O12","v":"Scenario 4"},{"$f":"P12","v":"Scenario 5"}]
[null,{"$f":"Settings!D33","v":"Scenario 5"},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","a","b"]
[null,"Detection, forecasting & warning",null,null,"Note: each column below should add up to 1"]
[null,"Investment in detection, forecasting and warning to increase the quality & coverage","WS","All",0.5,0,0,0.1,0.2,null,{"$f":"SUMPRODUCT(E8:I8*E15:I15)","v":7.9},{"$f":"IF($AY$19=1,$E$9*$E15+$F$9*$F15+$G$9*$G15+$H$9*$H15+$I$9*$I15,IF(R15=\"\",$E$9*$E15+$F$9*$F15+$G$9*$G15+$H$9*$H15+$I$9*$I15,R15))","v":15.8},{"$f":"IF($AY$19=1,$E$10*$E15+$F$10*$F15+$G$10*$G15+$H$10*$H15+$I$10*$I15,IF(S15=\"\",$E$10*$E15+$F$10*$F15+$G$10*$G15+$H$10*$H15+$I$10*$I15,S15))","v":3.95},{"$f":"IF($AY$19=1,$E$11*$E15+$F$11*$F15+$G$11*$G15+$H$11*$H15+$I$11*$I15,IF(T15=\"\",$E$11*$E15+$F$11*$F15+$G$11*$G15+$H$11*$H15+$I$11*$I15,T15))","v":0},{"$f":"IF($AY$19=1,$E$12*$E15+$F$12*$F15+$G$12*$G15+$H$12*$H15+$I$12*$I15,IF(U15=\"\",$E$12*$E15+$F$12*$F15+$G$12*$G15+$H$12*$H15+$I$12*$I15,U15))","v":0},{"$f":"IF($AY$19=1,$E$13*$E15+$F$13*$F15+$G$13*$G15+$H$13*$H15+$I$13*$I15,IF(V15=\"\",$E$13*$E15+$F$13*$F15+$G$13*$G15+$H$13*$H15+$I$13*$I15,V15))","v":0},null,6,8.1999999999999993,14,0,0,null,"Curve",{"$f":"ROUND(0.72/'Res Inputs'!N50,2)","v":2.4},0.1,5,"Yes",{"$f":"IF(OR(Z15=\"\",Y15=\"\", Y15=0),\"\",(-((1/Y15)-1))^(1/(Z15-1)))","v":1.8200882716407729},{"$f":"IF(OR(Z15=\"\",Y15=\"\", Y15=0),\"\",-Y15/(AC15^(-Z15)))","v":-2.5481235802970814},{"$f":"IF(OR(Z15=\"\",Y15=\"\", Y15=0),\"\",Y15)","v":2.4},{"$f":"IF(OR(Z15=\"\",Y15=\"\", Y15=0),\"\",-1/(Z15-1))","v":1.1111111111111112},{"$f":"IF(OR(Z15=\"\",Y15=\"\", Y15=0),\"\",1-AF15)","v":-0.11111111111111116},{"$f":"IF(OR($Y15=\"\",$Y15=0,L15=0),\"\",L15/$K15)","v":2},{"$f":"IF(OR($Y15=\"\",$Y15=0,M15=0),\"\",M15/$K15)","v":0.5},{"$f":"IF(OR($Y15=\"\",$Y15=0,N15=0),\"\",N15/$K15)","v":""},{"$f":"IF(OR($Y15=\"\",$Y15=0,O15=0),\"\",O15/$K15)","v":""},{"$f":"IF(OR($Y15=\"\",$Y15=0,P15=0),\"\",P15/$K15)","v":""},{"$f":"IF(OR($Y15=\"\",$Y15=0,L15=0),\"\",IF($X15=\"Curve\",IF(($AD15*$AC15^(-AH15)+$Y15)<0,0,$AD15*$AC15^(-AH15)+$Y15),IF(AH15<$Z15,0,IF(($AF15*AH15+$AG15)>$Y15,$Y15,$AF15*AH15+$AG15))))","v":1.6308065373456158},{"$f":"IF(OR($Y15=\"\",$Y15=0,M15=0),\"\",IF($X15=\"Curve\",IF(($AD15*$AC15^(-AI15)+$Y15)<0,0,$AD15*$AC15^(-AI15)+$Y15),IF(AI15<$Z15,0,IF(($AF15*AI15+$AG15)>$Y15,$Y15,$AF15*AI15+$AG15))))","v":0.51125093979747716},{"$f":"IF(OR($Y15=\"\",$Y15=0,N15=0),\"\",IF($X15=\"Curve\",IF(($AD15*$AC15^(-AJ15)+$Y15)<0,0,$AD15*$AC15^(-AJ15)+$Y15),IF(AJ15<$Z15,0,IF(($AF15*AJ15+$AG15)>$Y15,$Y15,$AF15*AJ15+$AG15))))","v":""},{"$f":"IF(OR($Y15=\"\",$Y15=0,O15=0),\"\",IF($X15=\"Curve\",IF(($AD15*$AC15^(-AK15)+$Y15)<0,0,$AD15*$AC15^(-AK15)+$Y15),IF(AK15<$Z15,0,IF(($AF15*AK15+$AG15)>$Y15,$Y15,$AF15*AK15+$AG15))))","v":""},{"$f":"IF(OR($Y15=\"\",$Y15=0,P15=0),\"\",IF($X15=\"Curve\",IF(($AD15*$AC15^(-AL15)+$Y15)<0,0,$AD15*$AC15^(-AL15)+$Y15),IF(AL15<$Z15,0,IF(($AF15*AL15+$AG15)>$Y15,$Y15,$AF15*AL15+$AG15))))","v":""}]
[null,"Investment in detection, forecasting and warning to change the distribution of properties in the flood warning lead time categories","OP","Dist",0.3,0,0,0.1,0.1,null,{"$f":"$E$8*E16+$F$8*F16+$G$8*G16+$H$8*H16+$I$8*I16","v":5.0999999999999996},{"$f":"IF($AY$19=1,$E$9*$E16+$F$9*$F16+$G$9*$G16+$H$9*$H16+$I$9*$I16,IF(R16=\"\",$E$9*$E16+$F$9*$F16+$G$9*$G16+$H$9*$H16+$I$9*$I16,R16))","v":10.199999999999999},{"$f":"IF($AY$19=1,$E$10*$E16+$F$10*$F16+$G$10*$G16+$H$10*$H16+$I$10*$I16,IF(S16=\"\",$E$10*$E16+$F$10*$F16+$G$10*$G16+$H$10*$H16+$I$10*$I16,S16))","v":2.5499999999999998},{"$f":"IF($AY$19=1,$E$11*$E16+$F$11*$F16+$G$11*$G16+$H$11*$H16+$I$11*$I16,IF(T16=\"\",$E$11*$E16+$F$11*$F16+$G$11*$G16+$H$11*$H16+$I$11*$I16,T16))","v":0},{"$f":"IF($AY$19=1,$E$12*$E16+$F$12*$F16+$G$12*$G16+$H$12*$H16+$I$12*$I16,IF(U16=\"\",$E$12*$E16+$F$12*$F16+$G$12*$G16+$H$12*$H16+$I$12*$I16,U16))","v":0},{"$f":"IF($AY$19=1,$E$13*$E16+$F$13*$F16+$G$13*$G16+$H$13*$H16+$I$13*$I16,IF(V16=\"\",$E$13*$E16+$F$13*$F16+$G$13*$G16+$H$13*$H16+$I$13*$I16,V16))","v":0},null,null,null,null,null,null,null,"See \"Modified %OP\" sheet to determine how the distribution of properties in flood warning lead time categories changes with investment levels",null,null,null,null,null,null,null,null,null,{"$f":"IF(L16=0,\"\",L16/$K16)","v":2},{"$f":"IF(M16=0,\"\",M16/$K16)","v":0.5},{"$f":"IF(N16=0,\"\",N16/$K16)","v":""},{"$f":"IF(O16=0,\"\",O16/$K16)","v":""},{"$f":"IF(P16=0,\"\",P16/$K16)","v":""},{"$f":"IF($Y16=\"\",\"\",IF($X16=\"Curve\",IF(($AD16*$AC16^(-AH16)+$Y16)<0,0,$AD16*$AC16^(-AH16)+$Y16),IF(AH16<$Z16,0,IF(($AF16*AH16+$AG16)>$Y16,$Y16,$AF16*AH16+$AG16))))","v":""}]
[null,null,null,null,null,null,1,null,null,null,{"$f":"$E$8*E17+$F$8*F17+$G$8*G17+$H$8*H17+$I$8*I17","v":14},{"$f":"IF($AY$19=1,$E$9*$E17+$F$9*$F17+$G$9*$G17+$H$9*$H17+$I$9*$I17,IF(R17=\"\",$E$9*$E17+$F$9*$F17+$G$9*$G17+$H$9*$H17+$I$9*$I17,R17))","v":28},{"$f":"IF($AY$19=1,$E$10*$E17+$F$10*$F17+$G$10*$G17+$H$10*$H17+$I$10*$I17,IF(S17=\"\",$E$10*$E17+$F$10*$F17+$G$10*$G17+$H$10*$H17+$I$10*$I17,S17))","v":7},{"$f":"IF($AY$19=1,$E$11*$E17+$F$11*$F17+$G$11*$G17+$H$11*$H17+$I$11*$I17,IF(T17=\"\",$E$11*$E17+$F$11*$F17+$G$11*$G17+$H$11*$H17+$I$11*$I17,T17))","v":0},{"$f":"IF($AY$19=1,$E$12*$E17+$F$12*$F17+$G$12*$G17+$H$12*$H17+$I$12*$I17,IF(U17=\"\",$E$12*$E17+$F$12*$F17+$G$12*$G17+$H$12*$H17+$I$12*$I17,U17))","v":0},{"$f":"IF($AY$19=1,$E$13*$E17+$F$13*$F17+$G$13*$G17+$H$13*$H17+$I$13*$I17,IF(V17=\"\",$E$13*$E17+$F$13*$F17+$G$13*$G17+$H$13*$H17+$I$13*$I17,V17))","v":0},null,null,null,null,null,null,null,"Curve",0,0,5,"No",{"$f":"IF(OR(Z17=\"\",Y17=\"\", Y17=0),\"\",(-((1/Y17)-1))^(1/(Z17-1)))","v":""},{"$f":"IF(OR(Z17=\"\",Y17=\"\", Y17=0),\"\",-Y17/(AC17^(-Z17)))","v":""},{"$f":"IF(OR(Z17=\"\",Y17=\"\", Y17=0),\"\",Y17)","v":""},{"$f":"IF(OR(Z17=\"\",Y17=\"\", Y17=0),\"\",-1/(Z17-1))","v":""},{"$f":"IF(OR(Z17=\"\",Y17=\"\", Y17=0),\"\",1-AF17)","v":""},{"$f":"IF(OR($Y17=\"\",$Y17=0,L17=0),\"\",L17/$K17)","v":""},"","","","",{"$f":"IF(OR($Y17=\"\",$Y17=0,L17=0),\"\",IF($X17=\"Curve\",IF(($AD17*$AC17^(-AH17)+$Y17)<0,0,$AD17*$AC17^(-AH17)+$Y17),IF(AH17<$Z17,0,IF(($AF17*AH17+$AG17)>$Y17,$Y17,$AF17*AH17+$AG17))))","v":""},"","","","",null,null,null,null,null,null,{"$f":"AY17","v":"Maintain Proportions"},"Maintain Proportions"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$E$8*E18+$F$8*F18+$G$8*G18+$H$8*H18+$I$8*I18","v":0},{"$f":"IF($AY$19=1,$E$9*$E18+$F$9*$F18+$G$9*$G18+$H$9*$H18+$I$9*$I18,IF(R18=\"\",$E$9*$E18+$F$9*$F18+$G$9*$G18+$H$9*$H18+$I$9*$I18,R18))","v":0},{"$f":"IF($AY$19=1,$E$10*$E18+$F$10*$F18+$G$10*$G18+$H$10*$H18+$I$10*$I18,IF(S18=\"\",$E$10*$E18+$F$10*$F18+$G$10*$G18+$H$10*$H18+$I$10*$I18,S18))","v":0},{"$f":"IF($AY$19=1,$E$11*$E18+$F$11*$F18+$G$11*$G18+$H$11*$H18+$I$11*$I18,IF(T18=\"\",$E$11*$E18+$F$11*$F18+$G$11*$G18+$H$11*$H18+$I$11*$I18,T18))","v":0},{"$f":"IF($AY$19=1,$E$12*$E18+$F$12*$F18+$G$12*$G18+$H$12*$H18+$I$12*$I18,IF(U18=\"\",$E$12*$E18+$F$12*$F18+$G$12*$G18+$H$12*$H18+$I$12*$I18,U18))","v":0},{"$f":"IF($AY$19=1,$E$13*$E18+$F$13*$F18+$G$13*$G18+$H$13*$H18+$I$13*$I18,IF(V18=\"\",$E$13*$E18+$F$13*$F18+$G$13*$G18+$H$13*$H18+$I$13*$I18,V18))","v":0},null,null,null,null,null,null,null,"Curve",0,0,5,"No",{"$f":"IF(OR(Z18=\"\",Y18=\"\", Y18=0),\"\",(-((1/Y18)-1))^(1/(Z18-1)))","v":""},{"$f":"IF(OR(Z18=\"\",Y18=\"\", Y18=0),\"\",-Y18/(AC18^(-Z18)))","v":""},{"$f":"IF(OR(Z18=\"\",Y18=\"\", Y18=0),\"\",Y18)","v":""},{"$f":"IF(OR(Z18=\"\",Y18=\"\", Y18=0),\"\",-1/(Z18-1))","v":""},{"$f":"IF(OR(Z18=\"\",Y18=\"\", Y18=0),\"\",1-AF18)","v":""},"","","","","","","","","","",null,null,null,null,null,null,{"$f":"AY18","v":"Use Over-Ride"},"Use Over-Ride"]
[null,"Emergency planning & exercising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Investment in the dissemination of warnings to professional partners","WS","All Assets",0,0,0,0.1,0.1,null,{"$f":"$E$8*E20+$F$8*F20+$G$8*G20+$H$8*H20+$I$8*I20","v":2.4000000000000004},{"$f":"IF($AY$19=1,$E$9*$E20+$F$9*$F20+$G$9*$G20+$H$9*$H20+$I$9*$I20,IF(R20=\"\",$E$9*$E20+$F$9*$F20+$G$9*$G20+$H$9*$H20+$I$9*$I20,R20))","v":4.8000000000000007},{"$f":"IF($AY$19=1,$E$10*$E20+$F$10*$F20+$G$10*$G20+$H$10*$H20+$I$10*$I20,IF(S20=\"\",$E$10*$E20+$F$10*$F20+$G$10*$G20+$H$10*$H20+$I$10*$I20,S20))","v":1.2000000000000002},{"$f":"IF($AY$19=1,$E$11*$E20+$F$11*$F20+$G$11*$G20+$H$11*$H20+$I$11*$I20,IF(T20=\"\",$E$11*$E20+$F$11*$F20+$G$11*$G20+$H$11*$H20+$I$11*$I20,T20))","v":0},{"$f":"IF($AY$19=1,$E$12*$E20+$F$12*$F20+$G$12*$G20+$H$12*$H20+$I$12*$I20,IF(U20=\"\",$E$12*$E20+$F$12*$F20+$G$12*$G20+$H$12*$H20+$I$12*$I20,U20))","v":0},{"$f":"IF($AY$19=1,$E$13*$E20+$F$13*$F20+$G$13*$G20+$H$13*$H20+$I$13*$I20,IF(V20=\"\",$E$13*$E20+$F$13*$F20+$G$13*$G20+$H$13*$H20+$I$13*$I20,V20))","v":0},null,null,null,null,null,null,null,"Curve",1.01,0.5,5,"No",{"$f":"IF(OR(Z20=\"\",Y20=\"\", Y20=0),\"\",(-((1/Y20)-1))^(1/(Z20-1)))","v":10200.999999999982},{"$f":"IF(OR(Z20=\"\",Y20=\"\", Y20=0),\"\",-Y20/(AC20^(-Z20)))","v":-102.00999999999991},{"$f":"IF(OR(Z20=\"\",Y20=\"\", Y20=0),\"\",Y20)","v":1.01},{"$f":"IF(OR(Z20=\"\",Y20=\"\", Y20=0),\"\",-1/(Z20-1))","v":2},{"$f":"IF(OR(Z20=\"\",Y20=\"\", Y20=0),\"\",1-AF20)","v":-1},{"$f":"IF(OR($Y20=\"\",$Y20=0,L20=0),\"\",L20/$K20)","v":2},0.5,"","","",{"$f":"IF(OR($Y20=\"\",$Y20=0,L20=0),\"\",IF($X20=\"Curve\",IF(($AD20*$AC20^(-AH20)+$Y20)<0,0,$AD20*$AC20^(-AH20)+$Y20),IF(AH20<$Z20,0,IF(($AF20*AH20+$AG20)>$Y20,$Y20,$AF20*AH20+$AG20))))","v":1.0099990197039506},0,"","","",null,null,null,null,null,null,0]
[null,"Investment in emergency planning & exercising to improve the operation of non-asset and asset measures","OP","WCM",0.2,0.35,0,0.2,0.1,null,{"$f":"$E$8*E21+$F$8*F21+$G$8*G21+$H$8*H21+$I$8*I21","v":14.700000000000001},{"$f":"IF($AY$19=1,$E$9*$E21+$F$9*$F21+$G$9*$G21+$H$9*$H21+$I$9*$I21,IF(R21=\"\",$E$9*$E21+$F$9*$F21+$G$9*$G21+$H$9*$H21+$I$9*$I21,R21))","v":29.400000000000002},{"$f":"IF($AY$19=1,$E$10*$E21+$F$10*$F21+$G$10*$G21+$H$10*$H21+$I$10*$I21,IF(S21=\"\",$E$10*$E21+$F$10*$F21+$G$10*$G21+$H$10*$H21+$I$10*$I21,S21))","v":7.3500000000000005},{"$f":"IF($AY$19=1,$E$11*$E21+$F$11*$F21+$G$11*$G21+$H$11*$H21+$I$11*$I21,IF(T21=\"\",$E$11*$E21+$F$11*$F21+$G$11*$G21+$H$11*$H21+$I$11*$I21,T21))","v":0},{"$f":"IF($AY$19=1,$E$12*$E21+$F$12*$F21+$G$12*$G21+$H$12*$H21+$I$12*$I21,IF(U21=\"\",$E$12*$E21+$F$12*$F21+$G$12*$G21+$H$12*$H21+$I$12*$I21,U21))","v":0},{"$f":"IF($AY$19=1,$E$13*$E21+$F$13*$F21+$G$13*$G21+$H$13*$H21+$I$13*$I21,IF(V21=\"\",$E$13*$E21+$F$13*$F21+$G$13*$G21+$H$13*$H21+$I$13*$I21,V21))","v":0},null,null,null,null,null,null,null,"Curve",1.01,0,5,"No",100.99999999999991,-1.01,1.01,1,0,2,0.5,"","","",1.0099009900990099,0.90950124378879105,"","","",null,null,null,null,null,null,"thousand","thousand",1000]
[null,null,"OP","CBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",1.01,0,5,"No",100.99999999999991,-1.01,1.01,1,0,"","","","","","","","","","",null,null,null,null,null,null,"million","million",1000000]
[null,null,"OP","FDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",1.01,0,5,"No",100.99999999999991,-1.01,1.01,1,0,"","","","","","","","","","",null,null,null,null,null,null,"billion","billion",1000000000]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$E$8*E24+$F$8*F24+$G$8*G24+$H$8*H24+$I$8*I24","v":0},{"$f":"IF($AY$19=1,$E$9*$E24+$F$9*$F24+$G$9*$G24+$H$9*$H24+$I$9*$I24,IF(R24=\"\",$E$9*$E24+$F$9*$F24+$G$9*$G24+$H$9*$H24+$I$9*$I24,R24))","v":0},{"$f":"IF($AY$19=1,$E$10*$E24+$F$10*$F24+$G$10*$G24+$H$10*$H24+$I$10*$I24,IF(S24=\"\",$E$10*$E24+$F$10*$F24+$G$10*$G24+$H$10*$H24+$I$10*$I24,S24))","v":0},{"$f":"IF($AY$19=1,$E$11*$E24+$F$11*$F24+$G$11*$G24+$H$11*$H24+$I$11*$I24,IF(T24=\"\",$E$11*$E24+$F$11*$F24+$G$11*$G24+$H$11*$H24+$I$11*$I24,T24))","v":0},{"$f":"IF($AY$19=1,$E$12*$E24+$F$12*$F24+$G$12*$G24+$H$12*$H24+$I$12*$I24,IF(U24=\"\",$E$12*$E24+$F$12*$F24+$G$12*$G24+$H$12*$H24+$I$12*$I24,U24))","v":0},{"$f":"IF($AY$19=1,$E$13*$E24+$F$13*$F24+$G$13*$G24+$H$13*$H24+$I$13*$I24,IF(V24=\"\",$E$13*$E24+$F$13*$F24+$G$13*$G24+$H$13*$H24+$I$13*$I24,V24))","v":0},null,null,null,null,null,null,null,"Curve",null,null,null,"No","","","","","","","","","","","","","","","",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$E$8*E25+$F$8*F25+$G$8*G25+$H$8*H25+$I$8*I25","v":0},{"$f":"IF($AY$19=1,$E$9*$E25+$F$9*$F25+$G$9*$G25+$H$9*$H25+$I$9*$I25,IF(R25=\"\",$E$9*$E25+$F$9*$F25+$G$9*$G25+$H$9*$H25+$I$9*$I25,R25))","v":0},{"$f":"IF($AY$19=1,$E$10*$E25+$F$10*$F25+$G$10*$G25+$H$10*$H25+$I$10*$I25,IF(S25=\"\",$E$10*$E25+$F$10*$F25+$G$10*$G25+$H$10*$H25+$I$10*$I25,S25))","v":0},{"$f":"IF($AY$19=1,$E$11*$E25+$F$11*$F25+$G$11*$G25+$H$11*$H25+$I$11*$I25,IF(T25=\"\",$E$11*$E25+$F$11*$F25+$G$11*$G25+$H$11*$H25+$I$11*$I25,T25))","v":0},{"$f":"IF($AY$19=1,$E$12*$E25+$F$12*$F25+$G$12*$G25+$H$12*$H25+$I$12*$I25,IF(U25=\"\",$E$12*$E25+$F$12*$F25+$G$12*$G25+$H$12*$H25+$I$12*$I25,U25))","v":0},{"$f":"IF($AY$19=1,$E$13*$E25+$F$13*$F25+$G$13*$G25+$H$13*$H25+$I$13*$I25,IF(V25=\"\",$E$13*$E25+$F$13*$F25+$G$13*$G25+$H$13*$H25+$I$13*$I25,V25))","v":0},null,null,null,null,null,null,null,"Curve",null,null,null,"No","","","","","","","","","","","","","","","",null,null,null,null,null,null,0]
[null,"Working with communities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Investment in education to change the % of property-level measures operated","OP","WDR",0,0.15,0,0.1,0.1,null,{"$f":"$E$8*E27+$F$8*F27+$G$8*G27+$H$8*H27+$I$8*I27","v":6.3},{"$f":"IF($AY$19=1,$E$9*$E27+$F$9*$F27+$G$9*$G27+$H$9*$H27+$I$9*$I27,IF(R27=\"\",$E$9*$E27+$F$9*$F27+$G$9*$G27+$H$9*$H27+$I$9*$I27,R27))","v":12.6},{"$f":"IF($AY$19=1,$E$10*$E27+$F$10*$F27+$G$10*$G27+$H$10*$H27+$I$10*$I27,IF(S27=\"\",$E$10*$E27+$F$10*$F27+$G$10*$G27+$H$10*$H27+$I$10*$I27,S27))","v":3.15},{"$f":"IF($AY$19=1,$E$11*$E27+$F$11*$F27+$G$11*$G27+$H$11*$H27+$I$11*$I27,IF(T27=\"\",$E$11*$E27+$F$11*$F27+$G$11*$G27+$H$11*$H27+$I$11*$I27,T27))","v":0},{"$f":"IF($AY$19=1,$E$12*$E27+$F$12*$F27+$G$12*$G27+$H$12*$H27+$I$12*$I27,IF(U27=\"\",$E$12*$E27+$F$12*$F27+$G$12*$G27+$H$12*$H27+$I$12*$I27,U27))","v":0},{"$f":"IF($AY$19=1,$E$13*$E27+$F$13*$F27+$G$13*$G27+$H$13*$H27+$I$13*$I27,IF(V27=\"\",$E$13*$E27+$F$13*$F27+$G$13*$G27+$H$13*$H27+$I$13*$I27,V27))","v":0},null,null,null,null,null,null,null,"Curve",{"$f":"ROUNDDOWN(1/'Res Inputs'!N24,1)","v":1},0,5,"No",{"$f":"IF(OR(Z27=\"\",Y27=\"\", Y27=0),\"\",(-((1/Y27)-1))^(1/(Z27-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Z27=\"\",Y27=\"\", Y27=0),\"\",-Y27/(AC27^(-Z27)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Z27=\"\",Y27=\"\", Y27=0),\"\",Y27)","v":1},{"$f":"IF(OR(Z27=\"\",Y27=\"\", Y27=0),\"\",-1/(Z27-1))","v":1},{"$f":"IF(OR(Z27=\"\",Y27=\"\", Y27=0),\"\",1-AF27)","v":0},{"$f":"IF(OR($Y27=\"\",$Y27=0,L27=0),\"\",L27/$K27)","v":2},{"$f":"IF(OR($Y27=\"\",$Y27=0,M27=0),\"\",M27/$K27)","v":0.5},{"$f":"IF(OR($Y27=\"\",$Y27=0,N27=0),\"\",N27/$K27)","v":""},{"$f":"IF(OR($Y27=\"\",$Y27=0,O27=0),\"\",O27/$K27)","v":""},{"$f":"IF(OR($Y27=\"\",$Y27=0,P27=0),\"\",P27/$K27)","v":""},{"$f":"IF(OR($Y27=\"\",$Y27=0,L27=0),\"\",IF($X27=\"Curve\",IF(($AD27*$AC27^(-AH27)+$Y27)<0,0,$AD27*$AC27^(-AH27)+$Y27),IF(AH27<$Z27,0,IF(($AF27*AH27+$AG27)>$Y27,$Y27,$AF27*AH27+$AG27))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"","","",null,null,null,null,null,null,"Low","Low"]
[null,null,"OP","CME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",{"$f":"ROUNDDOWN(1/'Res Inputs'!N27,1)","v":1.3},0,5,"No",{"$f":"IF(OR(Z28=\"\",Y28=\"\", Y28=0),\"\",(-((1/Y28)-1))^(1/(Z28-1)))","v":4.3333333333333321},{"$f":"IF(OR(Z28=\"\",Y28=\"\", Y28=0),\"\",-Y28/(AC28^(-Z28)))","v":-1.3},{"$f":"IF(OR(Z28=\"\",Y28=\"\", Y28=0),\"\",Y28)","v":1.3},{"$f":"IF(OR(Z28=\"\",Y28=\"\", Y28=0),\"\",-1/(Z28-1))","v":1},{"$f":"IF(OR(Z28=\"\",Y28=\"\", Y28=0),\"\",1-AF28)","v":0},{"$f":"IF(OR($Y28=\"\",$Y28=0,L28=0),\"\",L28/$K28)","v":""},{"$f":"IF(OR($Y28=\"\",$Y28=0,M28=0),\"\",M28/$K28)","v":""},{"$f":"IF(OR($Y28=\"\",$Y28=0,N28=0),\"\",N28/$K28)","v":""},{"$f":"IF(OR($Y28=\"\",$Y28=0,O28=0),\"\",O28/$K28)","v":""},{"$f":"IF(OR($Y28=\"\",$Y28=0,P28=0),\"\",P28/$K28)","v":""},"","","","","",null,null,null,null,null,null,"Medium","Medium"]
[null,"Investment in higher education levels to change the uptake of property-level measures","UP","RST",0,0.15,0,0.1,0.1,null,{"$f":"$E$8*E29+$F$8*F29+$G$8*G29+$H$8*H29+$I$8*I29","v":6.3},{"$f":"IF($AY$19=1,$E$9*$E29+$F$9*$F29+$G$9*$G29+$H$9*$H29+$I$9*$I29,IF(R29=\"\",$E$9*$E29+$F$9*$F29+$G$9*$G29+$H$9*$H29+$I$9*$I29,R29))","v":12.6},{"$f":"IF($AY$19=1,$E$10*$E29+$F$10*$F29+$G$10*$G29+$H$10*$H29+$I$10*$I29,IF(S29=\"\",$E$10*$E29+$F$10*$F29+$G$10*$G29+$H$10*$H29+$I$10*$I29,S29))","v":3.15},{"$f":"IF($AY$19=1,$E$11*$E29+$F$11*$F29+$G$11*$G29+$H$11*$H29+$I$11*$I29,IF(T29=\"\",$E$11*$E29+$F$11*$F29+$G$11*$G29+$H$11*$H29+$I$11*$I29,T29))","v":0},{"$f":"IF($AY$19=1,$E$12*$E29+$F$12*$F29+$G$12*$G29+$H$12*$H29+$I$12*$I29,IF(U29=\"\",$E$12*$E29+$F$12*$F29+$G$12*$G29+$H$12*$H29+$I$12*$I29,U29))","v":0},{"$f":"IF($AY$19=1,$E$13*$E29+$F$13*$F29+$G$13*$G29+$H$13*$H29+$I$13*$I29,IF(V29=\"\",$E$13*$E29+$F$13*$F29+$G$13*$G29+$H$13*$H29+$I$13*$I29,V29))","v":0},null,null,null,null,null,null,null,"Curve",{"$f":"0.5/'Res Inputs'!N10","v":15.625},0,5,"No",1.0683760683760684,-15.625,15.625,1,0,2,0.5,"","","",1.9359999999999982,0.5082667219402186,"","","",null,null,null,null,null,null,"High","High"]
[null,null,"UP","RSL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",{"$f":"0.5/'Res Inputs'!N16","v":25},0,5,"No",1.0416666666666667,-25,25,1,0,"","","","","","","","","","",null,null,null,null,null,null,0]
[null,null,null,null,0,0.15,0,0.1,0.1,null,{"$f":"$E$8*E31+$F$8*F31+$G$8*G31+$H$8*H31+$I$8*I31","v":6.3},{"$f":"IF($AY$19=1,$E$9*$E31+$F$9*$F31+$G$9*$G31+$H$9*$H31+$I$9*$I31,IF(R31=\"\",$E$9*$E31+$F$9*$F31+$G$9*$G31+$H$9*$H31+$I$9*$I31,R31))","v":12.6},{"$f":"IF($AY$19=1,$E$10*$E31+$F$10*$F31+$G$10*$G31+$H$10*$H31+$I$10*$I31,IF(S31=\"\",$E$10*$E31+$F$10*$F31+$G$10*$G31+$H$10*$H31+$I$10*$I31,S31))","v":3.15},{"$f":"IF($AY$19=1,$E$11*$E31+$F$11*$F31+$G$11*$G31+$H$11*$H31+$I$11*$I31,IF(T31=\"\",$E$11*$E31+$F$11*$F31+$G$11*$G31+$H$11*$H31+$I$11*$I31,T31))","v":0},{"$f":"IF($AY$19=1,$E$12*$E31+$F$12*$F31+$G$12*$G31+$H$12*$H31+$I$12*$I31,IF(U31=\"\",$E$12*$E31+$F$12*$F31+$G$12*$G31+$H$12*$H31+$I$12*$I31,U31))","v":0},{"$f":"IF($AY$19=1,$E$13*$E31+$F$13*$F31+$G$13*$G31+$H$13*$H31+$I$13*$I31,IF(V31=\"\",$E$13*$E31+$F$13*$F31+$G$13*$G31+$H$13*$H31+$I$13*$I31,V31))","v":0},null,null,null,null,null,null,null,"Curve",0,0,null,"No","","","","","","","","","","","","","","","",null,null,null,null,null,null,"Highlight drop-downs?","Highlight drop-downs?"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$E$8*E32+$F$8*F32+$G$8*G32+$H$8*H32+$I$8*I32","v":0},{"$f":"IF($AY$19=1,$E$9*$E32+$F$9*$F32+$G$9*$G32+$H$9*$H32+$I$9*$I32,IF(R32=\"\",$E$9*$E32+$F$9*$F32+$G$9*$G32+$H$9*$H32+$I$9*$I32,R32))","v":0},{"$f":"IF($AY$19=1,$E$10*$E32+$F$10*$F32+$G$10*$G32+$H$10*$H32+$I$10*$I32,IF(S32=\"\",$E$10*$E32+$F$10*$F32+$G$10*$G32+$H$10*$H32+$I$10*$I32,S32))","v":0},{"$f":"IF($AY$19=1,$E$11*$E32+$F$11*$F32+$G$11*$G32+$H$11*$H32+$I$11*$I32,IF(T32=\"\",$E$11*$E32+$F$11*$F32+$G$11*$G32+$H$11*$H32+$I$11*$I32,T32))","v":0},{"$f":"IF($AY$19=1,$E$12*$E32+$F$12*$F32+$G$12*$G32+$H$12*$H32+$I$12*$I32,IF(U32=\"\",$E$12*$E32+$F$12*$F32+$G$12*$G32+$H$12*$H32+$I$12*$I32,U32))","v":0},{"$f":"IF($AY$19=1,$E$13*$E32+$F$13*$F32+$G$13*$G32+$H$13*$H32+$I$13*$I32,IF(V32=\"\",$E$13*$E32+$F$13*$F32+$G$13*$G32+$H$13*$H32+$I$13*$I32,V32))","v":0},null,null,null,null,null,null,null,"Curve",null,null,null,"No","","","","","","","","","","","","","","","",null,null,null,null,null,null,"No",{"$f":"'Res Inputs'!X85","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$E$8*E33+$F$8*F33+$G$8*G33+$H$8*H33+$I$8*I33","v":0},{"$f":"IF($AY$19=1,$E$9*$E33+$F$9*$F33+$G$9*$G33+$H$9*$H33+$I$9*$I33,IF(R33=\"\",$E$9*$E33+$F$9*$F33+$G$9*$G33+$H$9*$H33+$I$9*$I33,R33))","v":0},{"$f":"IF($AY$19=1,$E$10*$E33+$F$10*$F33+$G$10*$G33+$H$10*$H33+$I$10*$I33,IF(S33=\"\",$E$10*$E33+$F$10*$F33+$G$10*$G33+$H$10*$H33+$I$10*$I33,S33))","v":0},{"$f":"IF($AY$19=1,$E$11*$E33+$F$11*$F33+$G$11*$G33+$H$11*$H33+$I$11*$I33,IF(T33=\"\",$E$11*$E33+$F$11*$F33+$G$11*$G33+$H$11*$H33+$I$11*$I33,T33))","v":0},{"$f":"IF($AY$19=1,$E$12*$E33+$F$12*$F33+$G$12*$G33+$H$12*$H33+$I$12*$I33,IF(U33=\"\",$E$12*$E33+$F$12*$F33+$G$12*$G33+$H$12*$H33+$I$12*$I33,U33))","v":0},{"$f":"IF($AY$19=1,$E$13*$E33+$F$13*$F33+$G$13*$G33+$H$13*$H33+$I$13*$I33,IF(V33=\"\",$E$13*$E33+$F$13*$F33+$G$13*$G33+$H$13*$H33+$I$13*$I33,V33))","v":0},null,null,null,null,null,null,null,"Curve",null,null,null,"No","","","","","","","","","","","","","","",""]
[null,"Resistance & resilience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Investment in resistance to change uptake levels","UP","RST",0,0.1,0,0.1,0.1,null,{"$f":"$E$8*E35+$F$8*F35+$G$8*G35+$H$8*H35+$I$8*I35","v":5},{"$f":"IF($AY$19=1,$E$9*$E35+$F$9*$F35+$G$9*$G35+$H$9*$H35+$I$9*$I35,IF(R35=\"\",$E$9*$E35+$F$9*$F35+$G$9*$G35+$H$9*$H35+$I$9*$I35,R35))","v":10},{"$f":"IF($AY$19=1,$E$10*$E35+$F$10*$F35+$G$10*$G35+$H$10*$H35+$I$10*$I35,IF(S35=\"\",$E$10*$E35+$F$10*$F35+$G$10*$G35+$H$10*$H35+$I$10*$I35,S35))","v":2.5},{"$f":"IF($AY$19=1,$E$11*$E35+$F$11*$F35+$G$11*$G35+$H$11*$H35+$I$11*$I35,IF(T35=\"\",$E$11*$E35+$F$11*$F35+$G$11*$G35+$H$11*$H35+$I$11*$I35,T35))","v":0},{"$f":"IF($AY$19=1,$E$12*$E35+$F$12*$F35+$G$12*$G35+$H$12*$H35+$I$12*$I35,IF(U35=\"\",$E$12*$E35+$F$12*$F35+$G$12*$G35+$H$12*$H35+$I$12*$I35,U35))","v":0},{"$f":"IF($AY$19=1,$E$13*$E35+$F$13*$F35+$G$13*$G35+$H$13*$H35+$I$13*$I35,IF(V35=\"\",$E$13*$E35+$F$13*$F35+$G$13*$G35+$H$13*$H35+$I$13*$I35,V35))","v":0},null,null,null,null,null,null,null,"Curve",{"$f":"Y29","v":15.625},0,5,"No",{"$f":"IF(OR(Z35=\"\",Y35=\"\", Y35=0),\"\",(-((1/Y35)-1))^(1/(Z35-1)))","v":1.0683760683760684},{"$f":"IF(OR(Z35=\"\",Y35=\"\", Y35=0),\"\",-Y35/(AC35^(-Z35)))","v":-15.625},{"$f":"IF(OR(Z35=\"\",Y35=\"\", Y35=0),\"\",Y35)","v":15.625},{"$f":"IF(OR(Z35=\"\",Y35=\"\", Y35=0),\"\",-1/(Z35-1))","v":1},{"$f":"IF(OR(Z35=\"\",Y35=\"\", Y35=0),\"\",1-AF35)","v":0},{"$f":"IF(OR($Y35=\"\",$Y35=0,L35=0),\"\",L35/$K35)","v":2},0.5,"","","",{"$f":"IF(OR($Y35=\"\",$Y35=0,L35=0),\"\",IF($X35=\"Curve\",IF(($AD35*$AC35^(-AH35)+$Y35)<0,0,$AD35*$AC35^(-AH35)+$Y35),IF(AH35<$Z35,0,IF(($AF35*AH35+$AG35)>$Y35,$Y35,$AF35*AH35+$AG35))))","v":1.9359999999999982},0.5082667219402186,"","",""]
[null,"Investment in resilience to change uptake levels","UP","RSL",0,0.1,0,0.1,0.1,null,{"$f":"$E$8*E36+$F$8*F36+$G$8*G36+$H$8*H36+$I$8*I36","v":5},{"$f":"IF($AY$19=1,$E$9*$E36+$F$9*$F36+$G$9*$G36+$H$9*$H36+$I$9*$I36,IF(R36=\"\",$E$9*$E36+$F$9*$F36+$G$9*$G36+$H$9*$H36+$I$9*$I36,R36))","v":10},{"$f":"IF($AY$19=1,$E$10*$E36+$F$10*$F36+$G$10*$G36+$H$10*$H36+$I$10*$I36,IF(S36=\"\",$E$10*$E36+$F$10*$F36+$G$10*$G36+$H$10*$H36+$I$10*$I36,S36))","v":2.5},{"$f":"IF($AY$19=1,$E$11*$E36+$F$11*$F36+$G$11*$G36+$H$11*$H36+$I$11*$I36,IF(T36=\"\",$E$11*$E36+$F$11*$F36+$G$11*$G36+$H$11*$H36+$I$11*$I36,T36))","v":0},{"$f":"IF($AY$19=1,$E$12*$E36+$F$12*$F36+$G$12*$G36+$H$12*$H36+$I$12*$I36,IF(U36=\"\",$E$12*$E36+$F$12*$F36+$G$12*$G36+$H$12*$H36+$I$12*$I36,U36))","v":0},{"$f":"IF($AY$19=1,$E$13*$E36+$F$13*$F36+$G$13*$G36+$H$13*$H36+$I$13*$I36,IF(V36=\"\",$E$13*$E36+$F$13*$F36+$G$13*$G36+$H$13*$H36+$I$13*$I36,V36))","v":0},null,null,null,null,null,null,null,"Curve",{"$f":"Y30","v":25},0,5,"No",{"$f":"IF(OR(Z36=\"\",Y36=\"\", Y36=0),\"\",(-((1/Y36)-1))^(1/(Z36-1)))","v":1.0416666666666667},{"$f":"IF(OR(Z36=\"\",Y36=\"\", Y36=0),\"\",-Y36/(AC36^(-Z36)))","v":-25},{"$f":"IF(OR(Z36=\"\",Y36=\"\", Y36=0),\"\",Y36)","v":25},{"$f":"IF(OR(Z36=\"\",Y36=\"\", Y36=0),\"\",-1/(Z36-1))","v":1},{"$f":"IF(OR(Z36=\"\",Y36=\"\", Y36=0),\"\",1-AF36)","v":0},2,0.5,"","","",1.9600000000000044,0.50510257216821941,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curve",null,null,null,"No"]
[null,"Proportion of Funding Allocated:",null,null,{"$f":"SUM(E15:E37)","v":1},{"$f":"SUM(F15:F37)","v":1},{"$f":"SUM(G15:G37)","v":1},{"$f":"SUM(H15:H37)","v":0.99999999999999989},{"$f":"SUM(I15:I37)","v":0.99999999999999989}]
["ENDROW",null,null,null,null,null,null,"Total Funding Allocated:",null,null,{"$f":"SUM(K15:K36)","v":73},146,36.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O79","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pathways"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O80","v":2},null,null,"Low:",{"$f":"COUNTIF(AA15:AA36,\"=Low\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factors",{"$f":"Settings!C73","v":"UP"},{"$f":"Settings!C72","v":"OP"},{"$f":"Settings!C71","v":"PO"},{"$f":"Settings!C70","v":"WS"},"Over-Ride"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O81","v":3},null,null,"Medium:",{"$f":"COUNTIF(AA15:AA36,\"=Medium\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All","Dist","All","All"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O82","v":4},null,null,"High:",{"$f":"COUNTIF(AA15:AA36,\"=High\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C83","v":"BDD"},{"$f":"Settings!C75","v":"FDO"},{"$f":"AT44","v":"RST"},"All Properties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!O83","v":5},null,null,"No Data:",{"$f":"11+(IF(Y17=\"\",0,1)+IF(Y18=\"\",0,1)+IF(Y24=\"\",0,1)+IF(Y25=\"\",0,1)+IF(Y32=\"\",0,1)+IF(Y33=\"\",0,1)+IF(Y36=\"\",0,1)+IF(#REF!=\"\",0,1))-SUM(AC41:AC43)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C78","v":"RST"},{"$f":"Settings!C76","v":"WCM"},{"$f":"AT45","v":"WIR"},"Residential",null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C79","v":"WIR"},{"$f":"Settings!C77","v":"CBO"},{"$f":"AT46","v":"WDR"},"Non-Residential",null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C80","v":"WDR"},{"$f":"AT46","v":"WDR"},{"$f":"AT47","v":"RSL"},"All Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Settings!C81","v":"RSL"},{"$f":"Settings!C82","v":"CME"},{"$f":"AU47","v":"CME"},{"$f":"AU43","v":"FDO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT44&\"-RE\"","v":"RST-RE"},{"$f":"AT50","v":"WDR-RE"},{"$f":"AT48","v":"RST-RE"},{"$f":"AU44","v":"WCM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT45&\"-RE\"","v":"WIR-RE"},{"$f":"AU47&\"-RE\"","v":"CME-RE"},{"$f":"AT49","v":"WIR-RE"},{"$f":"AU45","v":"CBO"},null,null,null,null,null,"Investment Multiplier","Curved Function","Straight Function"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT46&\"-RE\"","v":"WDR-RE"},{"$f":"AT54","v":"WDR-NR"},{"$f":"AT50","v":"WDR-RE"},null,null,null,null,null,null,0,{"$f":"IF(($BD$4*$BC$4^(-BC50)+$BE$4)<0,0,$BD$4*$BC$4^(-BC50)+$BE$4)","v":0},{"$f":"IF(BC50<$BI$4,0,IF(($BF$4*BC50+$BG$4)>$BH$4,$BH$4,$BF$4*BC50+$BG$4))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT47&\"-RE\"","v":"RSL-RE"},{"$f":"AU47&\"-NR\"","v":"CME-NR"},{"$f":"AT51","v":"RSL-RE"},null,null,null,null,null,null,{"$f":"BC50+0.1","v":0.1},0,-4.163336342344337E-17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT44&\"-NR\"","v":"RST-NR"},null,{"$f":"AU49","v":"CME-RE"},null,null,null,null,null,null,{"$f":"BC51+0.1","v":0.2},0.14854037712301826,0.11111111111111108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT45&\"-NR\"","v":"WIR-NR"},null,{"$f":"AT52","v":"RST-NR"},null,null,null,null,null,null,0.30000000000000004,0.28599319463003225,0.22222222222222221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT46&\"-NR\"","v":"WDR-NR"},null,{"$f":"AT53","v":"WIR-NR"},null,null,null,null,null,null,0.4,0.41318606573045669,0.33333333333333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT47&\"-NR\"","v":"RSL-NR"},null,{"$f":"AT54","v":"WDR-NR"},null,null,null,null,null,null,0.5,0.53088482776524448,0.44444444444444442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT55","v":"RSL-NR"},null,null,null,null,null,null,0.6,0.6397981533680932,0.55555555555555547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU51","v":"CME-NR"},null,null,null,null,null,null,0.7,0.74058181743387141,0.66666666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT43","v":"BDD"},null,null,null,null,null,null,0.79999999999999993,0.83384264558599619,0.77777777777777768]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89999999999999991,0.92014216791675363,0.88888888888888884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,1,0.99999999999999978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0999999999999999,1.073896971533562,1.1111111111111109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,1.1422780214491115,1.2222222222222221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.2055548769211819,1.3333333333333335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4000000000000001,1.2641085324058254,1.4444444444444446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5000000000000002,1.3182915436353833,1.5555555555555558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6000000000000003,1.3684301503816749,1.666666666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7000000000000004,1.4148262407689129,1.7777777777777783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8000000000000005,1.4577591689636114,1.8888888888888893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9000000000000006,1.4974874371859299,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0000000000000004,1.5342502521699632,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1000000000000005,1.568268965444533,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000006,1.5997484061065179,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3000000000000007,1.628878114111441,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4000000000000008,1.6558334815070501,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000009,1.6807768084813359,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.600000000000001,1.7038582805835298,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7000000000000011,1.7252168730019977,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8000000000000012,1.7449811873437542,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC78+0.1","v":2.9000000000000012},1.7632702259539015,{"$f":"IF(BC79<$BI$4,0,IF(($BF$4*BC79+$BG$4)>$BH$4,$BH$4,$BF$4*BC79+$BG$4))","v":1.99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000013,1.7801941084372301,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1000000000000014,1.7958547346962075,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000015,1.8103463984775512,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3000000000000016,1.8237563551215978,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4000000000000017,1.836165346932926,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,1.8476480893355249,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6000000000000019,1.8582737207396873,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.700000000000002,1.8681062188293049,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.800000000000002,1.8772047857760616,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9000000000000021,1.8856242046999285,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000018,1.8934151695222339,1.99]

{"sheet":"%OP","index":13,"n_rows":207,"n_cols":30,"rows_kept":207,"cut":false,"hidden":false,"merged":[[74,0,76,1],[26,2,28,2],[29,0,31,1],[68,2,70,2],[29,2,31,2],[65,0,65,2],[66,0,66,2],[8,0,8,2],[2,10,2,11],[15,0,17,1],[2,8,2,9],[12,0,14,1],[12,2,14,2],[5,0,5,1],[6,0,6,2],[7,0,7,2],[22,0,24,1],[19,2,21,2],[19,0,21,1],[22,2,24,2],[18,0,18,2],[9,2,11,2],[15,2,17,2],[9,0,11,1],[146,0,148,1],[146,2,148,2],[158,0,160,1],[7,12,8,12],[65,12,66,12],[132,0,134,1],[107,0,109,1],[107,2,109,2],[110,2,112,2],[110,0,112,1],[26,0,28,1],[78,2,80,2],[74,2,76,2],[126,2,128,2],[117,0,119,1],[81,2,83,2],[71,0,73,1],[97,0,99,1],[97,2,99,2],[81,0,83,1],[88,2,90,2],[117,2,119,2],[123,0,123,2],[25,0,25,2],[139,2,141,2],[155,0,157,1],[165,0,167,1],[165,2,167,2],[88,0,90,1],[65,13,66,13],[55,2,56,2],[55,4,55,11],[168,2,170,2],[124,0,124,2],[123,13,124,13],[123,12,124,12],[136,0,138,1],[129,0,131,1],[143,2,145,2],[55,3,56,3],[78,0,80,1],[71,2,73,2],[85,2,87,2],[139,0,141,1],[132,2,134,2],[126,0,128,1],[68,0,70,1],[85,0,87,1],[181,13,182,13],[182,0,182,2],[172,0,174,1],[172,2,174,2],[175,0,177,1],[175,2,177,2],[181,0,181,2],[181,12,182,12],[94,13,95,13],[94,12,95,12],[95,0,95,2],[114,0,116,1],[114,2,116,2],[100,2,102,2],[100,0,102,1],[94,0,94,2],[103,0,105,1],[103,2,105,2],[129,2,131,2],[168,0,170,1],[152,13,153,13],[153,0,153,2],[136,2,138,2],[143,0,145,1],[204,0,206,1],[204,2,206,2],[197,0,199,1],[197,2,199,2],[201,0,203,1],[201,2,203,2],[152,12,153,12],[152,0,152,2],[194,0,196,1],[194,2,196,2],[184,0,186,1],[184,2,186,2],[187,0,189,1],[187,2,189,2],[190,0,192,1],[190,2,192,2],[161,2,163,2],[158,2,160,2],[161,0,163,1],[155,2,157,2]]}
[]
[]
[null,null,null,{"$f":"\"Change in \"&Settings!F72&\" with investment\"","v":"Change in %OP with investment"},null,null,null,null,"Back: Investment",null,"Next: Modified Factors"]
[]
[]
[{"$f":"Settings!C72","v":"OP"},null,{"$f":"Settings!E72","v":"% Response Operated"},null,"The percentage of measures operated in each flood warning lead-time category",null,null,null,null,null,null,null,"Baseline"]
["Working with Assets",null,null,null,null,null,null,null,null,null,null,"No. of categories:",{"$f":"'Assets Inputs'!N7","v":3},null,null,null,null,null,null,null,null,1]
["Flood warning lead-time categories:",null,null,null,{"$f":"IF($M$7<COUNT($E$9:E9),0,'Assets Inputs'!F8)","v":"0 - 1 hour"},{"$f":"IF($M$7<COUNT($E$9:F9),0,'Assets Inputs'!G8)","v":"1 - 8 hours"},{"$f":"IF($M$7<COUNT($E$9:G9),0,'Assets Inputs'!H8)","v":"> 8 hours"},{"$f":"IF($M$7<COUNT($E$9:H9),0,'Assets Inputs'!I8)","v":0},{"$f":"IF($M$7<COUNT($E$9:I9),0,'Assets Inputs'!J8)","v":0},{"$f":"IF($M$7<COUNT($E$9:J9),0,'Assets Inputs'!K8)","v":0},{"$f":"IF($M$7<COUNT($E$9:K9),0,'Assets Inputs'!L8)","v":0},{"$f":"IF($M$7<COUNT($E$9:L9),0,'Assets Inputs'!M8)","v":0},{"$f":"\"Aggregate %\"&A6","v":"Aggregate %OP"},null,null,null,null,null,null,null,null,2]
[{"$f":"IF(SUM(E9:L9)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":"% of properties at risk in each category:"},null,null,null,{"$f":"'Res Inputs'!F22","v":0.12909999999999999},{"$f":"'Res Inputs'!G22","v":0.69730000000000003},{"$f":"'Res Inputs'!H22","v":0.1736},{"$f":"'Res Inputs'!I22","v":0},{"$f":"'Res Inputs'!J22","v":0},{"$f":"'Res Inputs'!K22","v":0},{"$f":"'Res Inputs'!L22","v":0},{"$f":"'Res Inputs'!M22","v":0},null,null,null,null,null,null,null,null,null,3]
[{"$f":"Settings!C75","v":"FDO"},null,{"$f":"Settings!D75","v":"Flood Defence Operation"},"Upper Estimate",{"$f":"'Assets Inputs'!F10","v":0},{"$f":"'Assets Inputs'!G10","v":0},{"$f":"'Assets Inputs'!H10","v":0},{"$f":"'Assets Inputs'!I10","v":0},{"$f":"'Assets Inputs'!J10","v":0},{"$f":"'Assets Inputs'!K10","v":0},{"$f":"'Assets Inputs'!L10","v":0},{"$f":"'Assets Inputs'!M10","v":0},{"$f":"IF(E10=\"\",M11,E10*$E$9+F10*$F$9+G10*$G$9+H10*$H$9+I10*$I$9+J10*$J$9+K10*$K$9+L10*$L$9)","v":0},null,null,null,null,null,null,null,null,4]
[null,null,null,"Best Estimate",{"$f":"'Assets Inputs'!F11","v":0.99},{"$f":"'Assets Inputs'!G11","v":0.99},{"$f":"'Assets Inputs'!H11","v":0.99},{"$f":"'Assets Inputs'!I11","v":0},{"$f":"'Assets Inputs'!J11","v":0},{"$f":"'Assets Inputs'!K11","v":0},{"$f":"'Assets Inputs'!L11","v":0},{"$f":"'Assets Inputs'!M11","v":0},{"$f":"IF($M$7=1,$E$9*E11,IF($M$7=2,$E$9*E11+$F$9*F11,IF($M$7=3,$E$9*E11+$F$9*F11+$G$9*G11,IF($M$7=4,$E$9*E11+$F$9*F11+$G$9*G11+$H$9*H11,IF($M$7=5,$E$9*E11+$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11,IF($M$7=6,$E$9*E11+$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11,IF($M$7=7,$E$9*E11+$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11+$K$9*K11,IF($M$7=8,$E$9*E11+$F$9*F11+$G$9*G11+$H$9*H11+$I$9*I11+$J$9*J11+$K$9*K11+$L$9*L11,\"\"))))))))","v":0.99},null,null,null,null,null,null,null,null,5]
[null,null,null,"Lower Estimate",{"$f":"'Assets Inputs'!F12","v":0},{"$f":"'Assets Inputs'!G12","v":0},{"$f":"'Assets Inputs'!H12","v":0},{"$f":"'Assets Inputs'!I12","v":0},{"$f":"'Assets Inputs'!J12","v":0},{"$f":"'Assets Inputs'!K12","v":0},{"$f":"'Assets Inputs'!L12","v":0},{"$f":"'Assets Inputs'!M12","v":0},{"$f":"IF(E12=\"\",M11,E12*$E$9+F12*$F$9+G12*$G$9+H12*$H$9+I12*$I$9+J12*$J$9+K12*$K$9+L12*$L$9)","v":0},null,null,null,null,null,null,null,null,6]
[{"$f":"Settings!C76","v":"WCM"},null,{"$f":"Settings!D76","v":"Watercourse Management"},"Upper Estimate",{"$f":"'Assets Inputs'!F13","v":0},{"$f":"'Assets Inputs'!G13","v":0},{"$f":"'Assets Inputs'!H13","v":0},{"$f":"'Assets Inputs'!I13","v":0},{"$f":"'Assets Inputs'!J13","v":0},{"$f":"'Assets Inputs'!K13","v":0},{"$f":"'Assets Inputs'!L13","v":0},{"$f":"'Assets Inputs'!M13","v":0},{"$f":"IF(E13=\"\",M14,E13*$E$9+F13*$F$9+G13*$G$9+H13*$H$9+I13*$I$9+J13*$J$9+K13*$K$9+L13*$L$9)","v":0},null,null,null,null,null,null,null,null,7]
[null,null,null,"Best Estimate",{"$f":"'Assets Inputs'!F14","v":0.5},{"$f":"'Assets Inputs'!G14","v":0.5},{"$f":"'Assets Inputs'!H14","v":0.5},{"$f":"'Assets Inputs'!I14","v":0},{"$f":"'Assets Inputs'!J14","v":0},{"$f":"'Assets Inputs'!K14","v":0},{"$f":"'Assets Inputs'!L14","v":0},{"$f":"'Assets Inputs'!M14","v":0},{"$f":"E14*$E$9+F14*$F$9+G14*$G$9+H14*$H$9+I14*$I$9+J14*$J$9+K14*$K$9+L14*$L$9","v":0.5},null,null,null,null,null,null,null,null,8]
[null,null,null,"Lower Estimate",{"$f":"'Assets Inputs'!F15","v":0},{"$f":"'Assets Inputs'!G15","v":0},{"$f":"'Assets Inputs'!H15","v":0},{"$f":"'Assets Inputs'!I15","v":0},{"$f":"'Assets Inputs'!J15","v":0},{"$f":"'Assets Inputs'!K15","v":0},{"$f":"'Assets Inputs'!L15","v":0},{"$f":"'Assets Inputs'!M15","v":0},{"$f":"IF(E15=\"\",M14,E15*$E$9+F15*$F$9+G15*$G$9+H15*$H$9+I15*$I$9+J15*$J$9+K15*$K$9+L15*$L$9)","v":0}]
[{"$f":"Settings!C77","v":"CBO"},null,{"$f":"Settings!D77","v":"Community Based Operations"},"Upper Estimate",{"$f":"'Assets Inputs'!F16","v":0},{"$f":"'Assets Inputs'!G16","v":0},{"$f":"'Assets Inputs'!H16","v":0},{"$f":"'Assets Inputs'!I16","v":0},{"$f":"'Assets Inputs'!J16","v":0},{"$f":"'Assets Inputs'!K16","v":0},{"$f":"'Assets Inputs'!L16","v":0},{"$f":"'Assets Inputs'!M16","v":0},{"$f":"IF(E16=\"\",M17,E16*$E$9+F16*$F$9+G16*$G$9+H16*$H$9+I16*$I$9+J16*$J$9+K16*$K$9+L16*$L$9)","v":0}]
[null,null,null,"Best Estimate",{"$f":"'Assets Inputs'!F17","v":0.8},{"$f":"'Assets Inputs'!G17","v":0.8},{"$f":"'Assets Inputs'!H17","v":0.8},{"$f":"'Assets Inputs'!I17","v":0},{"$f":"'Assets Inputs'!J17","v":0},{"$f":"'Assets Inputs'!K17","v":0},{"$f":"'Assets Inputs'!L17","v":0},{"$f":"'Assets Inputs'!M17","v":0},{"$f":"E17*$E$9+F17*$F$9+G17*$G$9+H17*$H$9+I17*$I$9+J17*$J$9+K17*$K$9+L17*$L$9","v":0.8}]
[null,null,null,"Lower Estimate",{"$f":"'Assets Inputs'!F18","v":0},{"$f":"'Assets Inputs'!G18","v":0},{"$f":"'Assets Inputs'!H18","v":0},{"$f":"'Assets Inputs'!I18","v":0},{"$f":"'Assets Inputs'!J18","v":0},{"$f":"'Assets Inputs'!K18","v":0},{"$f":"'Assets Inputs'!L18","v":0},{"$f":"'Assets Inputs'!M18","v":0},{"$f":"IF(E18=\"\",M17,E18*$E$9+F18*$F$9+G18*$G$9+H18*$H$9+I18*$I$9+J18*$J$9+K18*$K$9+L18*$L$9)","v":0}]
["Residential"]
[{"$f":"Settings!C80&\"-RE\"","v":"WDR-RE"},null,"Residential Warning-Dependent Resistance","Upper Estimate",{"$f":"'Res Inputs'!F23","v":0},{"$f":"'Res Inputs'!G23","v":0},{"$f":"'Res Inputs'!H23","v":0},{"$f":"'Res Inputs'!I23","v":0},{"$f":"'Res Inputs'!J23","v":0},{"$f":"'Res Inputs'!K23","v":0},{"$f":"'Res Inputs'!L23","v":0},{"$f":"'Res Inputs'!M23","v":0},{"$f":"IF(E20=\"\",M21,E20*$E$9+F20*$F$9+G20*$G$9+H20*$H$9+I20*$I$9+J20*$J$9+K20*$K$9+L20*$L$9)","v":0}]
[null,null,null,"Best Estimate",{"$f":"'Res Inputs'!F24","v":0.92300000000000004},{"$f":"'Res Inputs'!G24","v":0.95799999999999996},{"$f":"'Res Inputs'!H24","v":0.98899999999999999},{"$f":"'Res Inputs'!I24","v":0},{"$f":"'Res Inputs'!J24","v":0},{"$f":"'Res Inputs'!K24","v":0},{"$f":"'Res Inputs'!L24","v":0},{"$f":"'Res Inputs'!M24","v":0},{"$f":"E21*$E$9+F21*$F$9+G21*$G$9+H21*$H$9+I21*$I$9+J21*$J$9+K21*$K$9+L21*$L$9","v":0.95886309999999997}]
[null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!F25","v":0},{"$f":"'Res Inputs'!G25","v":0},{"$f":"'Res Inputs'!H25","v":0},{"$f":"'Res Inputs'!I25","v":0},{"$f":"'Res Inputs'!J25","v":0},{"$f":"'Res Inputs'!K25","v":0},{"$f":"'Res Inputs'!L25","v":0},{"$f":"'Res Inputs'!M25","v":0},{"$f":"IF(E22=\"\",M21,E22*$E$9+F22*$F$9+G22*$G$9+H22*$H$9+I22*$I$9+J22*$J$9+K22*$K$9+L22*$L$9)","v":0}]
[{"$f":"Settings!C82&\"-RE\"","v":"CME-RE"},null,"Residential Contents Moved & Evacuated","Upper Estimate",{"$f":"'Res Inputs'!F26","v":0},{"$f":"'Res Inputs'!G26","v":0},{"$f":"'Res Inputs'!H26","v":0},{"$f":"'Res Inputs'!I26","v":0},{"$f":"'Res Inputs'!J26","v":0},{"$f":"'Res Inputs'!K26","v":0},{"$f":"'Res Inputs'!L26","v":0},{"$f":"'Res Inputs'!M26","v":0},{"$f":"IF(E23=\"\",M24,E23*$E$9+F23*$F$9+G23*$G$9+H23*$H$9+I23*$I$9+J23*$J$9+K23*$K$9+L23*$L$9)","v":0}]
[null,null,null,"Best Estimate",{"$f":"'Res Inputs'!F27","v":0.7},{"$f":"'Res Inputs'!G27","v":0.72},{"$f":"'Res Inputs'!H27","v":0.8},{"$f":"'Res Inputs'!I27","v":0},{"$f":"'Res Inputs'!J27","v":0},{"$f":"'Res Inputs'!K27","v":0},{"$f":"'Res Inputs'!L27","v":0},{"$f":"'Res Inputs'!M27","v":0},{"$f":"E24*$E$9+F24*$F$9+G24*$G$9+H24*$H$9+I24*$I$9+J24*$J$9+K24*$K$9+L24*$L$9","v":0.73130600000000001}]
[null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!F28","v":0},{"$f":"'Res Inputs'!G28","v":0},{"$f":"'Res Inputs'!H28","v":0},{"$f":"'Res Inputs'!I28","v":0},{"$f":"'Res Inputs'!J28","v":0},{"$f":"'Res Inputs'!K28","v":0},{"$f":"'Res Inputs'!L28","v":0},{"$f":"'Res Inputs'!M28","v":0},{"$f":"IF(E25=\"\",M24,E25*$E$9+F25*$F$9+G25*$G$9+H25*$H$9+I25*$I$9+J25*$J$9+K25*$K$9+L25*$L$9)","v":0}]
["Non-Residential"]
[{"$f":"Settings!C80&\"-NR\"","v":"WDR-NR"},null,"Non-Residential Warning-Dependent Resistance","Upper Estimate",{"$f":"'Non-Res Inputs'!F26","v":0},{"$f":"'Non-Res Inputs'!G26","v":0},{"$f":"'Non-Res Inputs'!H26","v":0},{"$f":"'Non-Res Inputs'!I26","v":0},{"$f":"'Non-Res Inputs'!J26","v":0},{"$f":"'Non-Res Inputs'!K26","v":0},{"$f":"'Non-Res Inputs'!L26","v":0},{"$f":"'Non-Res Inputs'!M26","v":0},{"$f":"IF(E27=\"\",M28,E27*$E$9+F27*$F$9+G27*$G$9+H27*$H$9+I27*$I$9+J27*$J$9+K27*$K$9+L27*$L$9)","v":0}]
[null,null,null,"Best Estimate",{"$f":"'Non-Res Inputs'!F27","v":0.92300000000000004},{"$f":"'Non-Res Inputs'!G27","v":0.95799999999999996},{"$f":"'Non-Res Inputs'!H27","v":0.98899999999999999},{"$f":"'Non-Res Inputs'!I27","v":0},{"$f":"'Non-Res Inputs'!J27","v":0},{"$f":"'Non-Res Inputs'!K27","v":0},{"$f":"'Non-Res Inputs'!L27","v":0},{"$f":"'Non-Res Inputs'!M27","v":0},{"$f":"E28*$E$9+F28*$F$9+G28*$G$9+H28*$H$9+I28*$I$9+J28*$J$9+K28*$K$9+L28*$L$9","v":0.95886309999999997}]
[null,null,null,"Lower Estimate",{"$f":"'Non-Res Inputs'!F28","v":0},{"$f":"'Non-Res Inputs'!G28","v":0},{"$f":"'Non-Res Inputs'!H28","v":0},{"$f":"'Non-Res Inputs'!I28","v":0},{"$f":"'Non-Res Inputs'!J28","v":0},{"$f":"'Non-Res Inputs'!K28","v":0},{"$f":"'Non-Res Inputs'!L28","v":0},{"$f":"'Non-Res Inputs'!M28","v":0},{"$f":"IF(E29=\"\",M28,E29*$E$9+F29*$F$9+G29*$G$9+H29*$H$9+I29*$I$9+J29*$J$9+K29*$K$9+L29*$L$9)","v":0}]
[{"$f":"Settings!C82&\"-NR\"","v":"CME-NR"},null,"Non-Residential Contents Moved & Evacuated","Upper Estimate",{"$f":"'Non-Res Inputs'!F29","v":0},{"$f":"'Non-Res Inputs'!G29","v":0},{"$f":"'Non-Res Inputs'!H29","v":0},{"$f":"'Non-Res Inputs'!I29","v":0},{"$f":"'Non-Res Inputs'!J29","v":0},{"$f":"'Non-Res Inputs'!K29","v":0},{"$f":"'Non-Res Inputs'!L29","v":0},{"$f":"'Non-Res Inputs'!M29","v":0},{"$f":"IF(E30=\"\",M31,E30*$E$9+F30*$F$9+G30*$G$9+H30*$H$9+I30*$I$9+J30*$J$9+K30*$K$9+L30*$L$9)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(E8=0,\"\",E8)","v":"0 - 1 hour"},{"$f":"IF(F8=0,\"\",F8)","v":"1 - 8 hours"},"> 8 hours","","","","",""]
[null,null,null,"Best Estimate",{"$f":"'Non-Res Inputs'!F30","v":0.7},{"$f":"'Non-Res Inputs'!G30","v":0.72},{"$f":"'Non-Res Inputs'!H30","v":0.8},{"$f":"'Non-Res Inputs'!I30","v":0},{"$f":"'Non-Res Inputs'!J30","v":0},{"$f":"'Non-Res Inputs'!K30","v":0},{"$f":"'Non-Res Inputs'!L30","v":0},{"$f":"'Non-Res Inputs'!M30","v":0},{"$f":"E31*$E$9+F31*$F$9+G31*$G$9+H31*$H$9+I31*$I$9+J31*$J$9+K31*$K$9+L31*$L$9","v":0.73130600000000001}]
[null,null,null,"Lower Estimate",{"$f":"'Non-Res Inputs'!F31","v":0},{"$f":"'Non-Res Inputs'!G31","v":0},{"$f":"'Non-Res Inputs'!H31","v":0},{"$f":"'Non-Res Inputs'!I31","v":0},{"$f":"'Non-Res Inputs'!J31","v":0},{"$f":"'Non-Res Inputs'!K31","v":0},{"$f":"'Non-Res Inputs'!L31","v":0},{"$f":"'Non-Res Inputs'!M31","v":0},{"$f":"IF(E32=\"\",M31,E32*$E$9+F32*$F$9+G32*$G$9+H32*$H$9+I32*$I$9+J32*$J$9+K32*$K$9+L32*$L$9)","v":0}]
[]
[]
[null,null,null,"Proportion of Baseline Investment",{"$f":"E8","v":"0 - 1 hour"},{"$f":"F8","v":"1 - 8 hours"},"> 8 hours",0,0,0,0,0]
[null,null,null,0,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$7<V$29,0,D36)","v":0},1,0,0,0,0,0,0,0]
[null,null,null,0.5,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,0,0,0,0,0,0,0]
[null,null,null,1,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,0,0,0,0,0,0]
[null,null,null,3,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Scenario","Investment Multiplier"," Flood warning lead-time categories"]
[null,null,null,null,{"$f":"E8","v":"0 - 1 hour"},{"$f":"F8","v":"1 - 8 hours"},"> 8 hours",0,0,0,0,0]
[null,null,{"$f":"'Modified Factors'!F392","v":"Baseline"},1,{"$f":"E31","v":0.7},{"$f":"F31","v":0.72},0.8,0,0,0,0,0]
[null,null,{"$f":"'Modified Factors'!G392","v":"Scenario 1"},{"$f":"Investment!AH16","v":2},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:E$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:E$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:E$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":1},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:F$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:F$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:F$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:G$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:G$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:G$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:H$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:H$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:H$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:I$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:I$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:I$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:J$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:J$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:J$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:K$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:K$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:K$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:L$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:L$58)))-VLOOKUP($D59,$D$36:$L$39,COUNT($D$58:L$58)))*($D59-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D59,$D$36:$D$39)))","v":0}]
[null,null,{"$f":"'Modified Factors'!H392","v":"Scenario 2"},{"$f":"Investment!AI16","v":0.5},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:E$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:E$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:E$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":1},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:F$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:F$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:F$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:G$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:G$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:G$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:H$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:H$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:H$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:I$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:I$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:I$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:J$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:J$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:J$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:K$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:K$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:K$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0},{"$f":"VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:L$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:L$58)))-VLOOKUP($D60,$D$36:$L$39,COUNT($D$58:L$58)))*($D60-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D60,$D$36:$D$39)))","v":0}]
[null,null,{"$f":"'Modified Factors'!I392","v":"Scenario 3"},{"$f":"Investment!AJ16","v":""},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:E$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:E$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:E$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:F$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:F$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:F$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:G$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:G$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:G$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:H$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:H$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:H$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:I$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:I$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:I$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:J$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:J$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:J$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:K$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:K$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:K$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:L$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:L$58)))-VLOOKUP($D61,$D$36:$L$39,COUNT($D$58:L$58)))*($D61-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D61,$D$36:$D$39)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'Modified Factors'!J392","v":"Scenario 4"},{"$f":"Investment!AK16","v":""},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:E$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:E$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:E$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:F$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:F$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:F$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:G$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:G$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:G$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:H$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:H$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:H$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:I$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:I$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:I$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:J$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:J$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:J$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:K$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:K$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:K$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:L$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:L$58)))-VLOOKUP($D62,$D$36:$L$39,COUNT($D$58:L$58)))*($D62-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D62,$D$36:$D$39)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'Modified Factors'!K392","v":"Scenario 5"},{"$f":"Investment!AL16","v":""},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:E$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:E$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:E$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:F$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:F$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:F$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:G$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:G$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:G$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:H$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:H$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:H$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:I$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:I$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:I$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:J$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:J$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:J$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:K$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:K$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:K$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:L$58))+((VLOOKUP(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1),$D$36:$L$39,COUNT($D$58:L$58)))-VLOOKUP($D63,$D$36:$L$39,COUNT($D$58:L$58)))*($D63-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))/(INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)+1)-INDEX($D$36:$D$39,MATCH($D63,$D$36:$D$39)))","v":{"$error":"#N/A"}}]
[]
[{"$f":"C59","v":"Scenario 1"}]
[{"$f":"A8","v":"Flood warning lead-time categories:"},null,null,null,{"$f":"E8","v":"0 - 1 hour"},"1 - 8 hours","> 8 hours",0,0,0,0,0,{"$f":"\"Aggregate \"&Settings!F72","v":"Aggregate %OP"},{"$f":"\"Adjusted \"&Settings!F72","v":"Adjusted %OP"}]
[{"$f":"IF(SUM(E67:L67)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":"% of properties at risk in each category:"},null,null,null,{"$f":"E59","v":1},0,0,0,0,0,0,0]
[{"$f":"A7","v":"Working with Assets"}]
[{"$f":"A10","v":"FDO"},null,{"$f":"C10","v":"Flood Defence Operation"},"Upper Estimate",{"$f":"E10","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$67:L$67*E69:L69)","v":0},{"$f":"IF(M69>1,1,M69)","v":0},null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,null,"Best Estimate",0.99,0.99,0.99,0,0,0,0,0,{"$f":"SUMPRODUCT(E$67:L$67*E70:L70)","v":0.99},{"$f":"IF(M70>1,1,M70)","v":0.99},null,null,null,null,null,null,null,null,null,{"$f":"'Modified Factors'!S421","v":true}]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A13","v":"WCM"},null,{"$f":"C13","v":"Watercourse Management"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.5,0.5,0.5,0,0,0,0,0,0.5,0.5]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A16","v":"CBO"},null,{"$f":"C16","v":"Community Based Operations"},"Upper Estimate",{"$f":"E16","v":0},{"$f":"F16","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",{"$f":"E17","v":0.8},{"$f":"F17","v":0.8},0.8,0,0,0,0,0,0.8,0.8]
[null,null,null,"Lower Estimate",{"$f":"E18","v":0},{"$f":"F18","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A19","v":"Residential"}]
[{"$f":"A20","v":"WDR-RE"},null,{"$f":"C20","v":"Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E20","v":0},{"$f":"F20","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",{"$f":"E21","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,0.92300000000000004,0.92300000000000004]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A23","v":"CME-RE"},null,{"$f":"C23","v":"Residential Contents Moved & Evacuated"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.7,0.72,0.8,0,0,0,0,0,0.7,0.7]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A26","v":"Non-Residential"}]
[{"$f":"A27","v":"WDR-NR"},null,{"$f":"C27","v":"Non-Residential Warning-Dependent Resistance"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.92300000000000004,0.95799999999999996,0.98899999999999999,0,0,0,0,0,0.92300000000000004,0.92300000000000004]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A30","v":"CME-NR"},null,{"$f":"C30","v":"Non-Residential Contents Moved & Evacuated"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.7,0.72,0.8,0,0,0,0,0,0.7,0.7]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"C60","v":"Scenario 2"}]
[{"$f":"A66","v":"Flood warning lead-time categories:"},null,null,null,{"$f":"E66","v":"0 - 1 hour"},{"$f":"F66","v":"1 - 8 hours"},"> 8 hours",0,0,0,0,0,{"$f":"M66","v":"Aggregate %OP"},{"$f":"N66","v":"Adjusted %OP"}]
[{"$f":"IF(SUM(E96:L96)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":"% of properties at risk in each category:"},null,null,null,{"$f":"E60","v":1},{"$f":"F60","v":0},0,0,0,0,0,0]
[{"$f":"A68","v":"Working with Assets"}]
[{"$f":"A69","v":"FDO"},null,{"$f":"C69","v":"Flood Defence Operation"},"Upper Estimate",{"$f":"E69","v":0},{"$f":"F69","v":0},0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$96:L$96*E98:L98)","v":0},{"$f":"IF(M98>1,1,M98)","v":0}]
[null,null,null,"Best Estimate",0.99,{"$f":"F70","v":0.99},0.99,0,0,0,0,0,{"$f":"SUMPRODUCT(E$96:L$96*E99:L99)","v":0.99},{"$f":"IF(M99>1,1,M99)","v":0.99}]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A72","v":"WCM"},null,{"$f":"C72","v":"Watercourse Management"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.5,0.5,0.5,0,0,0,0,0,0.5,0.5]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A75","v":"CBO"},null,{"$f":"C75","v":"Community Based Operations"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.8,0.8,0.8,0,0,0,0,0,0.8,0.8]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A78","v":"Residential"}]
[{"$f":"A79","v":"WDR-RE"},null,{"$f":"C79","v":"Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E79","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.92300000000000004,0.95799999999999996,0.98899999999999999,0,0,0,0,0,0.92300000000000004,0.92300000000000004]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A82","v":"CME-RE"},null,{"$f":"C82","v":"Residential Contents Moved & Evacuated"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.7,0.72,0.8,0,0,0,0,0,0.7,0.7]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A85","v":"Non-Residential"}]
[{"$f":"A86","v":"WDR-NR"},null,{"$f":"C86","v":"Non-Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",0.92300000000000004,0.95799999999999996,0.98899999999999999,0,0,0,0,0,0.92300000000000004,0.92300000000000004]
[null,null,null,"Lower Estimate",0,0,0,0,0,0,0,0,0,0]
[{"$f":"A89","v":"CME-NR"},null,{"$f":"C89","v":"Non-Residential Contents Moved & Evacuated"},"Upper Estimate",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Best Estimate",{"$f":"E90","v":0.7},0.72,0.8,0,0,0,0,0,0.7,0.7]
[null,null,null,"Lower Estimate",{"$f":"E91","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"C61","v":"Scenario 3"}]
[{"$f":"A66","v":"Flood warning lead-time categories:"},null,null,null,{"$f":"E66","v":"0 - 1 hour"},"1 - 8 hours","> 8 hours",0,0,0,0,0,{"$f":"M95","v":"Aggregate %OP"},{"$f":"N95","v":"Adjusted %OP"}]
[{"$f":"IF(SUM(E125:L125)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"E61","v":{"$error":"#N/A"}},{"$f":"F61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A97","v":"Working with Assets"}]
[{"$f":"A98","v":"FDO"},null,{"$f":"C98","v":"Flood Defence Operation"},"Upper Estimate",{"$f":"E98","v":0},{"$f":"F98","v":0},0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$125:L$125*E127:L127)","v":{"$error":"#N/A"}},{"$f":"IF(M127>1,1,M127)","v":{"$error":"#N/A"}}]
[null,null,null,"Best Estimate",{"$f":"E99","v":0.99},0.99,0.99,0,0,0,0,0,{"$f":"SUMPRODUCT(E$125:L$125*E128:L128)","v":{"$error":"#N/A"}},{"$f":"IF(M128>1,1,M128)","v":{"$error":"#N/A"}}]
[null,null,null,"Lower Estimate",{"$f":"E100","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A101","v":"WCM"},null,{"$f":"C101","v":"Watercourse Management"},"Upper Estimate",{"$f":"E101","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E102","v":0.5},0.5,0.5,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E103","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A104","v":"CBO"},null,{"$f":"C104","v":"Community Based Operations"},"Upper Estimate",{"$f":"E104","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E105","v":0.8},0.8,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E106","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A107","v":"Residential"}]
[{"$f":"A108","v":"WDR-RE"},null,{"$f":"C108","v":"Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E108","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$125:L$125*E137:L137)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E109","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E110","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A111","v":"CME-RE"},null,{"$f":"C111","v":"Residential Contents Moved & Evacuated"},"Upper Estimate",{"$f":"E111","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E112","v":0.7},0.72,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E113","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A114","v":"Non-Residential"}]
[{"$f":"A115","v":"WDR-NR"},null,{"$f":"C115","v":"Non-Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E115","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$125:L$125*E144:L144)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E116","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E117","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A118","v":"CME-NR"},null,{"$f":"C118","v":"Non-Residential Contents Moved & Evacuated"},"Upper Estimate",{"$f":"E118","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E119","v":0.7},0.72,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E120","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"C62","v":"Scenario 4"}]
[{"$f":"A95","v":"Flood warning lead-time categories:"},null,null,null,{"$f":"E95","v":"0 - 1 hour"},"1 - 8 hours","> 8 hours",0,0,0,0,0,{"$f":"M124","v":"Aggregate %OP"},{"$f":"N124","v":"Adjusted %OP"}]
[{"$f":"IF(SUM(E154:L154)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"E62","v":{"$error":"#N/A"}},{"$f":"F62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A126","v":"Working with Assets"}]
[{"$f":"A127","v":"FDO"},null,{"$f":"C127","v":"Flood Defence Operation"},"Upper Estimate",{"$f":"E127","v":0},{"$f":"F127","v":0},0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$154:L$154*E156:L156)","v":{"$error":"#N/A"}},{"$f":"IF(M156>1,1,M156)","v":{"$error":"#N/A"}}]
[null,null,null,"Best Estimate",{"$f":"E128","v":0.99},0.99,0.99,0,0,0,0,0,{"$f":"SUMPRODUCT(E$154:L$154*E157:L157)","v":{"$error":"#N/A"}},{"$f":"IF(M157>1,1,M157)","v":{"$error":"#N/A"}}]
[null,null,null,"Lower Estimate",{"$f":"E129","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A130","v":"WCM"},null,{"$f":"C130","v":"Watercourse Management"},"Upper Estimate",{"$f":"E130","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E131","v":0.5},0.5,0.5,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E132","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A133","v":"CBO"},null,{"$f":"C133","v":"Community Based Operations"},"Upper Estimate",{"$f":"E133","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E134","v":0.8},0.8,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E135","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A136","v":"Residential"}]
[{"$f":"A137","v":"WDR-RE"},null,{"$f":"C137","v":"Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E137","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$154:L$154*E166:L166)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E138","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E139","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A140","v":"CME-RE"},null,{"$f":"C140","v":"Residential Contents Moved & Evacuated"},"Upper Estimate",{"$f":"E140","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E141","v":0.7},0.72,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E142","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A143","v":"Non-Residential"}]
[{"$f":"A144","v":"WDR-NR"},null,{"$f":"C144","v":"Non-Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E144","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$154:L$154*E173:L173)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E145","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E146","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A147","v":"CME-NR"},null,{"$f":"C147","v":"Non-Residential Contents Moved & Evacuated"},"Upper Estimate",{"$f":"E147","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E148","v":0.7},0.72,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E149","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"C63","v":"Scenario 5"}]
[{"$f":"A124","v":"Flood warning lead-time categories:"},null,null,null,{"$f":"E124","v":"0 - 1 hour"},"1 - 8 hours","> 8 hours",0,0,0,0,0,{"$f":"M153","v":"Aggregate %OP"},{"$f":"N153","v":"Adjusted %OP"}]
[{"$f":"IF(SUM(E183:L183)=100%,\"% of properties at risk in each category:\",\"Properties must add up to 100%\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"E63","v":{"$error":"#N/A"}},{"$f":"F63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A155","v":"Working with Assets"}]
[{"$f":"A156","v":"FDO"},null,{"$f":"C156","v":"Flood Defence Operation"},"Upper Estimate",{"$f":"E156","v":0},{"$f":"F156","v":0},0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$183:L$183*E185:L185)","v":{"$error":"#N/A"}},{"$f":"IF(M185>1,1,M185)","v":{"$error":"#N/A"}}]
[null,null,null,"Best Estimate",{"$f":"E157","v":0.99},0.99,0.99,0,0,0,0,0,{"$f":"SUMPRODUCT(E$183:L$183*E186:L186)","v":{"$error":"#N/A"}},{"$f":"IF(M186>1,1,M186)","v":{"$error":"#N/A"}}]
[null,null,null,"Lower Estimate",{"$f":"E158","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A159","v":"WCM"},null,{"$f":"C159","v":"Watercourse Management"},"Upper Estimate",{"$f":"E159","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E160","v":0.5},0.5,0.5,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E161","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A162","v":"CBO"},null,{"$f":"C162","v":"Community Based Operations"},"Upper Estimate",{"$f":"E162","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E163","v":0.8},0.8,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E164","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A165","v":"Residential"}]
[{"$f":"A166","v":"WDR-RE"},null,{"$f":"C166","v":"Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E166","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$183:L$183*E195:L195)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E167","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E168","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A169","v":"CME-RE"},null,{"$f":"C169","v":"Residential Contents Moved & Evacuated"},"Upper Estimate",{"$f":"E169","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E170","v":0.7},0.72,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E171","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A172","v":"Non-Residential"}]
[{"$f":"A173","v":"WDR-NR"},null,{"$f":"C173","v":"Non-Residential Warning-Dependent Resistance"},"Upper Estimate",{"$f":"E173","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E$183:L$183*E202:L202)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E174","v":0.92300000000000004},0.95799999999999996,0.98899999999999999,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E175","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A176","v":"CME-NR"},null,{"$f":"C176","v":"Non-Residential Contents Moved & Evacuated"},"Upper Estimate",{"$f":"E176","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Best Estimate",{"$f":"E177","v":0.7},0.72,0.8,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Lower Estimate",{"$f":"E178","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Mod Calc","index":14,"n_rows":250,"n_cols":71,"rows_kept":250,"cut":false,"hidden":false,"merged":[[204,63,206,63],[235,2,237,2],[204,2,206,2],[229,63,231,63],[229,2,231,2],[223,2,225,2],[207,63,209,63],[223,63,225,63],[210,63,212,63],[174,2,176,2],[9,0,9,3],[6,65,6,70],[5,0,6,3],[8,0,8,3],[10,0,14,2],[16,0,20,2],[19,65,19,70],[19,58,19,63],[323,3,325,3],[326,3,328,3],[323,1,325,2],[332,1,334,2],[329,1,331,2],[244,2,246,2],[247,2,249,2],[241,2,243,2],[210,2,212,2],[329,3,331,3],[326,1,328,2],[256,1,258,2],[252,1,252,2],[253,1,255,2],[265,3,267,3],[280,3,282,3],[271,3,273,3],[271,1,273,2],[277,3,279,3],[322,1,322,3],[311,1,311,2],[314,1,314,2],[298,1,300,2],[309,1,309,2],[344,1,346,2],[344,3,346,3],[335,1,337,2],[335,3,337,3],[338,1,340,2],[338,3,340,3],[341,1,343,2],[341,3,343,3],[332,3,334,3],[316,1,316,2],[310,1,310,2],[315,1,315,2],[304,1,306,2],[304,3,306,3],[283,3,285,3],[283,1,285,2],[301,3,303,3],[292,3,294,3],[286,3,288,3],[298,3,300,3],[289,3,291,3],[301,1,303,2],[292,1,294,2],[297,1,297,2],[289,1,291,2],[187,2,189,2],[201,2,203,2],[178,2,180,2],[190,2,192,2],[194,2,196,2],[198,2,200,2],[181,2,183,2],[184,2,186,2],[274,3,276,3],[270,1,270,2],[265,1,267,2],[259,3,261,3],[256,3,258,3],[259,1,261,2],[262,3,264,3],[253,3,255,3],[274,1,276,2],[207,2,209,2],[190,63,192,63],[201,63,203,63],[184,63,186,63],[174,63,176,63],[178,63,180,63],[181,63,183,63],[187,63,189,63],[194,63,196,63],[198,63,200,63],[277,1,279,2],[286,1,288,2],[262,1,264,2],[238,2,240,2],[280,1,282,2],[216,2,218,2],[226,2,228,2],[219,2,221,2],[213,63,215,63],[216,63,218,63],[219,63,221,63],[226,63,228,63],[213,2,215,2],[232,2,234,2],[247,63,249,63],[232,63,234,63],[235,63,237,63],[238,63,240,63],[241,63,243,63],[244,63,246,63]]}
[]
[]
[null,null,null,null,null,"Modifer Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modifer Calculations"]
[null,null,null,null,"Hidden"]
[]
["This worksheet calculates the modified factors for each scenario. It takes all the investment activities from the Investment tab, and marries them up to the correct factors in the calculation. The grid of 0s and 1s shows which activities apply to which factor. The baseline value for the factor is then multiplied by the correct benefit multiplier for each scenario. This is then capped at 1."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modified factors, with values capped at 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"BO21","v":"Scenario 1"},{"$f":"BP21","v":"Scenario 2"},{"$f":"BQ21","v":"Scenario 3"},{"$f":"BR21","v":"Scenario 4"},{"$f":"BS21","v":"Scenario 5"}]
["Factor Affected:",null,null,null,{"$f":"TRANSPOSE(Investment!$C$15:$C$60)","v":"WS"},"OP",0,0,0,"WS","OP","OP","OP",0,0,0,"OP","OP","UP","UP",0,0,0,0,"UP","UP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pathway Affected:",null,null,null,{"$f":"TRANSPOSE(Investment!D15:D60)","v":"All"},"Dist",0,0,0,"All Assets","WCM","CBO","FDO",0,0,0,"WDR","CME","RST","RSL",0,0,0,0,"RST","RSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Benefits Multipliers",null,null,{"$f":"TRANSPOSE(BH21:BL21)","v":"Scenario 1"},{"$f":"TRANSPOSE(Investment!AM15:AM60)","v":1.6308065373456158},"","","",0,1.0099990197039506,1.0099009900990099,"","","","",0,{"$error":"#DIV/0!"},"",1.9359999999999982,"","","","",0,1.9359999999999982,1.9600000000000044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Scenario 2",{"$f":"TRANSPOSE(Investment!AN15:AN60)","v":0.51125093979747716},0,"","",0,0,0.90950124378879105,"","","","",0,{"$error":"#DIV/0!"},"",0.5082667219402186,"","","","",0,0.5082667219402186,0.50510257216821941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Scenario 3",{"$f":"TRANSPOSE(Investment!AO15:AO60)","v":""},0,"","",0,"","","","","","",0,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Scenario 4",{"$f":"TRANSPOSE(Investment!AP15:AP60)","v":""},0,"","",0,"","","","","","",0,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Scenario 5",{"$f":"TRANSPOSE(Investment!AQ15:AQ60)","v":""},0,"","",0,"","","","","","",0,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Benefits Multipliers (with #DIV/0! errors removed)",null,null,{"$f":"D11","v":"Scenario 1"},{"$f":"IF(ISERROR(E11),0,E11)","v":1.6308065373456158},{"$f":"IF(ISERROR(F11),0,F11)","v":""},"","",0,1.0099990197039506,1.0099009900990099,"","","","",0,0,"",1.9359999999999982,"","","","",0,1.9359999999999982,1.9600000000000044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D12","v":"Scenario 2"},{"$f":"IF(ISERROR(E12),0,E12)","v":0.51125093979747716},{"$f":"IF(ISERROR(F12),0,F12)","v":0},"","",0,0,0.90950124378879105,"","","","",0,0,"",0.5082667219402186,"",{"$f":"IF(ISERROR(U12),0,U12)","v":""},"","",0,0.5082667219402186,0.50510257216821941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D13","v":"Scenario 3"},{"$f":"IF(ISERROR(E13),0,E13)","v":""},{"$f":"IF(ISERROR(F13),0,F13)","v":0},"","",0,"","","","","","",0,"","","","",{"$f":"IF(ISERROR(U13),0,U13)","v":""},"","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D14","v":"Scenario 4"},{"$f":"IF(ISERROR(E14),0,E14)","v":""},0,"","",0,"","","","","","",0,"","","","",{"$f":"IF(ISERROR(U14),0,U14)","v":""},"","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Modified factors",null,null,null,null,null,null,"Modified factors, with values capped at 1"]
[null,null,null,{"$f":"D15","v":"Scenario 5"},{"$f":"IF(ISERROR(E15),0,E15)","v":""},0,"","",0,"","","","","","",0,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Baseline",{"$f":"'Modified Factors'!G392","v":"Scenario 1"},{"$f":"'Modified Factors'!H392","v":"Scenario 2"},{"$f":"'Modified Factors'!I392","v":"Scenario 3"},{"$f":"'Modified Factors'!J392","v":"Scenario 4"},{"$f":"'Modified Factors'!K392","v":"Scenario 5"},null,"Baseline",{"$f":"BH21","v":"Scenario 1"},{"$f":"BI21","v":"Scenario 2"},{"$f":"BJ21","v":"Scenario 3"},{"$f":"BK21","v":"Scenario 4"},{"$f":"BL21","v":"Scenario 5"}]
[]
["Working with assets"]
[{"$f":"'Non-Res Inputs'!A23:B23","v":"OP"},null,{"$f":"'Non-Res Inputs'!C23","v":"% Response Operated"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"BH21","v":"Scenario 1"},{"$f":"BI21","v":"Scenario 2"},{"$f":"BJ21","v":"Scenario 3"},{"$f":"BK21","v":"Scenario 4"},{"$f":"BL21","v":"Scenario 5"}]
[{"$f":"A24","v":"OP"},{"$f":"Settings!C75","v":"FDO"},null,"Upper Estimate",{"$f":"E26","v":0},{"$f":"F26","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BG25","v":0.99},{"$f":"IF(ISERROR('%OP'!N69),0,'%OP'!N69)","v":0},{"$f":"IF(ISERROR('%OP'!N98),0,'%OP'!N98)","v":0},{"$f":"IF(ISERROR('%OP'!N127),0,'%OP'!N127)","v":0},{"$f":"IF(ISERROR('%OP'!N156),0,'%OP'!N156)","v":0},{"$f":"IF(ISERROR('%OP'!N185),0,'%OP'!N185)","v":0},null,{"$f":"'Assets Inputs'!N10","v":0.99},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E25:$AX25)*$BA25)=0,$BA25,SUMPRODUCT($E$17:$AX$17,$E25:$AX25)*$BA25)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E25:$AX25)*$BB25)=0,$BB25,SUMPRODUCT($E$18:$AX$18,$E25:$AX25)*$BB25)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E25:$AX25)*$BC25)=0,$BC25,SUMPRODUCT($E$19:$AX$19,$E25:$AX25)*$BC25)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E25:$AX25)*$BD25)=0,$BD25,SUMPRODUCT($E$20:$AX$20,$E25:$AX25)*$BD25)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E25:$AX25)*$BE25)=0,$BE25,SUMPRODUCT($E$21:$AX$21,$E25:$AX25)*$BE25)","v":0},null,{"$f":"BG25","v":0.99},{"$f":"IF(BH25<1,BH25,1)","v":0},0,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"B25","v":"FDO"},{"$f":"Settings!D75","v":"Flood Defence Operation"},"Best Estimate",{"$f":"IF(E$9=$A26,IF(E$10=$B26,1,IF(OR(E$10=\"All\",E$10=\"All Assets\"),1,0)),0)","v":0},{"$f":"IF(F$9=$A26,IF(F$10=$B26,1,IF(OR(F$10=\"All\",F$10=\"All Assets\"),1,0)),0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$9=$A26,IF(W$10=$B26,1,IF(OR(W$10=\"All\",W$10=\"All Assets\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.99,{"$f":"IF(ISERROR('%OP'!N70),0,'%OP'!N70)","v":0.99},{"$f":"IF(ISERROR('%OP'!N99),0,'%OP'!N99)","v":0.99},{"$f":"IF(ISERROR('%OP'!N128),0,'%OP'!N128)","v":0},{"$f":"IF(ISERROR('%OP'!N157),0,'%OP'!N157)","v":0},{"$f":"IF(ISERROR('%OP'!N186),0,'%OP'!N186)","v":0},null,{"$f":"'Assets Inputs'!N11","v":0.99},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E26:$AX26)*$BA26)=0,$BA26,SUMPRODUCT($E$17:$AX$17,$E26:$AX26)*$BA26)","v":0.99},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E26:$AX26)*$BB26)=0,$BB26,SUMPRODUCT($E$18:$AX$18,$E26:$AX26)*$BB26)","v":0.99},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E26:$AX26)*$BC26)=0,$BC26,SUMPRODUCT($E$19:$AX$19,$E26:$AX26)*$BC26)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E26:$AX26)*$BD26)=0,$BD26,SUMPRODUCT($E$20:$AX$20,$E26:$AX26)*$BD26)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E26:$AX26)*$BE26)=0,$BE26,SUMPRODUCT($E$21:$AX$21,$E26:$AX26)*$BE26)","v":0},null,{"$f":"BG26","v":0.99},0.99,0.99,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"B25","v":"FDO"},null,"Lower Estimate",{"$f":"E26","v":0},{"$f":"F26","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.99,{"$f":"IF(ISERROR('%OP'!N71),0,'%OP'!N71)","v":0},{"$f":"IF(ISERROR('%OP'!N100),0,'%OP'!N100)","v":0},{"$f":"IF(ISERROR('%OP'!N129),0,'%OP'!N129)","v":0},{"$f":"IF(ISERROR('%OP'!N158),0,'%OP'!N158)","v":0},{"$f":"IF(ISERROR('%OP'!N187),0,'%OP'!N187)","v":0},null,{"$f":"'Assets Inputs'!N12","v":0.99},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E27:$AX27)*$BA27)=0,$BA27,SUMPRODUCT($E$17:$AX$17,$E27:$AX27)*$BA27)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E27:$AX27)*$BB27)=0,$BB27,SUMPRODUCT($E$18:$AX$18,$E27:$AX27)*$BB27)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E27:$AX27)*$BC27)=0,$BC27,SUMPRODUCT($E$19:$AX$19,$E27:$AX27)*$BC27)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E27:$AX27)*$BD27)=0,$BD27,SUMPRODUCT($E$20:$AX$20,$E27:$AX27)*$BD27)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E27:$AX27)*$BE27)=0,$BE27,SUMPRODUCT($E$21:$AX$21,$E27:$AX27)*$BE27)","v":0},null,{"$f":"BG27","v":0.99},{"$f":"IF(BH27<1,BH27,1)","v":0},{"$f":"IF(BI27<1,BI27,1)","v":0},{"$f":"IF(BJ27<1,BJ27,1)","v":0},{"$f":"IF(BK27<1,BK27,1)","v":0},{"$f":"IF(BL27<1,BL27,1)","v":0}]
[{"$f":"A24","v":"OP"},{"$f":"Settings!C76","v":"WCM"},null,"Upper Estimate",{"$f":"E29","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.5,{"$f":"IF(ISERROR('%OP'!N72),0,'%OP'!N72)","v":0},{"$f":"IF(ISERROR('%OP'!N101),0,'%OP'!N101)","v":0},{"$f":"IF(ISERROR('%OP'!N130),0,'%OP'!N130)","v":0},{"$f":"IF(ISERROR('%OP'!N159),0,'%OP'!N159)","v":0},{"$f":"IF(ISERROR('%OP'!N188),0,'%OP'!N188)","v":0},null,{"$f":"'Assets Inputs'!N13","v":0.5},0,0,0,0,0,null,0.5,0,0,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"B28","v":"WCM"},{"$f":"Settings!D76","v":"Watercourse Management"},"Best Estimate",{"$f":"IF(E$9=$A29,IF(E$10=$B29,1,IF(OR(E$10=\"All\",E$10=\"All Assets\"),1,0)),0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$9=$A29,IF(AM$10=$B29,1,IF(OR(AM$10=\"All\",AM$10=\"All Assets\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0.5,{"$f":"IF(ISERROR('%OP'!N73),0,'%OP'!N73)","v":0.5},{"$f":"IF(ISERROR('%OP'!N102),0,'%OP'!N102)","v":0.5},{"$f":"IF(ISERROR('%OP'!N131),0,'%OP'!N131)","v":0},{"$f":"IF(ISERROR('%OP'!N160),0,'%OP'!N160)","v":0},{"$f":"IF(ISERROR('%OP'!N189),0,'%OP'!N189)","v":0},null,{"$f":"'Assets Inputs'!N14","v":0.5},0.50495049504950495,0.45475062189439552,0,0,0,null,0.5,0.50495049504950495,0.45475062189439552,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"B28","v":"WCM"},null,"Lower Estimate",{"$f":"E29","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.5,{"$f":"IF(ISERROR('%OP'!N74),0,'%OP'!N74)","v":0},{"$f":"IF(ISERROR('%OP'!N103),0,'%OP'!N103)","v":0},{"$f":"IF(ISERROR('%OP'!N132),0,'%OP'!N132)","v":0},{"$f":"IF(ISERROR('%OP'!N161),0,'%OP'!N161)","v":0},{"$f":"IF(ISERROR('%OP'!N190),0,'%OP'!N190)","v":0},null,{"$f":"'Assets Inputs'!N15","v":0.5},0,0,0,0,0,null,0.5,0,0,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"Settings!C77","v":"CBO"},null,"Upper Estimate",{"$f":"E32","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.8,{"$f":"IF(ISERROR('%OP'!N75),0,'%OP'!N75)","v":0},{"$f":"IF(ISERROR('%OP'!N104),0,'%OP'!N104)","v":0},{"$f":"IF(ISERROR('%OP'!N133),0,'%OP'!N133)","v":0},{"$f":"IF(ISERROR('%OP'!N162),0,'%OP'!N162)","v":0},{"$f":"IF(ISERROR('%OP'!N191),0,'%OP'!N191)","v":0},null,{"$f":"'Assets Inputs'!N16","v":0.8},0,0,0,0,0,null,0.8,0,0,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"B31","v":"CBO"},{"$f":"Settings!D77","v":"Community Based Operations"},"Best Estimate",{"$f":"IF(E$9=$A32,IF(E$10=$B32,1,IF(OR(E$10=\"All\",E$10=\"All Assets\"),1,0)),0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.8,{"$f":"IF(ISERROR('%OP'!N76),0,'%OP'!N76)","v":0.8},{"$f":"IF(ISERROR('%OP'!N105),0,'%OP'!N105)","v":0.8},{"$f":"IF(ISERROR('%OP'!N134),0,'%OP'!N134)","v":0},{"$f":"IF(ISERROR('%OP'!N163),0,'%OP'!N163)","v":0},{"$f":"IF(ISERROR('%OP'!N192),0,'%OP'!N192)","v":0},null,{"$f":"'Assets Inputs'!N17","v":0.8},0.8,0.8,0,0,0,null,0.8,0.8,0.8,0,0,0]
[{"$f":"A24","v":"OP"},{"$f":"B32","v":"CBO"},null,"Lower Estimate",{"$f":"E32","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.8,{"$f":"IF(ISERROR('%OP'!N77),0,'%OP'!N77)","v":0},{"$f":"IF(ISERROR('%OP'!N106),0,'%OP'!N106)","v":0},{"$f":"IF(ISERROR('%OP'!N135),0,'%OP'!N135)","v":0},{"$f":"IF(ISERROR('%OP'!N164),0,'%OP'!N164)","v":0},{"$f":"IF(ISERROR('%OP'!N193),0,'%OP'!N193)","v":0},null,{"$f":"'Assets Inputs'!N18","v":0.8},0,0,0,0,0,null,0.8,0,0,0,0,0]
[]
[]
[{"$f":"Settings!C70","v":"WS"},null,{"$f":"Settings!E70","v":"% Warning Success"}]
[{"$f":"A36","v":"WS"},{"$f":"B25","v":"FDO"},null,"Upper Estimate",{"$f":"E38","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N23","v":0.99},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E37:$AX37)*$BG37)=0,$BG37,SUMPRODUCT($E$17:$AX$17,$E37:$AX37)*$BG37)","v":2.6143975014790706},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E37:$AX37)*$BG37)=0,$BG37,SUMPRODUCT($E$18:$AX$18,$E37:$AX37)*$BG37)","v":0.50613843039950235},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E37:$AX37)*$BG37)=0,$BG37,SUMPRODUCT($E$19:$AX$19,$E37:$AX37)*$BG37)","v":0.99},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E37:$AX37)*$BG37)=0,$BG37,SUMPRODUCT($E$20:$AX$20,$E37:$AX37)*$BG37)","v":0.99},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E37:$AX37)*$BG37)=0,$BG37,SUMPRODUCT($E$21:$AX$21,$E37:$AX37)*$BG37)","v":0.99},null,{"$f":"BG37","v":0.99},{"$f":"IF(BH37<1,BH37,1)","v":1},0.50613843039950235,0.99,0.99,0.99]
["WS","FDO",{"$f":"A36&\" for domestic properties\"","v":"WS for domestic properties"},"Best Estimate",{"$f":"IF(E$9=$A38,IF(E$10=$B38,1,IF(OR(E$10=\"All\",E$10=\"All Assets\"),1,0)),0)","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N24","v":0.99},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E38:$AX38)*$BG38)=0,$BG38,SUMPRODUCT($E$17:$AX$17,$E38:$AX38)*$BG38)","v":2.6143975014790706},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E38:$AX38)*$BG38)=0,$BG38,SUMPRODUCT($E$18:$AX$18,$E38:$AX38)*$BG38)","v":0.50613843039950235},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E38:$AX38)*$BG38)=0,$BG38,SUMPRODUCT($E$19:$AX$19,$E38:$AX38)*$BG38)","v":0.99},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E38:$AX38)*$BG38)=0,$BG38,SUMPRODUCT($E$20:$AX$20,$E38:$AX38)*$BG38)","v":0.99},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E38:$AX38)*$BG38)=0,$BG38,SUMPRODUCT($E$21:$AX$21,$E38:$AX38)*$BG38)","v":0.99},null,{"$f":"BG38","v":0.99},1,0.50613843039950235,0.99,0.99,0.99]
["WS","FDO",null,"Lower Estimate",{"$f":"E38","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N25","v":0.99},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E39:$AX39)*$BG39)=0,$BG39,SUMPRODUCT($E$17:$AX$17,$E39:$AX39)*$BG39)","v":2.6143975014790706},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E39:$AX39)*$BG39)=0,$BG39,SUMPRODUCT($E$18:$AX$18,$E39:$AX39)*$BG39)","v":0.50613843039950235},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E39:$AX39)*$BG39)=0,$BG39,SUMPRODUCT($E$19:$AX$19,$E39:$AX39)*$BG39)","v":0.99},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E39:$AX39)*$BG39)=0,$BG39,SUMPRODUCT($E$20:$AX$20,$E39:$AX39)*$BG39)","v":0.99},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E39:$AX39)*$BG39)=0,$BG39,SUMPRODUCT($E$21:$AX$21,$E39:$AX39)*$BG39)","v":0.99},null,{"$f":"BG39","v":0.99},{"$f":"IF(BH39<1,BH39,1)","v":1},{"$f":"IF(BI39<1,BI39,1)","v":0.50613843039950235},{"$f":"IF(BJ39<1,BJ39,1)","v":0.99},{"$f":"IF(BK39<1,BK39,1)","v":0.99},{"$f":"IF(BL39<1,BL39,1)","v":0.99}]
["WS","WCM",null,"Upper Estimate",{"$f":"E41","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N26","v":0.9},2.3767250013446097,0.46012584581772947,0.9,0.9,0.9,null,0.9,1,0.46012584581772947,0.9,0.9,0.9]
["WS","WCM",{"$f":"A36&\" for non-residential properties\"","v":"WS for non-residential properties"},"Best Estimate",{"$f":"IF(E$9=$A41,IF(E$10=$B41,1,IF(OR(E$10=\"All\",E$10=\"All Assets\"),1,0)),0)","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N27","v":0.9},2.3767250013446097,0.46012584581772947,0.9,0.9,0.9,null,0.9,1,0.46012584581772947,0.9,0.9,0.9]
["WS","WCM",null,"Lower Estimate",{"$f":"E41","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N28","v":0.9},2.3767250013446097,0.46012584581772947,0.9,0.9,0.9,null,0.9,1,0.46012584581772947,0.9,0.9,0.9]
["WS","CBO",null,"Upper Estimate",{"$f":"E44","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N29","v":0.9},2.3767250013446097,0.46012584581772947,0.9,0.9,0.9,null,0.9,1,0.46012584581772947,0.9,0.9,0.9]
["WS","CBO",{"$f":"A36&\" for professional partners\"","v":"WS for professional partners"},"Best Estimate",{"$f":"IF(E$9=$A44,IF(E$10=$B44,1,IF(OR(E$10=\"All\",E$10=\"All Assets\"),1,0)),0)","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N30","v":0.9},2.3767250013446097,0.46012584581772947,0.9,0.9,0.9,null,0.9,1,0.46012584581772947,0.9,0.9,0.9]
["WS","CBO",null,"Lower Estimate",{"$f":"E44","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Assets Inputs'!N31","v":0.9},2.3767250013446097,0.46012584581772947,0.9,0.9,0.9,null,0.9,1,0.46012584581772947,0.9,0.9,0.9]
[]
[]
["Residential"]
[{"$f":"Settings!C73","v":"UP"},null,{"$f":"Settings!E73","v":"% Response Uptake"}]
[{"$f":"A49","v":"UP"},{"$f":"Settings!C79&\"-RE\"","v":"WIR-RE"},{"$f":"Settings!C79","v":"WIR"},"Upper Estimate",{"$f":"E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N9","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E50:$AX50)*$BG50)=0,$BG50,SUMPRODUCT($E$17:$AX$17,$E50:$AX50)*$BG50)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E50:$AX50)*$BG50)=0,$BG50,SUMPRODUCT($E$18:$AX$18,$E50:$AX50)*$BG50)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E50:$AX50)*$BG50)=0,$BG50,SUMPRODUCT($E$19:$AX$19,$E50:$AX50)*$BG50)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E50:$AX50)*$BG50)=0,$BG50,SUMPRODUCT($E$20:$AX$20,$E50:$AX50)*$BG50)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E50:$AX50)*$BG50)=0,$BG50,SUMPRODUCT($E$21:$AX$21,$E50:$AX50)*$BG50)","v":3.2000000000000001E-2},null,{"$f":"BG50","v":3.2000000000000001E-2},{"$f":"IF(BH50<1,BH50,1)","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["UP",{"$f":"B50","v":"WIR-RE"},{"$f":"C50","v":"WIR"},"Best Estimate",{"$f":"IF(E$9=$A51,IF(OR(E$10=$B51, E$10=$C51),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(F$9=$A51,IF(OR(F$10=$B51, F$10=$C51),1,IF(OR(F$10=\"All\",F$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V$9=$A51,IF(OR(V$10=$B51, V$10=$C51),1,IF(OR(V$10=\"All\",V$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N10","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E51:$AX51)*$BG51)=0,$BG51,SUMPRODUCT($E$17:$AX$17,$E51:$AX51)*$BG51)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E51:$AX51)*$BG51)=0,$BG51,SUMPRODUCT($E$18:$AX$18,$E51:$AX51)*$BG51)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E51:$AX51)*$BG51)=0,$BG51,SUMPRODUCT($E$19:$AX$19,$E51:$AX51)*$BG51)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E51:$AX51)*$BG51)=0,$BG51,SUMPRODUCT($E$20:$AX$20,$E51:$AX51)*$BG51)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E51:$AX51)*$BG51)=0,$BG51,SUMPRODUCT($E$21:$AX$21,$E51:$AX51)*$BG51)","v":3.2000000000000001E-2},null,{"$f":"BG51","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["UP",{"$f":"B51","v":"WIR-RE"},{"$f":"C51","v":"WIR"},"Lower Estimate",{"$f":"E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N11","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E52:$AX52)*$BG52)=0,$BG52,SUMPRODUCT($E$17:$AX$17,$E52:$AX52)*$BG52)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E52:$AX52)*$BG52)=0,$BG52,SUMPRODUCT($E$18:$AX$18,$E52:$AX52)*$BG52)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E52:$AX52)*$BG52)=0,$BG52,SUMPRODUCT($E$19:$AX$19,$E52:$AX52)*$BG52)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E52:$AX52)*$BG52)=0,$BG52,SUMPRODUCT($E$20:$AX$20,$E52:$AX52)*$BG52)","v":3.2000000000000001E-2},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E52:$AX52)*$BG52)=0,$BG52,SUMPRODUCT($E$21:$AX$21,$E52:$AX52)*$BG52)","v":3.2000000000000001E-2},null,{"$f":"BG52","v":3.2000000000000001E-2},{"$f":"IF(BH52<1,BH52,1)","v":3.2000000000000001E-2},{"$f":"IF(BI52<1,BI52,1)","v":3.2000000000000001E-2},{"$f":"IF(BJ52<1,BJ52,1)","v":3.2000000000000001E-2},{"$f":"IF(BK52<1,BK52,1)","v":3.2000000000000001E-2},{"$f":"IF(BL52<1,BL52,1)","v":3.2000000000000001E-2}]
["UP",{"$f":"Settings!C80&\"-RE\"","v":"WDR-RE"},{"$f":"Settings!C80","v":"WDR"},"Upper Estimate",{"$f":"E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N12","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["UP",{"$f":"B53","v":"WDR-RE"},{"$f":"C53","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A54,IF(OR(E$10=$B54, E$10=$C54),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(F$9=$A54,IF(OR(F$10=$B54, F$10=$C54),1,IF(OR(F$10=\"All\",F$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$9=$A54,IF(OR(AL$10=$B54, AL$10=$C54),1,IF(OR(AL$10=\"All\",AL$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N13","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,{"$f":"IF(BH54<1,BH54,1)","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
["UP",{"$f":"B54","v":"WDR-RE"},{"$f":"C54","v":"WDR"},"Lower Estimate",{"$f":"E54","v":0},{"$f":"F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N14","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["UP",{"$f":"Settings!C81&\"-RE\"","v":"RSL-RE"},{"$f":"Settings!C81","v":"RSL"},"Upper Estimate",{"$f":"E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N15","v":0.02},3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02,null,0.02,3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02]
["UP",{"$f":"B56","v":"RSL-RE"},{"$f":"C56","v":"RSL"},"Best Estimate",{"$f":"IF(E$9=$A57,IF(OR(E$10=$B57, E$10=$C57),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N16","v":0.02},3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02,null,0.02,3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02]
["UP",{"$f":"B57","v":"RSL-RE"},{"$f":"C57","v":"RSL"},"Lower Estimate",{"$f":"E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N17","v":0.02},3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02,null,0.02,3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02]
[]
[]
[{"$f":"Settings!C72","v":"OP"},null,{"$f":"Settings!E72","v":"% Response Operated"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"BH21","v":"Scenario 1"},{"$f":"BI21","v":"Scenario 2"},{"$f":"BJ21","v":"Scenario 3"},{"$f":"BK21","v":"Scenario 4"},{"$f":"BL21","v":"Scenario 5"}]
[{"$f":"A61","v":"OP"},{"$f":"B53","v":"WDR-RE"},{"$f":"C53","v":"WDR"},"Upper Estimate",{"$f":"E63","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BG62","v":0.95886309999999997},{"$f":"IF(ISERROR('%OP'!N79),0,'%OP'!N79)","v":0},{"$f":"IF(ISERROR('%OP'!N108),0,'%OP'!N108)","v":0},{"$f":"IF(ISERROR('%OP'!N137),0,'%OP'!N137)","v":0},{"$f":"IF(ISERROR('%OP'!N166),0,'%OP'!N166)","v":0},{"$f":"IF(ISERROR('%OP'!N195),0,'%OP'!N195)","v":0},null,{"$f":"'Res Inputs'!N23","v":0.95886309999999997},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E62:$AX62)*$BA62)=0,$BA62,SUMPRODUCT($E$17:$AX$17,$E62:$AX62)*$BA62)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E62:$AX62)*$BB62)=0,$BB62,SUMPRODUCT($E$18:$AX$18,$E62:$AX62)*$BB62)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E62:$AX62)*$BC62)=0,$BC62,SUMPRODUCT($E$19:$AX$19,$E62:$AX62)*$BC62)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E62:$AX62)*$BD62)=0,$BD62,SUMPRODUCT($E$20:$AX$20,$E62:$AX62)*$BD62)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E62:$AX62)*$BE62)=0,$BE62,SUMPRODUCT($E$21:$AX$21,$E62:$AX62)*$BE62)","v":0},null,{"$f":"BG62","v":0.95886309999999997},{"$f":"IF(BH62<1,BH62,1)","v":0},0,0,0,0]
["OP",{"$f":"B62","v":"WDR-RE"},{"$f":"C62","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A63,IF(OR(E$10=$B63, E$10=$C63),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.95886309999999997,{"$f":"IF(ISERROR('%OP'!N80),0,'%OP'!N80)","v":0.92300000000000004},{"$f":"IF(ISERROR('%OP'!N109),0,'%OP'!N109)","v":0.92300000000000004},{"$f":"IF(ISERROR('%OP'!N138),0,'%OP'!N138)","v":0},{"$f":"IF(ISERROR('%OP'!N167),0,'%OP'!N167)","v":0},{"$f":"IF(ISERROR('%OP'!N196),0,'%OP'!N196)","v":0},null,{"$f":"'Res Inputs'!N24","v":0.95886309999999997},0.92300000000000004,0.92300000000000004,0,0,0,null,0.95886309999999997,0.92300000000000004,0.92300000000000004,0,0,0]
["OP",{"$f":"B63","v":"WDR-RE"},{"$f":"C63","v":"WDR"},"Lower Estimate",{"$f":"E63","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.95886309999999997,{"$f":"IF(ISERROR('%OP'!N81),0,'%OP'!N81)","v":0},{"$f":"IF(ISERROR('%OP'!N110),0,'%OP'!N110)","v":0},{"$f":"IF(ISERROR('%OP'!N139),0,'%OP'!N139)","v":0},{"$f":"IF(ISERROR('%OP'!N168),0,'%OP'!N168)","v":0},{"$f":"IF(ISERROR('%OP'!N197),0,'%OP'!N197)","v":0},null,{"$f":"'Res Inputs'!N25","v":0.95886309999999997},0,0,0,0,0,null,0.95886309999999997,0,0,0,0,0]
["OP",{"$f":"Settings!C82&\"-RE\"","v":"CME-RE"},{"$f":"Settings!C82","v":"CME"},"Upper Estimate",{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.73130600000000001,{"$f":"IF(ISERROR('%OP'!N82),0,'%OP'!N82)","v":0},{"$f":"IF(ISERROR('%OP'!N111),0,'%OP'!N111)","v":0},{"$f":"IF(ISERROR('%OP'!N140),0,'%OP'!N140)","v":0},{"$f":"IF(ISERROR('%OP'!N169),0,'%OP'!N169)","v":0},{"$f":"IF(ISERROR('%OP'!N198),0,'%OP'!N198)","v":0},null,{"$f":"'Res Inputs'!N26","v":0.73130600000000001},0,0,0,0,0,null,0.73130600000000001,0,0,0,0,0]
["OP",{"$f":"B65","v":"CME-RE"},{"$f":"C65","v":"CME"},"Best Estimate",{"$f":"IF(E$9=$A66,IF(OR(E$10=$B66, E$10=$C66),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.73130600000000001,{"$f":"IF(ISERROR('%OP'!N83),0,'%OP'!N83)","v":0.7},{"$f":"IF(ISERROR('%OP'!N112),0,'%OP'!N112)","v":0.7},{"$f":"IF(ISERROR('%OP'!N141),0,'%OP'!N141)","v":0},{"$f":"IF(ISERROR('%OP'!N170),0,'%OP'!N170)","v":0},{"$f":"IF(ISERROR('%OP'!N199),0,'%OP'!N199)","v":0},null,{"$f":"'Res Inputs'!N27","v":0.73130600000000001},0.7,0.7,0,0,0,null,0.73130600000000001,0.7,0.7,0,0,0]
["OP",{"$f":"B66","v":"CME-RE"},{"$f":"C66","v":"CME"},"Lower Estimate",{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.73130600000000001,{"$f":"IF(ISERROR('%OP'!N84),0,'%OP'!N84)","v":0},{"$f":"IF(ISERROR('%OP'!N113),0,'%OP'!N113)","v":0},{"$f":"IF(ISERROR('%OP'!N142),0,'%OP'!N142)","v":0},{"$f":"IF(ISERROR('%OP'!N171),0,'%OP'!N171)","v":0},{"$f":"IF(ISERROR('%OP'!N200),0,'%OP'!N200)","v":0},null,{"$f":"'Res Inputs'!N28","v":0.73130600000000001},0,0,0,0,0,null,0.73130600000000001,0,0,0,0,0]
[]
[]
[{"$f":"Settings!C71","v":"PO"},null,{"$f":"Settings!E71","v":"% Response Potential"}]
[{"$f":"A70","v":"PO"},{"$f":"B50","v":"WIR-RE"},{"$f":"C50","v":"WIR"},"Upper Estimate",{"$f":"E72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N33","v":0.84},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E71:$AX71)*$BG71)=0,$BG71,SUMPRODUCT($E$17:$AX$17,$E71:$AX71)*$BG71)","v":0.84},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E71:$AX71)*$BG71)=0,$BG71,SUMPRODUCT($E$18:$AX$18,$E71:$AX71)*$BG71)","v":0.84},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E71:$AX71)*$BG71)=0,$BG71,SUMPRODUCT($E$19:$AX$19,$E71:$AX71)*$BG71)","v":0.84},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E71:$AX71)*$BG71)=0,$BG71,SUMPRODUCT($E$20:$AX$20,$E71:$AX71)*$BG71)","v":0.84},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E71:$AX71)*$BG71)=0,$BG71,SUMPRODUCT($E$21:$AX$21,$E71:$AX71)*$BG71)","v":0.84},null,{"$f":"BG71","v":0.84},{"$f":"IF(BH71<1,BH71,1)","v":0.84},0.84,0.84,0.84,0.84]
["PO",{"$f":"B71","v":"WIR-RE"},{"$f":"C71","v":"WIR"},"Best Estimate",{"$f":"IF(E$9=$A72,IF(OR(E$10=$B72, E$10=$C72),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N34","v":0.745},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E72:$AX72)*$BG72)=0,$BG72,SUMPRODUCT($E$17:$AX$17,$E72:$AX72)*$BG72)","v":0.745},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E72:$AX72)*$BG72)=0,$BG72,SUMPRODUCT($E$18:$AX$18,$E72:$AX72)*$BG72)","v":0.745},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E72:$AX72)*$BG72)=0,$BG72,SUMPRODUCT($E$19:$AX$19,$E72:$AX72)*$BG72)","v":0.745},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E72:$AX72)*$BG72)=0,$BG72,SUMPRODUCT($E$20:$AX$20,$E72:$AX72)*$BG72)","v":0.745},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E72:$AX72)*$BG72)=0,$BG72,SUMPRODUCT($E$21:$AX$21,$E72:$AX72)*$BG72)","v":0.745},null,{"$f":"BG72","v":0.745},0.745,0.745,0.745,0.745,0.745]
["PO",{"$f":"B72","v":"WIR-RE"},{"$f":"C72","v":"WIR"},"Lower Estimate",{"$f":"E72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N35","v":0.65},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E73:$AX73)*$BG73)=0,$BG73,SUMPRODUCT($E$17:$AX$17,$E73:$AX73)*$BG73)","v":0.65},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E73:$AX73)*$BG73)=0,$BG73,SUMPRODUCT($E$18:$AX$18,$E73:$AX73)*$BG73)","v":0.65},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E73:$AX73)*$BG73)=0,$BG73,SUMPRODUCT($E$19:$AX$19,$E73:$AX73)*$BG73)","v":0.65},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E73:$AX73)*$BG73)=0,$BG73,SUMPRODUCT($E$20:$AX$20,$E73:$AX73)*$BG73)","v":0.65},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E73:$AX73)*$BG73)=0,$BG73,SUMPRODUCT($E$21:$AX$21,$E73:$AX73)*$BG73)","v":0.65},null,{"$f":"BG73","v":0.65},0.65,0.65,0.65,0.65,0.65]
["PO",{"$f":"B62","v":"WDR-RE"},{"$f":"C62","v":"WDR"},"Upper Estimate",{"$f":"E75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N36","v":0.84},0.84,0.84,0.84,0.84,0.84,null,{"$f":"BG74","v":0.84},{"$f":"IF(BH74<1,BH74,1)","v":0.84},{"$f":"IF(BI74<1,BI74,1)","v":0.84},{"$f":"IF(BJ74<1,BJ74,1)","v":0.84},{"$f":"IF(BK74<1,BK74,1)","v":0.84},{"$f":"IF(BL74<1,BL74,1)","v":0.84}]
["PO",{"$f":"B74","v":"WDR-RE"},{"$f":"C74","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A75,IF(OR(E$10=$B75, E$10=$C75),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N37","v":0.745},0.745,0.745,0.745,0.745,0.745,null,0.745,0.745,0.745,0.745,0.745,0.745]
["PO",{"$f":"B75","v":"WDR-RE"},{"$f":"C75","v":"WDR"},"Lower Estimate",{"$f":"E75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N38","v":0.65},0.65,0.65,0.65,0.65,0.65,null,0.65,0.65,0.65,0.65,0.65,0.65]
["PO",{"$f":"B56","v":"RSL-RE"},{"$f":"C56","v":"RSL"},"Upper Estimate",{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N39","v":0.5},0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5]
["PO",{"$f":"B77","v":"RSL-RE"},{"$f":"C77","v":"RSL"},"Best Estimate",{"$f":"IF(E$9=$A78,IF(OR(E$10=$B78, E$10=$C78),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N40","v":0.5},0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5]
["PO",{"$f":"B78","v":"RSL-RE"},{"$f":"C78","v":"RSL"},"Lower Estimate",{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N41","v":0.5},0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5]
["PO",{"$f":"B65","v":"CME-RE"},{"$f":"C65","v":"CME"},"Upper Estimate",{"$f":"E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N42","v":0.2132},0.2132,0.2132,0.2132,0.2132,0.2132,null,0.2132,0.2132,0.2132,0.2132,0.2132,0.2132]
["PO",{"$f":"B80","v":"CME-RE"},{"$f":"C80","v":"CME"},"Best Estimate",{"$f":"IF(E$9=$A81,IF(OR(E$10=$B81, E$10=$C81),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N43","v":0.2132},0.2132,0.2132,0.2132,0.2132,0.2132,null,0.2132,0.2132,0.2132,0.2132,0.2132,0.2132]
["PO",{"$f":"B81","v":"CME-RE"},{"$f":"C81","v":"CME"},"Lower Estimate",{"$f":"E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N44","v":0.2132},0.2132,0.2132,0.2132,0.2132,0.2132,null,0.2132,0.2132,0.2132,0.2132,0.2132,0.2132]
[]
[]
[{"$f":"Settings!C70","v":"WS"},null,{"$f":"Settings!E70","v":"% Warning Success"}]
[{"$f":"A85","v":"WS"},"Residential",null,"Upper Estimate",{"$f":"IF(E$9=$A86,IF(OR(E$10=$B86, E$10=$C86),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":1},0,0,0,0,0,0,0,0,0,{"$f":"IF(O$9=$A86,IF(OR(O$10=$B86, O$10=$C86),1,IF(OR(O$10=\"All\",O$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$9=$A86,IF(OR(Y$10=$B86, Y$10=$C86),1,IF(OR(Y$10=\"All\",Y$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$9=$A86,IF(OR(AI$10=$B86, AI$10=$C86),1,IF(OR(AI$10=\"All\",AI$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$9=$A86,IF(OR(AS$10=$B86, AS$10=$C86),1,IF(OR(AS$10=\"All\",AS$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N49","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E86:$AX86)*$BG86)=0,$BG86,SUMPRODUCT($E$17:$AX$17,$E86:$AX86)*$BG86)","v":0.48956812251115389},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E86:$AX86)*$BG86)=0,$BG86,SUMPRODUCT($E$18:$AX$18,$E86:$AX86)*$BG86)","v":0.15347753212720266},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E86:$AX86)*$BG86)=0,$BG86,SUMPRODUCT($E$19:$AX$19,$E86:$AX86)*$BG86)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E86:$AX86)*$BG86)=0,$BG86,SUMPRODUCT($E$20:$AX$20,$E86:$AX86)*$BG86)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E86:$AX86)*$BG86)=0,$BG86,SUMPRODUCT($E$21:$AX$21,$E86:$AX86)*$BG86)","v":0.30020000000000002},null,{"$f":"BG86","v":0.30020000000000002},{"$f":"IF(BH86<1,BH86,1)","v":0.48956812251115389},0.15347753212720266,0.30020000000000002,0.30020000000000002,0.30020000000000002]
[{"$f":"A86","v":"WS"},"Residential",{"$f":"A85&\" for residential properties\"","v":"WS for residential properties"},"Best Estimate",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N50","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E87:$AX87)*$BG87)=0,$BG87,SUMPRODUCT($E$17:$AX$17,$E87:$AX87)*$BG87)","v":0.48956812251115389},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E87:$AX87)*$BG87)=0,$BG87,SUMPRODUCT($E$18:$AX$18,$E87:$AX87)*$BG87)","v":0.15347753212720266},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E87:$AX87)*$BG87)=0,$BG87,SUMPRODUCT($E$19:$AX$19,$E87:$AX87)*$BG87)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E87:$AX87)*$BG87)=0,$BG87,SUMPRODUCT($E$20:$AX$20,$E87:$AX87)*$BG87)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E87:$AX87)*$BG87)=0,$BG87,SUMPRODUCT($E$21:$AX$21,$E87:$AX87)*$BG87)","v":0.30020000000000002},null,{"$f":"BG87","v":0.30020000000000002},0.48956812251115389,0.15347753212720266,0.30020000000000002,0.30020000000000002,0.30020000000000002]
[{"$f":"A87","v":"WS"},"Residential",null,"Lower Estimate",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!N51","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E88:$AX88)*$BG88)=0,$BG88,SUMPRODUCT($E$17:$AX$17,$E88:$AX88)*$BG88)","v":0.48956812251115389},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E88:$AX88)*$BG88)=0,$BG88,SUMPRODUCT($E$18:$AX$18,$E88:$AX88)*$BG88)","v":0.15347753212720266},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E88:$AX88)*$BG88)=0,$BG88,SUMPRODUCT($E$19:$AX$19,$E88:$AX88)*$BG88)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E88:$AX88)*$BG88)=0,$BG88,SUMPRODUCT($E$20:$AX$20,$E88:$AX88)*$BG88)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E88:$AX88)*$BG88)=0,$BG88,SUMPRODUCT($E$21:$AX$21,$E88:$AX88)*$BG88)","v":0.30020000000000002},null,{"$f":"BG88","v":0.30020000000000002},0.48956812251115389,0.15347753212720266,0.30020000000000002,0.30020000000000002,0.30020000000000002]
[]
[]
["Benefit Over-Rides",null,"If insufficient data is available for the individual factors, you can use a single percentage value for each pathway"]
["Over-Ride",{"$f":"B71","v":"WIR-RE"},{"$f":"C71","v":"WIR"},"Upper Estimate",{"$f":"E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F56","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E92:$AX92)*$BG92)=0,$BG92,SUMPRODUCT($E$17:$AX$17,$E92:$AX92)*$BG92)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E92:$AX92)*$BG92)=0,$BG92,SUMPRODUCT($E$18:$AX$18,$E92:$AX92)*$BG92)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E92:$AX92)*$BG92)=0,$BG92,SUMPRODUCT($E$19:$AX$19,$E92:$AX92)*$BG92)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E92:$AX92)*$BG92)=0,$BG92,SUMPRODUCT($E$20:$AX$20,$E92:$AX92)*$BG92)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E92:$AX92)*$BG92)=0,$BG92,SUMPRODUCT($E$21:$AX$21,$E92:$AX92)*$BG92)","v":0},null,{"$f":"BG92","v":0},{"$f":"IF(BH92<1,BH92,1)","v":0},0,0,0,0]
["Over-Ride",{"$f":"B92","v":"WIR-RE"},{"$f":"C92","v":"WIR"},"Best Estimate",{"$f":"IF(E$9=$A93,IF(OR(E$10=$B93, E$10=$C93),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F57","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E93:$AX93)*$BG93)=0,$BG93,SUMPRODUCT($E$17:$AX$17,$E93:$AX93)*$BG93)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E93:$AX93)*$BG93)=0,$BG93,SUMPRODUCT($E$18:$AX$18,$E93:$AX93)*$BG93)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E93:$AX93)*$BG93)=0,$BG93,SUMPRODUCT($E$19:$AX$19,$E93:$AX93)*$BG93)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E93:$AX93)*$BG93)=0,$BG93,SUMPRODUCT($E$20:$AX$20,$E93:$AX93)*$BG93)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E93:$AX93)*$BG93)=0,$BG93,SUMPRODUCT($E$21:$AX$21,$E93:$AX93)*$BG93)","v":0},null,{"$f":"BG93","v":0},0,0,0,0,0]
["Over-Ride",{"$f":"B93","v":"WIR-RE"},{"$f":"C93","v":"WIR"},"Lower Estimate",{"$f":"E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F58","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E94:$AX94)*$BG94)=0,$BG94,SUMPRODUCT($E$17:$AX$17,$E94:$AX94)*$BG94)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E94:$AX94)*$BG94)=0,$BG94,SUMPRODUCT($E$18:$AX$18,$E94:$AX94)*$BG94)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E94:$AX94)*$BG94)=0,$BG94,SUMPRODUCT($E$19:$AX$19,$E94:$AX94)*$BG94)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E94:$AX94)*$BG94)=0,$BG94,SUMPRODUCT($E$20:$AX$20,$E94:$AX94)*$BG94)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E94:$AX94)*$BG94)=0,$BG94,SUMPRODUCT($E$21:$AX$21,$E94:$AX94)*$BG94)","v":0},null,{"$f":"BG94","v":0},{"$f":"IF(BH94<1,BH94,1)","v":0},{"$f":"IF(BI94<1,BI94,1)","v":0},{"$f":"IF(BJ94<1,BJ94,1)","v":0},{"$f":"IF(BK94<1,BK94,1)","v":0},{"$f":"IF(BL94<1,BL94,1)","v":0}]
["Over-Ride",{"$f":"B74","v":"WDR-RE"},{"$f":"C74","v":"WDR"},"Upper Estimate",{"$f":"E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F59","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride",{"$f":"B95","v":"WDR-RE"},{"$f":"C95","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A96,IF(OR(E$10=$B96, E$10=$C96),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F60","v":0.02},0.02,0.02,0.02,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02]
["Over-Ride",{"$f":"B96","v":"WDR-RE"},{"$f":"C96","v":"WDR"},"Lower Estimate",{"$f":"E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F61","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride",{"$f":"B77","v":"RSL-RE"},{"$f":"C77","v":"RSL"},"Upper Estimate",{"$f":"E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F62","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride",{"$f":"B98","v":"RSL-RE"},{"$f":"C98","v":"RSL"},"Best Estimate",{"$f":"IF(E$9=$A99,IF(OR(E$10=$B99, E$10=$C99),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F63","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride",{"$f":"B99","v":"RSL-RE"},{"$f":"C99","v":"RSL"},"Lower Estimate",{"$f":"E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F64","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride",{"$f":"B80","v":"CME-RE"},{"$f":"C80","v":"CME"},"Upper Estimate",{"$f":"E102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F65","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride",{"$f":"B101","v":"CME-RE"},{"$f":"C101","v":"CME"},"Best Estimate",{"$f":"IF(E$9=$A102,IF(OR(E$10=$B102, E$10=$C102),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F66","v":0.05},0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05]
["Over-Ride",{"$f":"B102","v":"CME-RE"},{"$f":"C102","v":"CME"},"Lower Estimate",{"$f":"E102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Res Inputs'!F67","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
["Non-Residential"]
[{"$f":"A49","v":"UP"},null,{"$f":"C49","v":"% Response Uptake"}]
[{"$f":"A107","v":"UP"},{"$f":"Settings!C83","v":"BDD"},{"$f":"B108","v":"BDD"},"Upper Estimate",{"$f":"E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N9","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E108:$AX108)*$BG108)=0,$BG108,SUMPRODUCT($E$17:$AX$17,$E108:$AX108)*$BG108)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E108:$AX108)*$BG108)=0,$BG108,SUMPRODUCT($E$18:$AX$18,$E108:$AX108)*$BG108)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E108:$AX108)*$BG108)=0,$BG108,SUMPRODUCT($E$19:$AX$19,$E108:$AX108)*$BG108)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E108:$AX108)*$BG108)=0,$BG108,SUMPRODUCT($E$20:$AX$20,$E108:$AX108)*$BG108)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E108:$AX108)*$BG108)=0,$BG108,SUMPRODUCT($E$21:$AX$21,$E108:$AX108)*$BG108)","v":0},null,{"$f":"BG108","v":0},{"$f":"IF(BH108<1,BH108,1)","v":0},0,0,0,0]
["UP",{"$f":"B108","v":"BDD"},{"$f":"C108","v":"BDD"},"Best Estimate",{"$f":"IF(E$9=$A109,IF(OR(E$10=$B109, E$10=$C109),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(F$9=$A109,IF(OR(F$10=$B109, F$10=$C109),1,IF(OR(F$10=\"All\",F$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V$9=$A109,IF(OR(V$10=$B109, V$10=$C109),1,IF(OR(V$10=\"All\",V$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N10","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E109:$AX109)*$BG109)=0,$BG109,SUMPRODUCT($E$17:$AX$17,$E109:$AX109)*$BG109)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E109:$AX109)*$BG109)=0,$BG109,SUMPRODUCT($E$18:$AX$18,$E109:$AX109)*$BG109)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E109:$AX109)*$BG109)=0,$BG109,SUMPRODUCT($E$19:$AX$19,$E109:$AX109)*$BG109)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E109:$AX109)*$BG109)=0,$BG109,SUMPRODUCT($E$20:$AX$20,$E109:$AX109)*$BG109)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E109:$AX109)*$BG109)=0,$BG109,SUMPRODUCT($E$21:$AX$21,$E109:$AX109)*$BG109)","v":0},null,{"$f":"BG109","v":0},0,0,0,0,0]
["UP",{"$f":"B109","v":"BDD"},{"$f":"C109","v":"BDD"},"Lower Estimate",{"$f":"E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N11","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E110:$AX110)*$BG110)=0,$BG110,SUMPRODUCT($E$17:$AX$17,$E110:$AX110)*$BG110)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E110:$AX110)*$BG110)=0,$BG110,SUMPRODUCT($E$18:$AX$18,$E110:$AX110)*$BG110)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E110:$AX110)*$BG110)=0,$BG110,SUMPRODUCT($E$19:$AX$19,$E110:$AX110)*$BG110)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E110:$AX110)*$BG110)=0,$BG110,SUMPRODUCT($E$20:$AX$20,$E110:$AX110)*$BG110)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E110:$AX110)*$BG110)=0,$BG110,SUMPRODUCT($E$21:$AX$21,$E110:$AX110)*$BG110)","v":0},null,{"$f":"BG110","v":0},{"$f":"IF(BH110<1,BH110,1)","v":0},{"$f":"IF(BI110<1,BI110,1)","v":0},{"$f":"IF(BJ110<1,BJ110,1)","v":0},{"$f":"IF(BK110<1,BK110,1)","v":0},{"$f":"IF(BL110<1,BL110,1)","v":0}]
["UP",{"$f":"C111&\"-NR\"","v":"WIR-NR"},{"$f":"C92","v":"WIR"},"Upper Estimate",{"$f":"E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N12","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["UP","WIR-NR",{"$f":"C111","v":"WIR"},"Best Estimate",{"$f":"IF(E$9=$A112,IF(OR(E$10=$B112, E$10=$C112),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(F$9=$A112,IF(OR(F$10=$B112, F$10=$C112),1,IF(OR(F$10=\"All\",F$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V$9=$A112,IF(OR(V$10=$B112, V$10=$C112),1,IF(OR(V$10=\"All\",V$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N13","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["UP","WIR-NR",{"$f":"C112","v":"WIR"},"Lower Estimate",{"$f":"E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N14","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["UP","WDR-NR",{"$f":"C95","v":"WDR"},"Upper Estimate",{"$f":"E115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N15","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
["UP","WDR-NR",{"$f":"C114","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A115,IF(OR(E$10=$B115, E$10=$C115),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$9=$A115,IF(OR(W$10=$B115, W$10=$C115),1,IF(OR(W$10=\"All\",W$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$9=$A115,IF(OR(AM$10=$B115, AM$10=$C115),1,IF(OR(AM$10=\"All\",AM$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N16","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
["UP","WDR-NR",{"$f":"C115","v":"WDR"},"Lower Estimate",{"$f":"E115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N17","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
["UP","RSL-NR",{"$f":"C98","v":"RSL"},"Upper Estimate",{"$f":"E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N18","v":0.02},3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02,null,0.02,3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02]
["UP","RSL-NR",{"$f":"C117","v":"RSL"},"Best Estimate",{"$f":"IF(E$9=$A118,IF(OR(E$10=$B118, E$10=$C118),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N19","v":0.02},3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02,null,0.02,3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02]
["UP","RSL-NR",{"$f":"C118","v":"RSL"},"Lower Estimate",{"$f":"E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N20","v":0.02},3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02,null,0.02,3.9200000000000089E-2,1.0102051443364388E-2,0.02,0.02,0.02]
[]
[]
[{"$f":"A61","v":"OP"},null,{"$f":"C61","v":"% Response Operated"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"BA61","v":"Scenario 1"},{"$f":"BB61","v":"Scenario 2"},{"$f":"BC61","v":"Scenario 3"},{"$f":"BD61","v":"Scenario 4"},{"$f":"BE61","v":"Scenario 5"}]
[{"$f":"A122","v":"OP"},{"$f":"C123&\"-NR\"","v":"WDR-NR"},{"$f":"C114","v":"WDR"},"Upper Estimate",{"$f":"E124","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BG123","v":0.95886309999999997},{"$f":"IF(ISERROR('%OP'!N86),0,'%OP'!N86)","v":0},{"$f":"IF(ISERROR('%OP'!N115),0,'%OP'!N115)","v":0},{"$f":"IF(ISERROR('%OP'!N144),0,'%OP'!N144)","v":0},{"$f":"IF(ISERROR('%OP'!N173),0,'%OP'!N173)","v":0},{"$f":"IF(ISERROR('%OP'!N202),0,'%OP'!N202)","v":0},null,{"$f":"'Non-Res Inputs'!N26","v":0.95886309999999997},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E123:$AX123)*$BA123)=0,$BA123,SUMPRODUCT($E$17:$AX$17,$E123:$AX123)*$BA123)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E123:$AX123)*$BB123)=0,$BB123,SUMPRODUCT($E$18:$AX$18,$E123:$AX123)*$BB123)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E123:$AX123)*$BC123)=0,$BC123,SUMPRODUCT($E$19:$AX$19,$E123:$AX123)*$BC123)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E123:$AX123)*$BD123)=0,$BD123,SUMPRODUCT($E$20:$AX$20,$E123:$AX123)*$BD123)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E123:$AX123)*$BE123)=0,$BE123,SUMPRODUCT($E$21:$AX$21,$E123:$AX123)*$BE123)","v":0},null,{"$f":"BG123","v":0.95886309999999997},{"$f":"IF(BH123<1,BH123,1)","v":0},0,0,0,0]
["OP","WDR-NR",{"$f":"C123","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A124,IF(OR(E$10=$B124, E$10=$C124),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.95886309999999997,{"$f":"IF(ISERROR('%OP'!N87),0,'%OP'!N87)","v":0.92300000000000004},{"$f":"IF(ISERROR('%OP'!N116),0,'%OP'!N116)","v":0.92300000000000004},{"$f":"IF(ISERROR('%OP'!N145),0,'%OP'!N145)","v":0},{"$f":"IF(ISERROR('%OP'!N174),0,'%OP'!N174)","v":0},{"$f":"IF(ISERROR('%OP'!N203),0,'%OP'!N203)","v":0},null,{"$f":"'Non-Res Inputs'!N27","v":0.95886309999999997},0.92300000000000004,0.92300000000000004,0,0,0,null,0.95886309999999997,0.92300000000000004,0.92300000000000004,0,0,0]
["OP","WDR-NR",{"$f":"C124","v":"WDR"},"Lower Estimate",{"$f":"E124","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.95886309999999997,{"$f":"IF(ISERROR('%OP'!N88),0,'%OP'!N88)","v":0},{"$f":"IF(ISERROR('%OP'!N117),0,'%OP'!N117)","v":0},{"$f":"IF(ISERROR('%OP'!N146),0,'%OP'!N146)","v":0},{"$f":"IF(ISERROR('%OP'!N175),0,'%OP'!N175)","v":0},{"$f":"IF(ISERROR('%OP'!N204),0,'%OP'!N204)","v":0},null,{"$f":"'Non-Res Inputs'!N28","v":0.95886309999999997},0,0,0,0,0,null,0.95886309999999997,0,0,0,0,0]
["OP","CME-NR",{"$f":"C101","v":"CME"},"Upper Estimate",{"$f":"E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.73130600000000001,{"$f":"IF(ISERROR('%OP'!N89),0,'%OP'!N89)","v":0},{"$f":"IF(ISERROR('%OP'!N118),0,'%OP'!N118)","v":0},{"$f":"IF(ISERROR('%OP'!N147),0,'%OP'!N147)","v":0},{"$f":"IF(ISERROR('%OP'!N176),0,'%OP'!N176)","v":0},{"$f":"IF(ISERROR('%OP'!N205),0,'%OP'!N205)","v":0},null,{"$f":"'Non-Res Inputs'!N29","v":0.73130600000000001},0,0,0,0,0,null,0.73130600000000001,0,0,0,0,0]
["OP","CME-NR",{"$f":"C126","v":"CME"},"Best Estimate",{"$f":"IF(E$9=$A127,IF(OR(E$10=$B127, E$10=$C127),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.73130600000000001,{"$f":"IF(ISERROR('%OP'!N90),0,'%OP'!N90)","v":0.7},{"$f":"IF(ISERROR('%OP'!N119),0,'%OP'!N119)","v":0.7},{"$f":"IF(ISERROR('%OP'!N148),0,'%OP'!N148)","v":0},{"$f":"IF(ISERROR('%OP'!N177),0,'%OP'!N177)","v":0},{"$f":"IF(ISERROR('%OP'!N206),0,'%OP'!N206)","v":0},null,{"$f":"'Non-Res Inputs'!N30","v":0.73130600000000001},0.7,0.7,0,0,0,null,0.73130600000000001,0.7,0.7,0,0,0]
["OP","CME-NR",{"$f":"C127","v":"CME"},"Lower Estimate",{"$f":"E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.73130600000000001,{"$f":"IF(ISERROR('%OP'!N91),0,'%OP'!N91)","v":0},{"$f":"IF(ISERROR('%OP'!N120),0,'%OP'!N120)","v":0},{"$f":"IF(ISERROR('%OP'!N149),0,'%OP'!N149)","v":0},{"$f":"IF(ISERROR('%OP'!N178),0,'%OP'!N178)","v":0},{"$f":"IF(ISERROR('%OP'!N207),0,'%OP'!N207)","v":0},null,{"$f":"'Non-Res Inputs'!N31","v":0.73130600000000001},0,0,0,0,0,null,0.73130600000000001,0,0,0,0,0]
[]
[]
[{"$f":"A70","v":"PO"},null,{"$f":"C70","v":"% Response Potential"}]
[{"$f":"A131","v":"PO"},{"$f":"B108","v":"BDD"},"BDD","Upper Estimate",{"$f":"E133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N36","v":0.84},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E132:$AX132)*$BG132)=0,$BG132,SUMPRODUCT($E$17:$AX$17,$E132:$AX132)*$BG132)","v":0.84},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E132:$AX132)*$BG132)=0,$BG132,SUMPRODUCT($E$18:$AX$18,$E132:$AX132)*$BG132)","v":0.84},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E132:$AX132)*$BG132)=0,$BG132,SUMPRODUCT($E$19:$AX$19,$E132:$AX132)*$BG132)","v":0.84},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E132:$AX132)*$BG132)=0,$BG132,SUMPRODUCT($E$20:$AX$20,$E132:$AX132)*$BG132)","v":0.84},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E132:$AX132)*$BG132)=0,$BG132,SUMPRODUCT($E$21:$AX$21,$E132:$AX132)*$BG132)","v":0.84},null,{"$f":"BG132","v":0.84},{"$f":"IF(BH132<1,BH132,1)","v":0.84},0.84,0.84,0.84,0.84]
["PO","BDD","BDD","Best Estimate",{"$f":"IF(E$9=$A133,IF(OR(E$10=$B133, E$10=$C133),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$9=$A133,IF(OR(W$10=$B133, W$10=$C133),1,IF(OR(W$10=\"All\",W$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$9=$A133,IF(OR(AO$10=$B133, AO$10=$C133),1,IF(OR(AO$10=\"All\",AO$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N37","v":0.745},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E133:$AX133)*$BG133)=0,$BG133,SUMPRODUCT($E$17:$AX$17,$E133:$AX133)*$BG133)","v":0.745},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E133:$AX133)*$BG133)=0,$BG133,SUMPRODUCT($E$18:$AX$18,$E133:$AX133)*$BG133)","v":0.745},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E133:$AX133)*$BG133)=0,$BG133,SUMPRODUCT($E$19:$AX$19,$E133:$AX133)*$BG133)","v":0.745},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E133:$AX133)*$BG133)=0,$BG133,SUMPRODUCT($E$20:$AX$20,$E133:$AX133)*$BG133)","v":0.745},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E133:$AX133)*$BG133)=0,$BG133,SUMPRODUCT($E$21:$AX$21,$E133:$AX133)*$BG133)","v":0.745},null,{"$f":"BG133","v":0.745},0.745,0.745,0.745,0.745,0.745]
["PO","BDD","BDD","Lower Estimate",{"$f":"E133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N38","v":0.65},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E134:$AX134)*$BG134)=0,$BG134,SUMPRODUCT($E$17:$AX$17,$E134:$AX134)*$BG134)","v":0.65},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E134:$AX134)*$BG134)=0,$BG134,SUMPRODUCT($E$18:$AX$18,$E134:$AX134)*$BG134)","v":0.65},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E134:$AX134)*$BG134)=0,$BG134,SUMPRODUCT($E$19:$AX$19,$E134:$AX134)*$BG134)","v":0.65},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E134:$AX134)*$BG134)=0,$BG134,SUMPRODUCT($E$20:$AX$20,$E134:$AX134)*$BG134)","v":0.65},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E134:$AX134)*$BG134)=0,$BG134,SUMPRODUCT($E$21:$AX$21,$E134:$AX134)*$BG134)","v":0.65},null,{"$f":"BG134","v":0.65},{"$f":"IF(BH134<1,BH134,1)","v":0.65},{"$f":"IF(BI134<1,BI134,1)","v":0.65},{"$f":"IF(BJ134<1,BJ134,1)","v":0.65},{"$f":"IF(BK134<1,BK134,1)","v":0.65},{"$f":"IF(BL134<1,BL134,1)","v":0.65}]
["PO",{"$f":"C135&\"-NR\"","v":"WIR-NR"},{"$f":"C111","v":"WIR"},"Upper Estimate",{"$f":"E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N39","v":0.84},0.84,0.84,0.84,0.84,0.84,null,0.84,0.84,0.84,0.84,0.84,0.84]
["PO","WIR-NR",{"$f":"C135","v":"WIR"},"Best Estimate",{"$f":"IF(E$9=$A136,IF(OR(E$10=$B136, E$10=$C136),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N40","v":0.745},0.745,0.745,0.745,0.745,0.745,null,0.745,0.745,0.745,0.745,0.745,0.745]
["PO","WIR-NR",{"$f":"C136","v":"WIR"},"Lower Estimate",{"$f":"E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N41","v":0.65},0.65,0.65,0.65,0.65,0.65,null,0.65,0.65,0.65,0.65,0.65,0.65]
["PO","WDR-NR",{"$f":"C114","v":"WDR"},"Upper Estimate",{"$f":"E139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N42","v":0.84},0.84,0.84,0.84,0.84,0.84,null,0.84,0.84,0.84,0.84,0.84,0.84]
["PO","WDR-NR",{"$f":"C138","v":"WDR"},"Best Estimate",{"$f":"IF(E$9=$A139,IF(OR(E$10=$B139, E$10=$C139),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N43","v":0.745},0.745,0.745,0.745,0.745,0.745,null,0.745,0.745,0.745,0.745,0.745,0.745]
["PO","WDR-NR",{"$f":"C139","v":"WDR"},"Lower Estimate",{"$f":"E139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N44","v":0.65},0.65,0.65,0.65,0.65,0.65,null,0.65,0.65,0.65,0.65,0.65,0.65]
["PO","RSL-NR",{"$f":"C117","v":"RSL"},"Upper Estimate",{"$f":"E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N45","v":0.5},0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5]
["PO","RSL-NR",{"$f":"C141","v":"RSL"},"Best Estimate",{"$f":"IF(E$9=$A142,IF(OR(E$10=$B142, E$10=$C142),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N46","v":0.5},0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5]
["PO","RSL-NR",{"$f":"C142","v":"RSL"},"Lower Estimate",{"$f":"E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N47","v":0.5},0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5]
["PO","CME-NR",{"$f":"C126","v":"CME"},"Upper Estimate",{"$f":"E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N48","v":0.2132},0.2132,0.2132,0.2132,0.2132,0.2132,null,0.2132,0.2132,0.2132,0.2132,0.2132,0.2132]
["PO","CME-NR",{"$f":"C144","v":"CME"},"Best Estimate",{"$f":"IF(E$9=$A145,IF(OR(E$10=$B145, E$10=$C145),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N49","v":0.2132},0.2132,0.2132,0.2132,0.2132,0.2132,null,0.2132,0.2132,0.2132,0.2132,0.2132,0.2132]
["PO","CME-NR",{"$f":"C145","v":"CME"},"Lower Estimate",{"$f":"E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N50","v":0.2132},0.2132,0.2132,0.2132,0.2132,0.2132,null,0.2132,0.2132,0.2132,0.2132,0.2132,0.2132]
[]
[]
[{"$f":"A85","v":"WS"},null,{"$f":"C85","v":"% Warning Success"}]
[{"$f":"A149","v":"WS"},"Non-Residential",null,"Upper Estimate",{"$f":"IF(E$9=$A150,IF(OR(E$10=$B150, E$10=$C150),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":1},0,0,0,0,0,0,0,0,0,{"$f":"IF(O$9=$A150,IF(OR(O$10=$B150, O$10=$C150),1,IF(OR(O$10=\"All\",O$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$9=$A150,IF(OR(Y$10=$B150, Y$10=$C150),1,IF(OR(Y$10=\"All\",Y$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$9=$A150,IF(OR(AI$10=$B150, AI$10=$C150),1,IF(OR(AI$10=\"All\",AI$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,{"$f":"IF(AO$9=$A150,IF(OR(AO$10=$B150, AO$10=$C150),1,IF(OR(AO$10=\"All\",AO$10=\"All Properties\"),1,0)),0)","v":0},0,{"$f":"IF(AQ$9=$A150,IF(OR(AQ$10=$B150, AQ$10=$C150),1,IF(OR(AQ$10=\"All\",AQ$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N55","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E150:$AX150)*$BG150)=0,$BG150,SUMPRODUCT($E$17:$AX$17,$E150:$AX150)*$BG150)","v":0.48956812251115389},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E150:$AX150)*$BG150)=0,$BG150,SUMPRODUCT($E$18:$AX$18,$E150:$AX150)*$BG150)","v":0.15347753212720266},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E150:$AX150)*$BG150)=0,$BG150,SUMPRODUCT($E$19:$AX$19,$E150:$AX150)*$BG150)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E150:$AX150)*$BG150)=0,$BG150,SUMPRODUCT($E$20:$AX$20,$E150:$AX150)*$BG150)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E150:$AX150)*$BG150)=0,$BG150,SUMPRODUCT($E$21:$AX$21,$E150:$AX150)*$BG150)","v":0.30020000000000002},null,{"$f":"BG150","v":0.30020000000000002},{"$f":"IF(BH150<1,BH150,1)","v":0.48956812251115389},0.15347753212720266,0.30020000000000002,0.30020000000000002,0.30020000000000002]
[{"$f":"A150","v":"WS"},"Non-Residential",null,"Best Estimate",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N56","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E151:$AX151)*$BG151)=0,$BG151,SUMPRODUCT($E$17:$AX$17,$E151:$AX151)*$BG151)","v":0.48956812251115389},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E151:$AX151)*$BG151)=0,$BG151,SUMPRODUCT($E$18:$AX$18,$E151:$AX151)*$BG151)","v":0.15347753212720266},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E151:$AX151)*$BG151)=0,$BG151,SUMPRODUCT($E$19:$AX$19,$E151:$AX151)*$BG151)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E151:$AX151)*$BG151)=0,$BG151,SUMPRODUCT($E$20:$AX$20,$E151:$AX151)*$BG151)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E151:$AX151)*$BG151)=0,$BG151,SUMPRODUCT($E$21:$AX$21,$E151:$AX151)*$BG151)","v":0.30020000000000002},null,{"$f":"BG151","v":0.30020000000000002},0.48956812251115389,0.15347753212720266,0.30020000000000002,0.30020000000000002,0.30020000000000002]
[{"$f":"A151","v":"WS"},"Non-Residential",null,"Lower Estimate",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!N57","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E152:$AX152)*$BG152)=0,$BG152,SUMPRODUCT($E$17:$AX$17,$E152:$AX152)*$BG152)","v":0.48956812251115389},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E152:$AX152)*$BG152)=0,$BG152,SUMPRODUCT($E$18:$AX$18,$E152:$AX152)*$BG152)","v":0.15347753212720266},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E152:$AX152)*$BG152)=0,$BG152,SUMPRODUCT($E$19:$AX$19,$E152:$AX152)*$BG152)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E152:$AX152)*$BG152)=0,$BG152,SUMPRODUCT($E$20:$AX$20,$E152:$AX152)*$BG152)","v":0.30020000000000002},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E152:$AX152)*$BG152)=0,$BG152,SUMPRODUCT($E$21:$AX$21,$E152:$AX152)*$BG152)","v":0.30020000000000002},null,{"$f":"BG152","v":0.30020000000000002},0.48956812251115389,0.15347753212720266,0.30020000000000002,0.30020000000000002,0.30020000000000002]
[]
[]
["Benefit Over-Rides",null,"If insufficient data is available for the individual factors, you can use a single percentage value for each pathway"]
["Over-Ride",{"$f":"B132","v":"BDD"},{"$f":"B156","v":"BDD"},"Upper Estimate",{"$f":"E157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F62","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E156:$AX156)*$BG156)=0,$BG156,SUMPRODUCT($E$17:$AX$17,$E156:$AX156)*$BG156)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E156:$AX156)*$BG156)=0,$BG156,SUMPRODUCT($E$18:$AX$18,$E156:$AX156)*$BG156)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E156:$AX156)*$BG156)=0,$BG156,SUMPRODUCT($E$19:$AX$19,$E156:$AX156)*$BG156)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E156:$AX156)*$BG156)=0,$BG156,SUMPRODUCT($E$20:$AX$20,$E156:$AX156)*$BG156)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E156:$AX156)*$BG156)=0,$BG156,SUMPRODUCT($E$21:$AX$21,$E156:$AX156)*$BG156)","v":0},null,{"$f":"BG156","v":0},{"$f":"IF(BH156<1,BH156,1)","v":0},0,0,0,0]
["Over-Ride",{"$f":"B156","v":"BDD"},{"$f":"C156","v":"BDD"},"Best Estimate",{"$f":"IF(E$9=$A157,IF(OR(E$10=$B157, E$10=$C157),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$9=$A157,IF(OR(W$10=$B157, W$10=$C157),1,IF(OR(W$10=\"All\",W$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$9=$A157,IF(OR(AO$10=$B157, AO$10=$C157),1,IF(OR(AO$10=\"All\",AO$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F63","v":0.05},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E157:$AX157)*$BG157)=0,$BG157,SUMPRODUCT($E$17:$AX$17,$E157:$AX157)*$BG157)","v":0.05},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E157:$AX157)*$BG157)=0,$BG157,SUMPRODUCT($E$18:$AX$18,$E157:$AX157)*$BG157)","v":0.05},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E157:$AX157)*$BG157)=0,$BG157,SUMPRODUCT($E$19:$AX$19,$E157:$AX157)*$BG157)","v":0.05},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E157:$AX157)*$BG157)=0,$BG157,SUMPRODUCT($E$20:$AX$20,$E157:$AX157)*$BG157)","v":0.05},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E157:$AX157)*$BG157)=0,$BG157,SUMPRODUCT($E$21:$AX$21,$E157:$AX157)*$BG157)","v":0.05},null,{"$f":"BG157","v":0.05},0.05,0.05,0.05,0.05,0.05]
["Over-Ride",{"$f":"B157","v":"BDD"},{"$f":"C157","v":"BDD"},"Lower Estimate",{"$f":"E157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F64","v":0},{"$f":"IF((SUMPRODUCT($E$17:$AX$17,$E158:$AX158)*$BG158)=0,$BG158,SUMPRODUCT($E$17:$AX$17,$E158:$AX158)*$BG158)","v":0},{"$f":"IF((SUMPRODUCT($E$18:$AX$18,$E158:$AX158)*$BG158)=0,$BG158,SUMPRODUCT($E$18:$AX$18,$E158:$AX158)*$BG158)","v":0},{"$f":"IF((SUMPRODUCT($E$19:$AX$19,$E158:$AX158)*$BG158)=0,$BG158,SUMPRODUCT($E$19:$AX$19,$E158:$AX158)*$BG158)","v":0},{"$f":"IF((SUMPRODUCT($E$20:$AX$20,$E158:$AX158)*$BG158)=0,$BG158,SUMPRODUCT($E$20:$AX$20,$E158:$AX158)*$BG158)","v":0},{"$f":"IF((SUMPRODUCT($E$21:$AX$21,$E158:$AX158)*$BG158)=0,$BG158,SUMPRODUCT($E$21:$AX$21,$E158:$AX158)*$BG158)","v":0},null,{"$f":"BG158","v":0},{"$f":"IF(BH158<1,BH158,1)","v":0},{"$f":"IF(BI158<1,BI158,1)","v":0},{"$f":"IF(BJ158<1,BJ158,1)","v":0},{"$f":"IF(BK158<1,BK158,1)","v":0},{"$f":"IF(BL158<1,BL158,1)","v":0}]
["Over-Ride",{"$f":"C159&\"-NR\"","v":"WIR-NR"},{"$f":"C135","v":"WIR"},"Upper Estimate",{"$f":"E160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F65","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","WIR-NR","WIR","Best Estimate",{"$f":"IF(E$9=$A160,IF(OR(E$10=$B160, E$10=$C160),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F66","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","WIR-NR","WIR","Lower Estimate",{"$f":"E160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F67","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","WDR-NR","WDR","Upper Estimate",{"$f":"E163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F68","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","WDR-NR","WDR","Best Estimate",{"$f":"IF(E$9=$A163,IF(OR(E$10=$B163, E$10=$C163),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F69","v":0.02},0.02,0.02,0.02,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02]
["Over-Ride","WDR-NR","WDR","Lower Estimate",{"$f":"E163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F70","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","RSL-NR","RSL","Upper Estimate",{"$f":"E166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F71","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","RSL-NR","RSL","Best Estimate",{"$f":"IF(E$9=$A166,IF(OR(E$10=$B166, E$10=$C166),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F72","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","RSL-NR","RSL","Lower Estimate",{"$f":"E166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F73","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","CME-NR","CME","Upper Estimate",{"$f":"E169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F74","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
["Over-Ride","CME-NR","CME","Best Estimate",{"$f":"IF(E$9=$A169,IF(OR(E$10=$B169, E$10=$C169),1,IF(OR(E$10=\"All\",E$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(F$9=$A169,IF(OR(F$10=$B169, F$10=$C169),1,IF(OR(F$10=\"All\",F$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(G$9=$A169,IF(OR(G$10=$B169, G$10=$C169),1,IF(OR(G$10=\"All\",G$10=\"All Properties\"),1,0)),0)","v":0},{"$f":"IF(H$9=$A169,IF(OR(H$10=$B169, H$10=$C169),1,IF(OR(H$10=\"All\",H$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$9=$A169,IF(OR(W$10=$B169, W$10=$C169),1,IF(OR(W$10=\"All\",W$10=\"All Properties\"),1,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F75","v":0.05},0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05]
["Over-Ride","CME-NR","CME","Lower Estimate",{"$f":"E169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Non-Res Inputs'!F76","v":0},0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Scenario Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation",null,"Baseline",{"$f":"BO8","v":"Scenario 1"},{"$f":"BP8","v":"Scenario 2"},{"$f":"BQ8","v":"Scenario 3"},{"$f":"BR8","v":"Scenario 4"},{"$f":"BS8","v":"Scenario 5"}]
[null,null,"Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damages","Upper Estimate",{"$f":"'Damage Inputs'!C12","v":0},{"$f":"'Damage Inputs'!C15","v":0},{"$f":"'Damage Inputs'!C18","v":0},{"$f":"'Damage Inputs'!C21","v":0},{"$f":"'Damage Inputs'!C24","v":0},{"$f":"'Damage Inputs'!C27","v":0}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"'Damage Inputs'!C13","v":3000000000},{"$f":"'Damage Inputs'!C16","v":3000000000},{"$f":"'Damage Inputs'!C19","v":3000000000},{"$f":"'Damage Inputs'!C22","v":3000000000},{"$f":"'Damage Inputs'!C25","v":3000000000},{"$f":"'Damage Inputs'!C28","v":3000000000}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"'Damage Inputs'!C14","v":0},{"$f":"'Damage Inputs'!C17","v":0},{"$f":"'Damage Inputs'!C20","v":0},{"$f":"'Damage Inputs'!C23","v":0},{"$f":"'Damage Inputs'!C26","v":0},{"$f":"'Damage Inputs'!C29","v":0}]
[]
[null,null,"Damages avoided by structures","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damages avoided by structures","Upper Estimate",{"$f":"'Damage Inputs'!D12","v":""},{"$f":"'Damage Inputs'!D15","v":""},{"$f":"'Damage Inputs'!D18","v":""},{"$f":"'Damage Inputs'!D21","v":""},{"$f":"'Damage Inputs'!D24","v":""},{"$f":"'Damage Inputs'!D27","v":""}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"'Damage Inputs'!D13","v":2000000000},{"$f":"'Damage Inputs'!D16","v":2000000000},{"$f":"'Damage Inputs'!D19","v":2000000000},{"$f":"'Damage Inputs'!D22","v":2000000000},{"$f":"'Damage Inputs'!D25","v":2000000000},{"$f":"'Damage Inputs'!D28","v":2000000000}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"'Damage Inputs'!D14","v":""},{"$f":"'Damage Inputs'!D17","v":""},{"$f":"'Damage Inputs'!D20","v":""},{"$f":"'Damage Inputs'!D23","v":""},{"$f":"'Damage Inputs'!D26","v":""},{"$f":"'Damage Inputs'!D29","v":""}]
[null,null,{"$f":"B25","v":"FDO"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO","Upper Estimate",{"$f":"BN25*BN37","v":0.98009999999999997},{"$f":"BO25*BO37","v":0},0,0,0,0]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"BN26*BN38","v":0.98009999999999997},0.99,0.50107704609550729,0,0,0]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",0.98009999999999997,0,0,0,0,0]
[null,null,{"$f":"B28","v":"WCM"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM","Upper Estimate",0.45,{"$f":"BO28*BO40","v":0},0,0,0,0]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",0.45,0.50495049504950495,0.20924251453529721,0,0,0]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",0.45,0,0,0,0,0]
[null,null,{"$f":"B43","v":"CBO"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO","Upper Estimate",0.72000000000000008,0,0,0,0,0]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",0.72000000000000008,0.8,0.36810067665418361,0,0,0]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"BN33*BN45","v":0.72000000000000008},0,0,0,0,0]
[null,null,"Adjusted damages avoided by structures","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted damages avoided by structures","Upper Estimate",{"$f":"Assets!$F$28*BN179+IF(Settings!$J$8=TRUE,BN179*Assets!$F$10*BN182,0)+IF(Settings!$J$12=TRUE,BN179*Assets!$F$16*BN185,0)+IF(Settings!$J$10=TRUE,BN179*Assets!$F$22*BN188,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BO179+IF(Settings!$J$8=TRUE,BO179*Assets!$F$10*BO182,0)+IF(Settings!$J$12=TRUE,BO179*Assets!$F$16*BO185,0)+IF(Settings!$J$10=TRUE,BO179*Assets!$F$22*BO188,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BP179+IF(Settings!$J$8=TRUE,BP179*Assets!$F$10*BP182,0)+IF(Settings!$J$12=TRUE,BP179*Assets!$F$16*BP185,0)+IF(Settings!$J$10=TRUE,BP179*Assets!$F$22*BP188,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BQ179+IF(Settings!$J$8=TRUE,BQ179*Assets!$F$10*BQ182,0)+IF(Settings!$J$12=TRUE,BQ179*Assets!$F$16*BQ185,0)+IF(Settings!$J$10=TRUE,BQ179*Assets!$F$22*BQ188,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BR179+IF(Settings!$J$8=TRUE,BR179*Assets!$F$10*BR182,0)+IF(Settings!$J$12=TRUE,BR179*Assets!$F$16*BR185,0)+IF(Settings!$J$10=TRUE,BR179*Assets!$F$22*BR188,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BS179+IF(Settings!$J$8=TRUE,BS179*Assets!$F$10*BS182,0)+IF(Settings!$J$12=TRUE,BS179*Assets!$F$16*BS185,0)+IF(Settings!$J$10=TRUE,BS179*Assets!$F$22*BS188,0)","v":{"$error":"#VALUE!"}}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"Assets!$F$28*BN180+IF(Settings!$J$8=TRUE,BN180*Assets!$F$10*BN183,0)+IF(Settings!$J$12=TRUE,BN180*Assets!$F$16*BN186,0)+IF(Settings!$J$10=TRUE,BN180*Assets!$F$22*BN189,0)","v":1850856000},{"$f":"Assets!$F$28*BO180+IF(Settings!$J$8=TRUE,BO180*Assets!$F$10*BO183,0)+IF(Settings!$J$12=TRUE,BO180*Assets!$F$16*BO186,0)+IF(Settings!$J$10=TRUE,BO180*Assets!$F$22*BO189,0)","v":1875390099.009901},{"$f":"Assets!$F$28*BP180+IF(Settings!$J$8=TRUE,BP180*Assets!$F$10*BP183,0)+IF(Settings!$J$12=TRUE,BP180*Assets!$F$16*BP186,0)+IF(Settings!$J$10=TRUE,BP180*Assets!$F$22*BP189,0)","v":1499261716.385962},{"$f":"Assets!$F$28*BQ180+IF(Settings!$J$8=TRUE,BQ180*Assets!$F$10*BQ183,0)+IF(Settings!$J$12=TRUE,BQ180*Assets!$F$16*BQ186,0)+IF(Settings!$J$10=TRUE,BQ180*Assets!$F$22*BQ189,0)","v":1140000000},{"$f":"Assets!$F$28*BR180+IF(Settings!$J$8=TRUE,BR180*Assets!$F$10*BR183,0)+IF(Settings!$J$12=TRUE,BR180*Assets!$F$16*BR186,0)+IF(Settings!$J$10=TRUE,BR180*Assets!$F$22*BR189,0)","v":1140000000},{"$f":"Assets!$F$28*BS180+IF(Settings!$J$8=TRUE,BS180*Assets!$F$10*BS183,0)+IF(Settings!$J$12=TRUE,BS180*Assets!$F$16*BS186,0)+IF(Settings!$J$10=TRUE,BS180*Assets!$F$22*BS189,0)","v":1140000000}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"Assets!$F$28*BN181+IF(Settings!$J$8=TRUE,BN181*Assets!$F$10*BN184,0)+IF(Settings!$J$12=TRUE,BN181*Assets!$F$16*BN187,0)+IF(Settings!$J$10=TRUE,BN181*Assets!$F$22*BN190,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BO181+IF(Settings!$J$8=TRUE,BO181*Assets!$F$10*BO184,0)+IF(Settings!$J$12=TRUE,BO181*Assets!$F$16*BO187,0)+IF(Settings!$J$10=TRUE,BO181*Assets!$F$22*BO190,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BP181+IF(Settings!$J$8=TRUE,BP181*Assets!$F$10*BP184,0)+IF(Settings!$J$12=TRUE,BP181*Assets!$F$16*BP187,0)+IF(Settings!$J$10=TRUE,BP181*Assets!$F$22*BP190,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BQ181+IF(Settings!$J$8=TRUE,BQ181*Assets!$F$10*BQ184,0)+IF(Settings!$J$12=TRUE,BQ181*Assets!$F$16*BQ187,0)+IF(Settings!$J$10=TRUE,BQ181*Assets!$F$22*BQ190,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BR181+IF(Settings!$J$8=TRUE,BR181*Assets!$F$10*BR184,0)+IF(Settings!$J$12=TRUE,BR181*Assets!$F$16*BR187,0)+IF(Settings!$J$10=TRUE,BR181*Assets!$F$22*BR190,0)","v":{"$error":"#VALUE!"}},{"$f":"Assets!$F$28*BS181+IF(Settings!$J$8=TRUE,BS181*Assets!$F$10*BS184,0)+IF(Settings!$J$12=TRUE,BS181*Assets!$F$16*BS187,0)+IF(Settings!$J$10=TRUE,BS181*Assets!$F$22*BS190,0)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Residual Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Damages","Upper Estimate",{"$f":"BN175-IF(Settings!$J$14=FALSE,BN191,BN179)","v":{"$error":"#VALUE!"}},{"$f":"BO175-IF(Settings!$J$14=FALSE,BO191,BO179)","v":{"$error":"#VALUE!"}},{"$f":"BP175-IF(Settings!$J$14=FALSE,BP191,BP179)","v":{"$error":"#VALUE!"}},{"$f":"BQ175-IF(Settings!$J$14=FALSE,BQ191,BQ179)","v":{"$error":"#VALUE!"}},{"$f":"BR175-IF(Settings!$J$14=FALSE,BR191,BR179)","v":{"$error":"#VALUE!"}},{"$f":"BS175-IF(Settings!$J$14=FALSE,BS191,BS179)","v":{"$error":"#VALUE!"}}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"BN176-IF(Settings!$J$14=FALSE,BN192,BN180)","v":1000000000},{"$f":"BO176-IF(Settings!$J$14=FALSE,BO192,BO180)","v":1000000000},{"$f":"BP176-IF(Settings!$J$14=FALSE,BP192,BP180)","v":1000000000},{"$f":"BQ176-IF(Settings!$J$14=FALSE,BQ192,BQ180)","v":1000000000},{"$f":"BR176-IF(Settings!$J$14=FALSE,BR192,BR180)","v":1000000000},{"$f":"BS176-IF(Settings!$J$14=FALSE,BS192,BS180)","v":1000000000}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"BN177-IF(Settings!$J$14=FALSE,BN193,BN181)","v":{"$error":"#VALUE!"}},{"$f":"BO177-IF(Settings!$J$14=FALSE,BO193,BO181)","v":{"$error":"#VALUE!"}},{"$f":"BP177-IF(Settings!$J$14=FALSE,BP193,BP181)","v":{"$error":"#VALUE!"}},{"$f":"BQ177-IF(Settings!$J$14=FALSE,BQ193,BQ181)","v":{"$error":"#VALUE!"}},{"$f":"BR177-IF(Settings!$J$14=FALSE,BR193,BR181)","v":{"$error":"#VALUE!"}},{"$f":"BS177-IF(Settings!$J$14=FALSE,BS193,BS181)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Residential Component","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Component","Upper Estimate",{"$f":"BN195*'Damage Inputs'!$F12","v":{"$error":"#VALUE!"}},{"$f":"BO195*'Damage Inputs'!$F12","v":{"$error":"#VALUE!"}},{"$f":"BP195*'Damage Inputs'!$F12","v":{"$error":"#VALUE!"}},{"$f":"BQ195*'Damage Inputs'!$F12","v":{"$error":"#VALUE!"}},{"$f":"BR195*'Damage Inputs'!$F12","v":{"$error":"#VALUE!"}},{"$f":"BS195*'Damage Inputs'!$F12","v":{"$error":"#VALUE!"}}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"BN196*'Damage Inputs'!$F13","v":520000000},{"$f":"BO196*'Damage Inputs'!$F13","v":520000000},{"$f":"BP196*'Damage Inputs'!$F13","v":520000000},{"$f":"BQ196*'Damage Inputs'!$F13","v":520000000},{"$f":"BR196*'Damage Inputs'!$F13","v":520000000},{"$f":"BS196*'Damage Inputs'!$F13","v":520000000}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"BN197*'Damage Inputs'!$F14","v":{"$error":"#VALUE!"}},{"$f":"BO197*'Damage Inputs'!$F14","v":{"$error":"#VALUE!"}},{"$f":"BP197*'Damage Inputs'!$F14","v":{"$error":"#VALUE!"}},{"$f":"BQ197*'Damage Inputs'!$F14","v":{"$error":"#VALUE!"}},{"$f":"BR197*'Damage Inputs'!$F14","v":{"$error":"#VALUE!"}},{"$f":"BS197*'Damage Inputs'!$F14","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"B93","v":"WIR-RE"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR-RE","Upper Estimate",{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BN92,BN50*BN71)","v":2.6880000000000001E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BO92,BO50*BO71)","v":2.6880000000000001E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BP92,BP50*BP71)","v":2.6880000000000001E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BQ92,BQ50*BQ71)","v":2.6880000000000001E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BR92,BR50*BR71)","v":2.6880000000000001E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BS92,BS50*BS71)","v":2.6880000000000001E-2}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BN93,BN51*BN72)","v":2.384E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BO93,BO51*BO72)","v":2.384E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BP93,BP51*BP72)","v":2.384E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BQ93,BQ51*BQ72)","v":2.384E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BR93,BR51*BR72)","v":2.384E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BS93,BS51*BS72)","v":2.384E-2}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BN94,BN52*BN73)","v":2.0800000000000003E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BO94,BO52*BO73)","v":2.0800000000000003E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BP94,BP52*BP73)","v":2.0800000000000003E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BQ94,BQ52*BQ73)","v":2.0800000000000003E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BR94,BR52*BR73)","v":2.0800000000000003E-2},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",BS94,BS52*BS73)","v":2.0800000000000003E-2}]
[null,null,{"$f":"B96","v":"WDR-RE"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR-RE","Upper Estimate",{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BN95,BN53*BN62*BN74*BN86)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BO95,BO53*BO62*BO74*BO86)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BP95,BP53*BP62*BP74*BP86)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BQ95,BQ53*BQ62*BQ74*BQ86)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BR95,BR53*BR62*BR74*BR86)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BS95,BS53*BS62*BS74*BS86)","v":0}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BN96,BN54*BN63*BN75*BN87)","v":1.02935411256912E-2},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BO96,BO54*BO63*BO75*BO87)","v":1.6158920444301953E-2},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BP96,BP54*BP63*BP75*BP87)","v":5.0657530946058727E-3},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BQ96,BQ54*BQ63*BQ75*BQ87)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BR96,BR54*BR63*BR75*BR87)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BS96,BS54*BS63*BS75*BS87)","v":0}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BN97,BN55*BN64*BN76*BN88)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BO97,BO55*BO64*BO76*BO88)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BP97,BP55*BP64*BP76*BP88)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BQ97,BQ55*BQ64*BQ76*BQ88)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BR97,BR55*BR64*BR76*BR88)","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",BS97,BS55*BS64*BS76*BS88)","v":0}]
[null,null,"Residual Residential Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential Damages","Upper Estimate",{"$f":"BN199-BN199*(BN205+BN202)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",502250558.61464059,499200561.368963,504969008.39080495,507603200,507603200,507603200]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"B98","v":"RSL-RE"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL-RE","Upper Estimate",{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BN98,BN56*BN77)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BO98,BO56*BO77)","v":1.9600000000000044E-2},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BP98,BP56*BP77)","v":5.0510257216821938E-3},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BQ98,BQ56*BQ77)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BR98,BR56*BR77)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BS98,BS56*BS77)","v":0.01}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BN99,BN57*BN78)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BO99,BO57*BO78)","v":1.9600000000000044E-2},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BP99,BP57*BP78)","v":5.0510257216821938E-3},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BQ99,BQ57*BQ78)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BR99,BR57*BR78)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BS99,BS57*BS78)","v":0.01}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BN100,BN58*BN79)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BO100,BO58*BO79)","v":1.9600000000000044E-2},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BP100,BP58*BP79)","v":5.0510257216821938E-3},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BQ100,BQ58*BQ79)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BR100,BR58*BR79)","v":0.01},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",BS100,BS58*BS79)","v":0.01}]
[null,null,"Residual Residential Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential Damages","Upper Estimate",{"$f":"BN208-BN208*BN211","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",497228053.02849418,489416230.36613131,502418396.94077063,502527168,502527168,502527168]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"B101","v":"CME-RE"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME-RE","Upper Estimate",{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BN101,BN65*BN80*BN86)","v":4.6805514647840003E-2},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BO101,BO65*BO80*BO86)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BP101,BP65*BP80*BP86)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BQ101,BQ65*BQ80*BQ86)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BR101,BR65*BR80*BR86)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BS101,BS65*BS80*BS86)","v":0}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BN102,BN66*BN81*BN87)","v":4.6805514647840003E-2},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BO102,BO66*BO81*BO87)","v":7.3063146603564597E-2},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BP102,BP66*BP81*BP87)","v":2.2904986894663724E-2},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BQ102,BQ66*BQ81*BQ87)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BR102,BR66*BR81*BR87)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BS102,BS66*BS81*BS87)","v":0}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BN103,BN67*BN82*BN88)","v":4.6805514647840003E-2},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BO103,BO67*BO82*BO88)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BP103,BP67*BP82*BP88)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BQ103,BQ67*BQ82*BQ88)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BR103,BR67*BR82*BR88)","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",BS103,BS67*BS82*BS88)","v":0}]
[null,null,"Residual Residential Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential Damages","Upper Estimate",{"$f":"BN214-BN214*BN217","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",473955038.10915202,453657940.57672673,490910510.14320433,502527168,502527168,502527168]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,"Non-Residential Component","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Residential Component","Upper Estimate",{"$f":"BN195-BN199","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",480000000,480000000,480000000,480000000,480000000,480000000]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"B132","v":"BDD"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BDD","Upper Estimate",{"$f":"BN108*BN132*BN150","v":0},{"$f":"BO108*BO132*BO150","v":0},0,0,0,0]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"BN109*BN133*BN151","v":0},0,0,0,0,0]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"BN110*BN134*BN152","v":0},0,0,0,0,0]
[null,null,{"$f":"B160","v":"WIR-NR"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR-NR","Upper Estimate",{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BN159,BN111*BN135)","v":2.6880000000000001E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BO159,BO111*BO135)","v":2.6880000000000001E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BP159,BP111*BP135)","v":2.6880000000000001E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BQ159,BQ111*BQ135)","v":2.6880000000000001E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BR159,BR111*BR135)","v":2.6880000000000001E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BS159,BS111*BS135)","v":2.6880000000000001E-2}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BN160,BN112*BN136)","v":2.384E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BO160,BO112*BO136)","v":2.384E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BP160,BP112*BP136)","v":2.384E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BQ160,BQ112*BQ136)","v":2.384E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BR160,BR112*BR136)","v":2.384E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BS160,BS112*BS136)","v":2.384E-2}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BN161,BN113*BN137)","v":2.0800000000000003E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BO161,BO113*BO137)","v":2.0800000000000003E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BP161,BP113*BP137)","v":2.0800000000000003E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BQ161,BQ113*BQ137)","v":2.0800000000000003E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BR161,BR113*BR137)","v":2.0800000000000003E-2},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",BS161,BS113*BS137)","v":2.0800000000000003E-2}]
[null,null,{"$f":"B162","v":"WDR-NR"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR-NR","Upper Estimate",{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BN162,BN114*BN123*BN138*BN150)","v":1.1606140329638401E-2},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BO162,BO114*BO123*BO138*BO150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BP162,BP114*BP123*BP138*BP150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BQ162,BQ114*BQ123*BQ138*BQ150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BR162,BR114*BR123*BR138*BR150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BS162,BS114*BS123*BS138*BS150)","v":0}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BN163,BN115*BN124*BN139*BN151)","v":1.02935411256912E-2},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BO163,BO115*BO124*BO139*BO151)","v":1.6158920444301953E-2},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BP163,BP115*BP124*BP139*BP151)","v":5.0657530946058727E-3},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BQ163,BQ115*BQ124*BQ139*BQ151)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BR163,BR115*BR124*BR139*BR151)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BS163,BS115*BS124*BS139*BS151)","v":0}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BN164,BN116*BN125*BN140*BN152)","v":8.9809419217439998E-3},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BO164,BO116*BO125*BO140*BO152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BP164,BP116*BP125*BP140*BP152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BQ164,BQ116*BQ125*BQ140*BQ152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BR164,BR116*BR125*BR140*BR152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",BS164,BS116*BS125*BS140*BS152)","v":0}]
[null,null,"Residual Non-Residential Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential Damages","Upper Estimate",{"$f":"BN224-BN224*(BN233+BN230)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",463615900.25966823,460800518.18673503,466125238.51458919,468556800,468556800,468556800]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"B165","v":"RSL-NR"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL-NR","Upper Estimate",{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BN165,BN117*BN141)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BO165,BO117*BO141)","v":1.9600000000000044E-2},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BP165,BP117*BP141)","v":5.0510257216821938E-3},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BQ165,BQ117*BQ141)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BR165,BR117*BR141)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BS165,BS117*BS141)","v":0.01}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BN166,BN118*BN142)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BO166,BO118*BO142)","v":1.9600000000000044E-2},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BP166,BP118*BP142)","v":5.0510257216821938E-3},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BQ166,BQ118*BQ142)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BR166,BR118*BR142)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BS166,BS118*BS142)","v":0.01}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BN167,BN119*BN143)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BO167,BO119*BO143)","v":1.9600000000000044E-2},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BP167,BP119*BP143)","v":5.0510257216821938E-3},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BQ167,BQ119*BQ143)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BR167,BR119*BR143)","v":0.01},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",BS167,BS119*BS143)","v":0.01}]
[null,null,"Residual Non-Residential Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential Damages","Upper Estimate",{"$f":"BN236-BN236*BN239","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",458979741.25707155,451768828.03027499,463770827.94532675,463871232,463871232,463871232]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"B168","v":"CME-NR"},"Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME-NR","Upper Estimate",{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BN168,BN126*BN144*BN150)","v":4.6805514647840003E-2},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BO168,BO126*BO144*BO150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BP168,BP126*BP144*BP150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BQ168,BQ126*BQ144*BQ150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BR168,BR126*BR144*BR150)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BS168,BS126*BS144*BS150)","v":0}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BN169,BN127*BN145*BN151)","v":4.6805514647840003E-2},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BO169,BO127*BO145*BO151)","v":7.3063146603564597E-2},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BP169,BP127*BP145*BP151)","v":2.2904986894663724E-2},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BQ169,BQ127*BQ145*BQ151)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BR169,BR127*BR145*BR151)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BS169,BS127*BS145*BS151)","v":0}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BN170,BN128*BN146*BN152)","v":4.6805514647840003E-2},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BO170,BO128*BO146*BO152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BP170,BP128*BP146*BP152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BQ170,BQ128*BQ146*BQ152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BR170,BR128*BR146*BR152)","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",BS170,BS128*BS146*BS152)","v":0}]
[null,null,"Residual Non-Residential Damages","Upper Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential Damages","Upper Estimate",{"$f":"IF(Settings!$J$17=FALSE,BN224-BN224*BN227,BN242-BN242*BN245)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BO224-BO224*BO227,BO242-BO242*BO245)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BP224-BP224*BP227,BP242-BP242*BP245)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BQ224-BQ224*BQ227,BQ242-BQ242*BQ245)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BR224-BR224*BR227,BR242-BR242*BR245)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BS224-BS224*BS227,BS242-BS242*BS245)","v":{"$error":"#VALUE!"}}]
[null,null,null,"Best Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Estimate",{"$f":"IF(Settings!$J$17=FALSE,BN225-BN225*BN228,BN243-BN243*BN246)","v":437496958.2546019},{"$f":"IF(Settings!$J$17=FALSE,BO225-BO225*BO228,BO243-BO243*BO246)","v":418761175.91697842},{"$f":"IF(Settings!$J$17=FALSE,BP225-BP225*BP228,BP243-BP243*BP246)","v":453148163.20911169},{"$f":"IF(Settings!$J$17=FALSE,BQ225-BQ225*BQ228,BQ243-BQ243*BQ246)","v":463871232},{"$f":"IF(Settings!$J$17=FALSE,BR225-BR225*BR228,BR243-BR243*BR246)","v":463871232},{"$f":"IF(Settings!$J$17=FALSE,BS225-BS225*BS228,BS243-BS243*BS246)","v":463871232}]
[null,null,null,"Lower Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Estimate",{"$f":"IF(Settings!$J$17=FALSE,BN226-BN226*BN229,BN244-BN244*BN247)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BO226-BO226*BO229,BO244-BO244*BO247)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BP226-BP226*BP229,BP244-BP244*BP247)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BQ226-BQ226*BQ229,BQ244-BQ244*BQ247)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BR226-BR226*BR229,BR244-BR244*BR247)","v":{"$error":"#VALUE!"}},{"$f":"IF(Settings!$J$17=FALSE,BS226-BS226*BS229,BS244-BS244*BS247)","v":{"$error":"#VALUE!"}}]

{"sheet":"Modified Factors","index":15,"n_rows":505,"n_cols":19,"rows_kept":505,"cut":false,"hidden":true,"merged":[[473,0,473,1],[472,0,472,1],[502,0,504,1],[499,0,501,1],[496,0,498,1],[490,0,492,1],[493,0,495,1],[480,0,480,2],[484,2,486,2],[487,0,489,1],[493,2,495,2],[474,0,474,1],[487,2,489,2],[481,2,483,2],[484,0,486,1],[481,0,483,1],[472,6,474,10],[499,2,501,2],[502,2,504,2],[487,3,489,3],[481,3,483,3],[484,3,486,3],[496,3,498,3],[490,2,492,2],[496,2,498,2],[499,3,501,3],[490,3,492,3],[493,3,495,3],[502,3,504,3],[469,0,469,1],[462,0,464,1],[468,0,468,1],[467,0,467,1],[459,0,461,1],[2,9,2,10],[2,7,2,8],[12,6,13,6],[12,7,13,7],[467,6,469,10],[450,2,452,2],[444,0,446,1],[438,2,440,2],[459,2,461,2],[462,2,464,2],[456,2,458,2],[456,0,458,1],[444,2,446,2],[441,2,443,2],[455,0,455,1],[432,2,434,2],[447,0,449,1],[450,0,452,1],[429,0,431,1],[438,0,440,1],[432,0,434,1],[441,0,443,1],[435,0,437,1],[109,7,110,7],[94,7,95,7],[429,2,431,2],[423,2,425,2],[393,2,395,2],[399,2,401,2],[428,0,428,1],[402,1,404,1],[423,0,425,1],[417,0,419,1],[447,2,449,2],[435,2,437,2],[84,8,84,9],[85,7,86,7],[58,7,59,7],[66,6,67,6],[66,7,67,7],[78,7,78,9],[85,8,86,8],[85,9,86,9],[92,8,92,9],[94,8,95,8],[94,9,95,9],[43,8,44,8],[43,7,44,7],[35,7,35,9],[41,8,42,9],[393,0,395,1],[420,0,422,1],[414,0,416,1],[417,2,419,2],[411,2,413,2],[414,2,416,2],[43,6,44,6],[43,9,44,9],[117,7,118,7],[101,6,102,6],[101,7,102,7],[109,6,110,6],[117,6,118,6],[50,7,51,7],[58,6,59,6],[411,0,413,1],[410,0,410,1],[402,2,404,2],[405,2,407,2],[420,2,422,2],[20,7,21,7],[28,6,29,6],[20,6,21,6],[405,0,407,1],[50,6,51,6],[85,6,86,6],[396,2,398,2],[94,6,95,6],[392,0,392,1],[396,0,398,1],[399,0,401,1],[28,7,29,7]]}
[]
[]
[null,null,null,null,"Modified Factors",null,null,"Back: %OP",null,{"$f":"\"Next: \"&G392","v":"Next: Scenario 1"}]
[]
[]
[]
[]
[]
[]
[null,null,"RA","UP","OP","EF"]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,{"$f":"Assets!M36","v":"Cumulative adjusted value of Damage[A]¹"}]
["FDO","Flood Defence Operation"]
[null,"Damage","% Relability & Availability",null,"% Operated",null,"%FDO","Adjusted £FDO"]
["Type:",{"$f":"Assets!F41","v":"Proportion of Damage[A]¹"},"RAFDO",null,"OPFDO"]
["Upper Estimate",{"$f":"Assets!F42","v":800000000},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C15:F15)","v":{"$error":"#REF!"}},{"$f":"G15*B15","v":{"$error":"#REF!"}},{"$f":"H15","v":{"$error":"#REF!"}}]
["Best Estimate",{"$f":"Assets!F43","v":560000000},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C16:F16)","v":{"$error":"#REF!"}},{"$f":"G16*B16","v":{"$error":"#REF!"}},{"$f":"H16","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"Assets!F44","v":0},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C17:F17)","v":{"$error":"#REF!"}},{"$f":"G17*B17","v":{"$error":"#REF!"}},{"$f":"H17","v":{"$error":"#REF!"}}]
[]
[]
["WCM","Watercourse Capacity Maintenance"]
[null,"Damage","% Relability & Availability",null,"% Operated",null,"%WCM","Adjusted £WCM"]
["Type:",{"$f":"B14","v":"Proportion of Damage[A]¹"},"RAWCM",null,"OPWCM"]
["Upper Estimate",{"$f":"Assets!F50","v":200000000},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C23:F23)","v":{"$error":"#REF!"}},{"$f":"IF(X9=\"Yes\",G23*B23,0)","v":0},{"$f":"H23+I15","v":{"$error":"#REF!"}}]
["Best Estimate",{"$f":"Assets!F51","v":200000000},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C24:F24)","v":{"$error":"#REF!"}},{"$f":"IF(X9=\"Yes\",G24*B24,0)","v":0},{"$f":"H24+I16","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"Assets!F52","v":200000000},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C25:F25)","v":{"$error":"#REF!"}},{"$f":"IF(X9=\"Yes\",G25*B25,0)","v":0},{"$f":"H25+I17","v":{"$error":"#REF!"}}]
[]
[]
["CBO","Community-Based Operations"]
[null,"Damage","% Relability & Availability",null,"% Operated",null,"%CBO","Adjusted £CBO"]
["Type:",{"$f":"B22","v":"Proportion of Damage[A]¹"},"RACBO",null,"OPCBO"]
["Upper Estimate",{"$f":"Assets!F58","v":100000000},{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Assets Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PRODUCT(C31:F31)","v":{"$error":"#REF!"}},{"$f":"G31*B31","v":{"$error":"#REF!"}},{"$f":"H31+I23","v":{"$error":"#REF!"}}]
["Best Estimate",{"$f":"Assets!F59","v":100000000},{"$f":"'Assets Inputs'!N1","v":0},null,{"$f":"'Assets Inputs'!N1","v":0},null,{"$f":"PRODUCT(C32:F32)","v":0},{"$f":"G32*B32","v":0},{"$f":"H32+I24","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"Assets!F60","v":100000000},{"$f":"'Assets Inputs'!N2","v":0},null,{"$f":"'Assets Inputs'!N2","v":0},null,{"$f":"PRODUCT(C33:F33)","v":0},{"$f":"G33*B33","v":0},{"$f":"H33+I25","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"RA","UP","OP","EF",null,{"$f":"'Res Calcs'!H9:J9","v":"Direct Property Damages"}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,{"$f":"'Res Calcs'!H10","v":"Damage¹"},{"$f":"'Res Calcs'!I10","v":"Residential Component of Damage¹ (%)"},{"$f":"'Res Calcs'!J10","v":"Residential Component of Damage¹ (£)"}]
["Upper Estimate",null,null,null,null,null,"Upper Estimate",{"$f":"Assets!H101","v":0},{"$f":"'Damage Inputs'!F37","v":0},{"$f":"Assets!H101*'Damage Inputs'!F37","v":0}]
["Best Estimate",null,null,null,null,null,"Best Estimate",{"$f":"Assets!H102","v":0},{"$f":"'Damage Inputs'!F38","v":0},{"$f":"Assets!H102*'Damage Inputs'!F38","v":0}]
["Lower Estimate",null,null,null,null,null,"Lower Estimate",{"$f":"Assets!H103","v":0},{"$f":"'Damage Inputs'!F39","v":0},{"$f":"Assets!H103*'Damage Inputs'!F39","v":0}]
[]
["RST","Resistance Measures",null,null,null,null,null,null,{"$f":"H36","v":"Direct Property Damages"}]
["WIR","Warning-Independent Resistance"]
[null,{"$f":"J37","v":"Residential Component of Damage¹ (£)"},null,"% Uptake",null,"% Effectiveness","%WIR","£WIR",{"$f":"'Res Calcs'!I17","v":"Cumulative Direct Property Damages Avoided (Damage[A])"},{"$f":"'Res Calcs'!J17","v":"Residual Residential Direct Property Damages"}]
["Type:",null,null,"UPWIR",null,"EFWIR"]
["Upper Estimate",{"$f":"J38","v":0},null,{"$f":"'Res Inputs'!N34","v":0.745},null,{"$f":"'Res Inputs'!N58","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Res Inputs'!$F81,PRODUCT(C46:F46))","v":0},{"$f":"G46*B46","v":0},{"$f":"H46","v":0},{"$f":"J38-H46","v":0}]
["Best Estimate",{"$f":"J39","v":0},null,{"$f":"'Res Inputs'!N35","v":0.65},null,{"$f":"'Res Inputs'!N59","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Res Inputs'!$F82,PRODUCT(C47:F47))","v":0},{"$f":"G47*B47","v":0},{"$f":"H47","v":0},{"$f":"J39-H47","v":0}]
["Lower Estimate",{"$f":"J40","v":0},null,{"$f":"'Res Inputs'!N36","v":0.84},null,{"$f":"'Res Inputs'!N60","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Res Inputs'!$F83,PRODUCT(C48:F48))","v":0},{"$f":"G48*B48","v":0},{"$f":"H48","v":0},{"$f":"J40-H48","v":0}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B44","v":"Residential Component of Damage¹ (£)"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR","£WDR"]
["Type:",null,"RAD","UPWDR","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"J46","v":0},{"$f":"C69","v":0},{"$f":"D46","v":0.745},{"$f":"'Res Inputs'!N48","v":"Aggregate %WS"},{"$f":"'Res Inputs'!N61","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Res Inputs'!$F84,PRODUCT(C53:F53))","v":0},{"$f":"G53*B53","v":0},{"$f":"I46+H53","v":0},{"$f":"J46-H53","v":0}]
["Best Estimate",{"$f":"J47","v":0},{"$f":"C70","v":0},{"$f":"D47","v":0.65},{"$f":"'Res Inputs'!N49","v":0.30020000000000002},{"$f":"'Res Inputs'!N62","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Res Inputs'!$F85,PRODUCT(C54:F54))","v":0},{"$f":"G54*B54","v":0},{"$f":"I47+H54","v":0},{"$f":"J47-H54","v":0}]
["Lower Estimate",{"$f":"J48","v":0},{"$f":"C71","v":0},{"$f":"D48","v":0.84},{"$f":"'Res Inputs'!N50","v":0.30020000000000002},{"$f":"'Res Inputs'!N63","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Res Inputs'!$F86,PRODUCT(C55:F55))","v":0},{"$f":"G55*B55","v":0},{"$f":"I48+H55","v":0},{"$f":"J48-H55","v":0}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B51","v":"Residential Component of Damage¹ (£)"},null,"% Uptake",null,"% Effectiveness","%RSL","£RSL"]
["Type:",null,null,"UPRSL",null,"EFRSL"]
["Upper Estimate",{"$f":"J53","v":0},null,{"$f":"'Res Inputs'!N40","v":0.5},null,{"$f":"'Res Inputs'!N64","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Res Inputs'!$F87,PRODUCT(C61:F61))","v":0},{"$f":"G61*B61","v":0},{"$f":"I53+H61","v":0},{"$f":"J53-H61","v":0}]
["Best Estimate",{"$f":"J54","v":0},null,{"$f":"'Res Inputs'!N41","v":0.5},null,{"$f":"'Res Inputs'!N65","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Res Inputs'!$F88,PRODUCT(C62:F62))","v":0},{"$f":"G62*B62","v":0},{"$f":"I54+H62","v":0},{"$f":"J54-H62","v":0}]
["Lower Estimate",{"$f":"J55","v":0},null,{"$f":"'Res Inputs'!N42","v":0.2132},null,{"$f":"'Res Inputs'!N66","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Res Inputs'!$F89,PRODUCT(C63:F63))","v":0},{"$f":"G63*B63","v":0},{"$f":"I55+H63","v":0},{"$f":"J55-H63","v":0}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B59","v":"Residential Component of Damage¹ (£)"},"% Relability & Availability",null,"% Operated","% Effectiveness","%CME","£CME"]
["Type:",null,"RAD",null,"OPCME","EFCME"]
["Upper Estimate",{"$f":"J61","v":0},{"$f":"'Res Inputs'!N74","v":0},null,{"$f":"'Res Inputs'!N51","v":0.30020000000000002},{"$f":"'Res Inputs'!N67","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Res Inputs'!$F90,PRODUCT(C69:F69))","v":0},{"$f":"G69*B69","v":0},{"$f":"I61+H69","v":0},{"$f":"J61-H69","v":0}]
["Best Estimate",{"$f":"J62","v":0},{"$f":"'Res Inputs'!F75","v":0},null,{"$f":"'Res Inputs'!N52","v":0},{"$f":"'Res Inputs'!N68","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Res Inputs'!$F91,PRODUCT(C70:F70))","v":0},{"$f":"G70*B70","v":0},{"$f":"I62+H70","v":0},{"$f":"J62-H70","v":0}]
["Lower Estimate",{"$f":"J63","v":0},{"$f":"'Res Inputs'!N76","v":0},null,{"$f":"'Res Inputs'!N53","v":0},{"$f":"'Res Inputs'!N69","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Res Inputs'!$F92,PRODUCT(C71:F71))","v":0},{"$f":"G71*B71","v":0},{"$f":"I63+H71","v":0},{"$f":"J63-H71","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Damages Avoided (\"&AD55&\")\"","v":"Damages Avoided ()"},{"$f":"\"Residual Residential Damages (\"&AD56&\")\"","v":"Residual Residential Damages ()"}]
["Upper Estimate",null,null,null,null,null,null,"Upper Estimate",{"$f":"I69","v":0},0]
["Best Estimate",null,null,null,null,null,null,"Best Estimate",0,0]
["Lower Estimate",null,null,null,null,null,null,"Lower Estimate",0,0]
[]
[null,null,"RA","UP","OP","EF",null,{"$f":"'Damage Inputs'!F76","v":0}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,{"$f":"'Res Calcs'!H78","v":0},{"$f":"\"Non-Residential Component of \"&H80&\" (%)\"","v":"Non-Residential Component of 0 (%)"},{"$f":"\"Non-Residential Component of \"&H80&\" (£)\"","v":"Non-Residential Component of 0 (£)"}]
["Upper Estimate",null,null,null,null,null,"Upper Estimate",{"$f":"Assets!H144","v":0},{"$f":"'Damage Inputs'!G80","v":0},{"$f":"H81*I81","v":0}]
["Best Estimate",null,null,null,null,null,"Best Estimate",{"$f":"Assets!H145","v":0},{"$f":"'Damage Inputs'!G81","v":0},{"$f":"H82*I82","v":0}]
["Lower Estimate",null,null,null,null,null,"Lower Estimate",{"$f":"Assets!H146","v":0},{"$f":"'Damage Inputs'!G82","v":0},{"$f":"H83*I83","v":0}]
[]
["BDD","Business Direct Damages Avoided",null,null,null,null,null,null,{"$f":"'Damage Inputs'!F76","v":0}]
[null,{"$f":"J80","v":"Non-Residential Component of 0 (£)"},"% Relability & Availability","% Uptake",null,"% Effectiveness","%BDD","£BDD",{"$f":"\"Cumulative Damages Avoided (\"&AD100&\")\"","v":"Cumulative Damages Avoided ()"},{"$f":"\"Residual Non-Residential \"&AD97","v":"Residual Non-Residential "}]
["Type:",null,"RANR","UPBDD",null,"EFBDD"]
["Upper Estimate",{"$f":"J81","v":0},{"$f":"'Non-Res Inputs'!N123","v":0},{"$f":"'Non-Res Inputs'!N77","v":0},null,{"$f":"'Non-Res Inputs'!N104","v":0},{"$f":"IF('Non-Res Inputs'!D$62=\"Yes\",'Non-Res Inputs'!F130,PRODUCT(C88:F88))","v":0},{"$f":"G88*B88*AD104","v":0},{"$f":"H88","v":0},{"$f":"J81-H88","v":0}]
["Best Estimate",{"$f":"J82","v":0},{"$f":"'Non-Res Inputs'!N124","v":0},{"$f":"'Non-Res Inputs'!N78","v":0},null,{"$f":"'Non-Res Inputs'!N105","v":0},{"$f":"IF('Non-Res Inputs'!D$62=\"Yes\",'Non-Res Inputs'!F131,PRODUCT(C89:F89))","v":0},{"$f":"G89*B89*AD104","v":0},{"$f":"H89","v":0},{"$f":"J82-H89","v":0}]
["Lower Estimate",{"$f":"J83","v":0},{"$f":"'Non-Res Inputs'!N125","v":0},{"$f":"'Non-Res Inputs'!N79","v":0},null,{"$f":"'Non-Res Inputs'!N106","v":0},{"$f":"IF('Non-Res Inputs'!D$62=\"Yes\",'Non-Res Inputs'!F132,PRODUCT(C90:F90))","v":0},{"$f":"G90*B90*AD104","v":0},{"$f":"H90","v":0},{"$f":"J83-H90","v":0}]
[]
[]
["RST","Resistance Measures",null,null,null,null,null,null,{"$f":"H79","v":0}]
["WIR","Warning-Independent Resistance"]
[null,{"$f":"B86","v":"Non-Residential Component of 0 (£)"},null,"% Uptake",null,"% Effectiveness","%WIR","£WIR",{"$f":"\"Cumulative Damages Avoided (\"&AD100&\")\"","v":"Cumulative Damages Avoided ()"},{"$f":"\"Residual Non-Residential \"&AD97","v":"Residual Non-Residential "}]
["Type:",null,null,"UPWIR",null,"EFWIR"]
["Upper Estimate",{"$f":"J81","v":0},null,{"$f":"'Non-Res Inputs'!N80","v":0},null,{"$f":"'Non-Res Inputs'!N107","v":0},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",'Non-Res Inputs'!F133,PRODUCT(C97:F97))","v":0},{"$f":"G97*B97*AE104","v":0},{"$f":"H97","v":0},{"$f":"J81-H97","v":0}]
["Best Estimate",{"$f":"J82","v":0},null,{"$f":"'Non-Res Inputs'!N81","v":0},null,{"$f":"'Non-Res Inputs'!N108","v":0},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",'Non-Res Inputs'!F134,PRODUCT(C98:F98))","v":0},{"$f":"G98*B98*AE104","v":0},{"$f":"H98","v":0},{"$f":"J82-H98","v":0}]
["Lower Estimate",{"$f":"J83","v":0},null,{"$f":"'Non-Res Inputs'!N82","v":0},null,{"$f":"'Non-Res Inputs'!N109","v":0},{"$f":"IF('Non-Res Inputs'!$D$65=\"Yes\",'Non-Res Inputs'!F135,PRODUCT(C99:F99))","v":0},{"$f":"G99*B99*AE104","v":0},{"$f":"H99","v":0},{"$f":"J83-H99","v":0}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B95","v":"Non-Residential Component of 0 (£)"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR","£WDR"]
["Type:",null,"RANR","UPWDR","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"J97","v":0},{"$f":"C120","v":0},{"$f":"'Non-Res Inputs'!N83","v":0},{"$f":"'Non-Res Inputs'!N94","v":0},{"$f":"'Non-Res Inputs'!N110","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",'Non-Res Inputs'!F136,PRODUCT(C104:F104))","v":0},{"$f":"G104*B104*AE104","v":0},{"$f":"I97+H104","v":0},{"$f":"J97-H104","v":0}]
["Best Estimate",{"$f":"J98","v":0},{"$f":"C121","v":0},{"$f":"'Non-Res Inputs'!N84","v":0},{"$f":"'Non-Res Inputs'!N95","v":0},{"$f":"'Non-Res Inputs'!N111","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",'Non-Res Inputs'!F137,PRODUCT(C105:F105))","v":0},{"$f":"G105*B105*AE104","v":0},{"$f":"I98+H105","v":0},{"$f":"J98-H105","v":0}]
["Lower Estimate",{"$f":"J99","v":0},{"$f":"C122","v":0},{"$f":"'Non-Res Inputs'!N85","v":0},{"$f":"'Non-Res Inputs'!N96","v":0},{"$f":"'Non-Res Inputs'!N112","v":0},{"$f":"IF('Non-Res Inputs'!$D$68=\"Yes\",'Non-Res Inputs'!F138,PRODUCT(C106:F106))","v":0},{"$f":"G106*B106*AE104","v":0},{"$f":"I99+H106","v":0},{"$f":"J99-H106","v":0}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B102","v":"Non-Residential Component of 0 (£)"},null,"% Uptake",null,"% Effectiveness","%RSL","£RSL"]
["Type:",null,null,"UPRSL",null,"EFRSL"]
["Upper Estimate",{"$f":"J104","v":0},null,{"$f":"'Non-Res Inputs'!N86","v":0},null,{"$f":"'Non-Res Inputs'!N113","v":0},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",'Non-Res Inputs'!F139,PRODUCT(C112:F112))","v":0},{"$f":"G112*B112*AE104","v":0},{"$f":"I104+H112","v":0},{"$f":"J104-H112","v":0}]
["Best Estimate",{"$f":"J105","v":0},null,{"$f":"'Non-Res Inputs'!N87","v":0},null,{"$f":"'Non-Res Inputs'!N114","v":0},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",'Non-Res Inputs'!F140,PRODUCT(C113:F113))","v":0},{"$f":"G113*B113*AE104","v":0},{"$f":"I105+H113","v":0},{"$f":"J105-H113","v":0}]
["Lower Estimate",{"$f":"J106","v":0},null,{"$f":"'Non-Res Inputs'!N88","v":0},null,{"$f":"'Non-Res Inputs'!N115","v":0},{"$f":"IF('Non-Res Inputs'!$D$71=\"Yes\",'Non-Res Inputs'!F141,PRODUCT(C114:F114))","v":0},{"$f":"G114*B114*AE104","v":0},{"$f":"I106+H114","v":0},{"$f":"J106-H114","v":0}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B110","v":"Non-Residential Component of 0 (£)"},"% Relability & Availability",null,"% Operated","% Effectiveness","%CME","£CME"]
["Type:",null,"RANR",null,"OPCME","EFCME"]
["Upper Estimate",{"$f":"J112","v":0},{"$f":"'Non-Res Inputs'!N123","v":0},null,{"$f":"'Non-Res Inputs'!N97","v":0},{"$f":"'Non-Res Inputs'!N116","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",'Non-Res Inputs'!F142,PRODUCT(C120:F120))","v":0},{"$f":"G120*B120*AE104","v":0},{"$f":"I112+H120","v":0},{"$f":"J112-H120","v":0}]
["Best Estimate",{"$f":"J113","v":0},{"$f":"'Non-Res Inputs'!N124","v":0},null,{"$f":"'Non-Res Inputs'!N98","v":0},{"$f":"'Non-Res Inputs'!N117","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",'Non-Res Inputs'!F143,PRODUCT(C121:F121))","v":0},{"$f":"G121*B121*AE104","v":0},{"$f":"I113+H121","v":0},{"$f":"J113-H121","v":0}]
["Lower Estimate",{"$f":"J114","v":0},{"$f":"'Non-Res Inputs'!N125","v":0},null,{"$f":"'Non-Res Inputs'!N99","v":0},{"$f":"'Non-Res Inputs'!N118","v":0},{"$f":"IF('Non-Res Inputs'!$D$74=\"Yes\",'Non-Res Inputs'!F144,PRODUCT(C122:F122))","v":0},{"$f":"G122*B122*AE104","v":0},{"$f":"I114+H122","v":0},{"$f":"J114-H122","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Baseline",{"$f":"Investment!AM12","v":"Scenario 1"},{"$f":"Investment!AN12","v":"Scenario 2"},{"$f":"Investment!AO12","v":"Scenario 3"},{"$f":"Investment!AP12","v":"Scenario 4"},{"$f":"Investment!AQ12","v":"Scenario 5"}]
["UP",null,"% Uptake",null,null,"The percentage of properties/areas at risk that each measure has been installed or invested in",null,null,null,null,null,null,null,null,null,null,null,null,"Simple"]
["WCM",null,"Watercourse Management",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ230","v":2.6880000000000001E-2},{"$f":"'Mod Calc'!BR230","v":2.6880000000000001E-2},{"$f":"'Mod Calc'!BS230","v":2.6880000000000001E-2}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ231","v":2.384E-2},{"$f":"'Mod Calc'!BR231","v":2.384E-2},{"$f":"'Mod Calc'!BS231","v":2.384E-2}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ232","v":2.0800000000000003E-2},{"$f":"'Mod Calc'!BR232","v":2.0800000000000003E-2},{"$f":"'Mod Calc'!BS232","v":2.0800000000000003E-2},null,"If you don't put upper & lower estimates, the spreadsheet will just take the best estimate"]
["CBO",null,"Community-Based Operations",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ233","v":0},{"$f":"'Mod Calc'!BR233","v":0},{"$f":"'Mod Calc'!BS233","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ234","v":0},{"$f":"'Mod Calc'!BR234","v":0},{"$f":"'Mod Calc'!BS234","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ235","v":0},{"$f":"'Mod Calc'!BR235","v":0},{"$f":"'Mod Calc'!BS235","v":0}]
["BDD",null,"Business Direct Damages Avoided",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ239","v":0.01},{"$f":"'Mod Calc'!BR239","v":0.01},{"$f":"'Mod Calc'!BS239","v":0.01}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ240","v":0.01},{"$f":"'Mod Calc'!BR240","v":0.01},{"$f":"'Mod Calc'!BS240","v":0.01}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ241","v":0.01},{"$f":"'Mod Calc'!BR241","v":0.01},{"$f":"'Mod Calc'!BS241","v":0.01}]
["WIR","RST","Resistance Measures",null,"Upper Estimate",{"$f":"'Res Inputs'!N9","v":3.2000000000000001E-2},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ245","v":0},{"$f":"'Mod Calc'!BR245","v":0},{"$f":"'Mod Calc'!BS245","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N10","v":3.2000000000000001E-2},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ246","v":0},{"$f":"'Mod Calc'!BR246","v":0},{"$f":"'Mod Calc'!BS246","v":0}]
["WDR",null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N11","v":3.2000000000000001E-2},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BQ247","v":0},{"$f":"'Mod Calc'!BR247","v":0},{"$f":"'Mod Calc'!BS247","v":0}]
["RSL",null,"Resilience Measures",null,"Upper Estimate",{"$f":"'Res Inputs'!N15","v":0.02},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N16","v":0.02},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N17","v":0.02},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
["OP",null,"% Operated",null,null,"The percentage of measures operated in each flood warning lead-time category",null,null,null,null,null,null,null,null,null,null,null,null,"Simple"]
["FDO",null,"Flood Defence Operations",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO254","v":0},{"$f":"'Mod Calc'!BP254","v":0},{"$f":"'Mod Calc'!BQ254","v":0},{"$f":"'Mod Calc'!BR254","v":0},{"$f":"'Mod Calc'!BS254","v":0},null,null,null,null,null,null,null,"Apply upper estimates of factors to upper estimates of EAD (and lower to lower)"]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO255","v":0},{"$f":"'Mod Calc'!BP255","v":0},{"$f":"'Mod Calc'!BQ255","v":0},{"$f":"'Mod Calc'!BR255","v":0},{"$f":"'Mod Calc'!BS255","v":0},null,null,null,null,null,null,null,"Apply upper estimates of factors to lower estimates of EAD (and lower to higher)"]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO256","v":0},{"$f":"'Mod Calc'!BP256","v":0},{"$f":"'Mod Calc'!BQ256","v":0},{"$f":"'Mod Calc'!BR256","v":0},{"$f":"'Mod Calc'!BS256","v":0},null,null,null,null,null,null,null,"Apply upper and lower estimates of factors to best estimates of EAD"]
["WCM",null,"Watercourse Management",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO257","v":0},{"$f":"'Mod Calc'!BP257","v":0},{"$f":"'Mod Calc'!BQ257","v":0},{"$f":"'Mod Calc'!BR257","v":0},{"$f":"'Mod Calc'!BS257","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO258","v":0},{"$f":"'Mod Calc'!BP258","v":0},{"$f":"'Mod Calc'!BQ258","v":0},{"$f":"'Mod Calc'!BR258","v":0},{"$f":"'Mod Calc'!BS258","v":0},null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO259","v":0},{"$f":"'Mod Calc'!BP259","v":0},{"$f":"'Mod Calc'!BQ259","v":0},{"$f":"'Mod Calc'!BR259","v":0},{"$f":"'Mod Calc'!BS259","v":0},null,null,null,null,null,null,null,"No"]
["CBO",null,"Community-Based Operations",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO260","v":0},{"$f":"'Mod Calc'!BP260","v":0},{"$f":"'Mod Calc'!BQ260","v":0},{"$f":"'Mod Calc'!BR260","v":0},{"$f":"'Mod Calc'!BS260","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO261","v":0},{"$f":"'Mod Calc'!BP261","v":0},{"$f":"'Mod Calc'!BQ261","v":0},{"$f":"'Mod Calc'!BR261","v":0},{"$f":"'Mod Calc'!BS261","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO262","v":0},{"$f":"'Mod Calc'!BP262","v":0},{"$f":"'Mod Calc'!BQ262","v":0},{"$f":"'Mod Calc'!BR262","v":0},{"$f":"'Mod Calc'!BS262","v":0},null,null,null,null,null,null,null,"Upper & Lower Bounds"]
["WDR",null,"Warning-Dependent Resistance",null,"Upper Estimate",{"$f":"'Res Inputs'!N23","v":0.95886309999999997},{"$f":"'Mod Calc'!BO263","v":0},{"$f":"'Mod Calc'!BP263","v":0},{"$f":"'Mod Calc'!BQ263","v":0},{"$f":"'Mod Calc'!BR263","v":0},{"$f":"'Mod Calc'!BS263","v":0},null,null,null,null,null,null,null,{"$f":"'Damage Inputs'!U25","v":true}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N24","v":0.95886309999999997},{"$f":"'Mod Calc'!BO264","v":0},{"$f":"'Mod Calc'!BP264","v":0},{"$f":"'Mod Calc'!BQ264","v":0},{"$f":"'Mod Calc'!BR264","v":0},{"$f":"'Mod Calc'!BS264","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N25","v":0.95886309999999997},{"$f":"'Mod Calc'!BO265","v":0},{"$f":"'Mod Calc'!BP265","v":0},{"$f":"'Mod Calc'!BQ265","v":0},{"$f":"'Mod Calc'!BR265","v":0},{"$f":"'Mod Calc'!BS265","v":0}]
["CME",null,"Contents Moved & Evacuated",null,"Upper Estimate",{"$f":"'Res Inputs'!N26","v":0.73130600000000001},{"$f":"'Mod Calc'!BO266","v":0},{"$f":"'Mod Calc'!BP266","v":0},{"$f":"'Mod Calc'!BQ266","v":0},{"$f":"'Mod Calc'!BR266","v":0},{"$f":"'Mod Calc'!BS266","v":0},null,"GRAPH, LIKE I DID UP AT FHRC, BUT AUTOMATICALLY ADJUSTING"]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N27","v":0.73130600000000001},{"$f":"'Mod Calc'!BO267","v":0},{"$f":"'Mod Calc'!BP267","v":0},{"$f":"'Mod Calc'!BQ267","v":0},{"$f":"'Mod Calc'!BR267","v":0},{"$f":"'Mod Calc'!BS267","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N28","v":0.73130600000000001},{"$f":"'Mod Calc'!BO268","v":0},{"$f":"'Mod Calc'!BP268","v":0},{"$f":"'Mod Calc'!BQ268","v":0},{"$f":"'Mod Calc'!BR268","v":0},{"$f":"'Mod Calc'!BS268","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"VISUALISE THE AMOUNT OF DAMAGES SAVED"]
["EF",null,"% Effectiveness",null,null,"The percentage of the potential damages reduced if a measure is operated"]
["FDO",null,"Flood Defence Operations",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO272","v":0},{"$f":"'Mod Calc'!BP272","v":0},{"$f":"'Mod Calc'!BQ272","v":0},{"$f":"'Mod Calc'!BR272","v":0},{"$f":"'Mod Calc'!BS272","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO273","v":0},{"$f":"'Mod Calc'!BP273","v":0},{"$f":"'Mod Calc'!BQ273","v":0},{"$f":"'Mod Calc'!BR273","v":0},{"$f":"'Mod Calc'!BS273","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO274","v":0},{"$f":"'Mod Calc'!BP274","v":0},{"$f":"'Mod Calc'!BQ274","v":0},{"$f":"'Mod Calc'!BR274","v":0},{"$f":"'Mod Calc'!BS274","v":0}]
["WCM",null,"Watercourse Management",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO275","v":0},{"$f":"'Mod Calc'!BP275","v":0},{"$f":"'Mod Calc'!BQ275","v":0},{"$f":"'Mod Calc'!BR275","v":0},{"$f":"'Mod Calc'!BS275","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO276","v":0},{"$f":"'Mod Calc'!BP276","v":0},{"$f":"'Mod Calc'!BQ276","v":0},{"$f":"'Mod Calc'!BR276","v":0},{"$f":"'Mod Calc'!BS276","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO277","v":0},{"$f":"'Mod Calc'!BP277","v":0},{"$f":"'Mod Calc'!BQ277","v":0},{"$f":"'Mod Calc'!BR277","v":0},{"$f":"'Mod Calc'!BS277","v":0}]
["CBO",null,"Community-Based Operations",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO278","v":0},{"$f":"'Mod Calc'!BP278","v":0},{"$f":"'Mod Calc'!BQ278","v":0},{"$f":"'Mod Calc'!BR278","v":0},{"$f":"'Mod Calc'!BS278","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO279","v":0},{"$f":"'Mod Calc'!BP279","v":0},{"$f":"'Mod Calc'!BQ279","v":0},{"$f":"'Mod Calc'!BR279","v":0},{"$f":"'Mod Calc'!BS279","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO280","v":0},{"$f":"'Mod Calc'!BP280","v":0},{"$f":"'Mod Calc'!BQ280","v":0},{"$f":"'Mod Calc'!BR280","v":0},{"$f":"'Mod Calc'!BS280","v":0}]
["BDD",null,"Business Direct Damages Avoided",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO281","v":0},{"$f":"'Mod Calc'!BP281","v":0},{"$f":"'Mod Calc'!BQ281","v":0},{"$f":"'Mod Calc'!BR281","v":0},{"$f":"'Mod Calc'!BS281","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO282","v":0},{"$f":"'Mod Calc'!BP282","v":0},{"$f":"'Mod Calc'!BQ282","v":0},{"$f":"'Mod Calc'!BR282","v":0},{"$f":"'Mod Calc'!BS282","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO283","v":0},{"$f":"'Mod Calc'!BP283","v":0},{"$f":"'Mod Calc'!BQ283","v":0},{"$f":"'Mod Calc'!BR283","v":0},{"$f":"'Mod Calc'!BS283","v":0}]
["WIR",null,"Warning-Independent Resistance",null,"Upper Estimate",{"$f":"'Res Inputs'!N33","v":0.84},{"$f":"'Mod Calc'!BO284","v":0},{"$f":"'Mod Calc'!BP284","v":0},{"$f":"'Mod Calc'!BQ284","v":0},{"$f":"'Mod Calc'!BR284","v":0},{"$f":"'Mod Calc'!BS284","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N34","v":0.745},{"$f":"'Mod Calc'!BO285","v":0},{"$f":"'Mod Calc'!BP285","v":0},{"$f":"'Mod Calc'!BQ285","v":0},{"$f":"'Mod Calc'!BR285","v":0},{"$f":"'Mod Calc'!BS285","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N35","v":0.65},{"$f":"'Mod Calc'!BO286","v":0},{"$f":"'Mod Calc'!BP286","v":0},{"$f":"'Mod Calc'!BQ286","v":0},{"$f":"'Mod Calc'!BR286","v":0},{"$f":"'Mod Calc'!BS286","v":0}]
["WDR",null,"Warning-Dependent Resistance",null,"Upper Estimate",{"$f":"'Res Inputs'!N36","v":0.84},{"$f":"'Mod Calc'!BO287","v":0},{"$f":"'Mod Calc'!BP287","v":0},{"$f":"'Mod Calc'!BQ287","v":0},{"$f":"'Mod Calc'!BR287","v":0},{"$f":"'Mod Calc'!BS287","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N37","v":0.745},{"$f":"'Mod Calc'!BO288","v":0},{"$f":"'Mod Calc'!BP288","v":0},{"$f":"'Mod Calc'!BQ288","v":0},{"$f":"'Mod Calc'!BR288","v":0},{"$f":"'Mod Calc'!BS288","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N38","v":0.65},{"$f":"'Mod Calc'!BO289","v":0},{"$f":"'Mod Calc'!BP289","v":0},{"$f":"'Mod Calc'!BQ289","v":0},{"$f":"'Mod Calc'!BR289","v":0},{"$f":"'Mod Calc'!BS289","v":0}]
["RSL",null,"Resilience Measures",null,"Upper Estimate",{"$f":"'Res Inputs'!N39","v":0.5},{"$f":"'Mod Calc'!BO290","v":0},{"$f":"'Mod Calc'!BP290","v":0},{"$f":"'Mod Calc'!BQ290","v":0},{"$f":"'Mod Calc'!BR290","v":0},{"$f":"'Mod Calc'!BS290","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N40","v":0.5},{"$f":"'Mod Calc'!BO291","v":0},{"$f":"'Mod Calc'!BP291","v":0},{"$f":"'Mod Calc'!BQ291","v":0},{"$f":"'Mod Calc'!BR291","v":0},{"$f":"'Mod Calc'!BS291","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N41","v":0.5},{"$f":"'Mod Calc'!BO292","v":0},{"$f":"'Mod Calc'!BP292","v":0},{"$f":"'Mod Calc'!BQ292","v":0},{"$f":"'Mod Calc'!BR292","v":0},{"$f":"'Mod Calc'!BS292","v":0}]
["CME",null,"Contents Moved & Evacuated",null,"Upper Estimate",{"$f":"'Res Inputs'!N42","v":0.2132},{"$f":"'Mod Calc'!BO293","v":0},{"$f":"'Mod Calc'!BP293","v":0},{"$f":"'Mod Calc'!BQ293","v":0},{"$f":"'Mod Calc'!BR293","v":0},{"$f":"'Mod Calc'!BS293","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N43","v":0.2132},{"$f":"'Mod Calc'!BO294","v":0},{"$f":"'Mod Calc'!BP294","v":0},{"$f":"'Mod Calc'!BQ294","v":0},{"$f":"'Mod Calc'!BR294","v":0},{"$f":"'Mod Calc'!BS294","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N44","v":0.2132},{"$f":"'Mod Calc'!BO295","v":0},{"$f":"'Mod Calc'!BP295","v":0},{"$f":"'Mod Calc'!BQ295","v":0},{"$f":"'Mod Calc'!BR295","v":0},{"$f":"'Mod Calc'!BS295","v":0}]
[]
[]
["RA",null,"% Reliability & Availability",null,null,"The percentage of properties at risk that receive a warning (i.e. an aggregate of coverage and availability)"]
["RAD",null,"RA for domestic properties",null,"Upper Estimate",{"$f":"'Res Inputs'!N49","v":0.30020000000000002},{"$f":"'Mod Calc'!BO299","v":0},{"$f":"'Mod Calc'!BP299","v":0},{"$f":"'Mod Calc'!BQ299","v":0},{"$f":"'Mod Calc'!BR299","v":0},{"$f":"'Mod Calc'!BS299","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!N50","v":0.30020000000000002},{"$f":"'Mod Calc'!BO300","v":0},{"$f":"'Mod Calc'!BP300","v":0},{"$f":"'Mod Calc'!BQ300","v":0},{"$f":"'Mod Calc'!BR300","v":0},{"$f":"'Mod Calc'!BS300","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!N51","v":0.30020000000000002},{"$f":"'Mod Calc'!BO301","v":0},{"$f":"'Mod Calc'!BP301","v":0},{"$f":"'Mod Calc'!BQ301","v":0},{"$f":"'Mod Calc'!BR301","v":0},{"$f":"'Mod Calc'!BS301","v":0}]
["RAB",null,"RA for business properties",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO302","v":0},{"$f":"'Mod Calc'!BP302","v":0},{"$f":"'Mod Calc'!BQ302","v":0},{"$f":"'Mod Calc'!BR302","v":0},{"$f":"'Mod Calc'!BS302","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO303","v":0},{"$f":"'Mod Calc'!BP303","v":0},{"$f":"'Mod Calc'!BQ303","v":0},{"$f":"'Mod Calc'!BR303","v":0},{"$f":"'Mod Calc'!BS303","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO304","v":0},{"$f":"'Mod Calc'!BP304","v":0},{"$f":"'Mod Calc'!BQ304","v":0},{"$f":"'Mod Calc'!BR304","v":0},{"$f":"'Mod Calc'!BS304","v":0}]
["RAP",null,"RA for professional partners",null,"Upper Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO305","v":0},{"$f":"'Mod Calc'!BP305","v":0},{"$f":"'Mod Calc'!BQ305","v":0},{"$f":"'Mod Calc'!BR305","v":0},{"$f":"'Mod Calc'!BS305","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO306","v":0},{"$f":"'Mod Calc'!BP306","v":0},{"$f":"'Mod Calc'!BQ306","v":0},{"$f":"'Mod Calc'!BR306","v":0},{"$f":"'Mod Calc'!BS306","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Mod Calc'!BO307","v":0},{"$f":"'Mod Calc'!BP307","v":0},{"$f":"'Mod Calc'!BQ307","v":0},{"$f":"'Mod Calc'!BR307","v":0},{"$f":"'Mod Calc'!BS307","v":0}]
[]
[]
["RS",null,"Resistance Measure Split",null,null,"% Split","The split between temporary and permanent resistance measures - those that rely on a flood warning (i.e. warning-dependent) and those that do not (i.e. warning-independent)"]
["WIR",null,"Warning-Independent Resistance",null,"Best Estimate",0.4]
["WDR",null,"Warning-Dependent Resistance",null,"Best Estimate",{"$f":"1-F469","v":0.6}]
[]
[]
["DS",null,"Defence Split",null,null,"% Split","The split between damages avoided by flood defences that rely on a flood warning and damages avoided by flood defences that don't"]
["FDO",null,"Reliant on flood warning",null,"Best Estimate",0.28000000000000003]
[null,null,"Not reliant on flood warning",null,"Best Estimate",{"$f":"1-F474","v":0.72}]
[]
[]
[]
[]
[null,null,"Benefit Over-Rides","If insufficient data is available for the individual factors, you can use a single percentage value for each pathway"]
["Benefit Pathway",null,null,"Use Over-Ride?"]
["FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},"Upper Estimate",{"$f":"'Mod Calc'!BO324","v":0},{"$f":"'Mod Calc'!BP324","v":0},{"$f":"'Mod Calc'!BQ324","v":0},{"$f":"'Mod Calc'!BR324","v":0},{"$f":"'Mod Calc'!BS324","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO325","v":0},{"$f":"'Mod Calc'!BP325","v":0},{"$f":"'Mod Calc'!BQ325","v":0},{"$f":"'Mod Calc'!BR325","v":0},{"$f":"'Mod Calc'!BS325","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO326","v":0},{"$f":"'Mod Calc'!BP326","v":0},{"$f":"'Mod Calc'!BQ326","v":0},{"$f":"'Mod Calc'!BR326","v":0},{"$f":"'Mod Calc'!BS326","v":0}]
["WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},"Upper Estimate",{"$f":"'Mod Calc'!BO327","v":0},{"$f":"'Mod Calc'!BP327","v":0},{"$f":"'Mod Calc'!BQ327","v":0},{"$f":"'Mod Calc'!BR327","v":0},{"$f":"'Mod Calc'!BS327","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO328","v":0},{"$f":"'Mod Calc'!BP328","v":0},{"$f":"'Mod Calc'!BQ328","v":0},{"$f":"'Mod Calc'!BR328","v":0},{"$f":"'Mod Calc'!BS328","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO329","v":0},{"$f":"'Mod Calc'!BP329","v":0},{"$f":"'Mod Calc'!BQ329","v":0},{"$f":"'Mod Calc'!BR329","v":0},{"$f":"'Mod Calc'!BS329","v":0}]
["CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},"Upper Estimate",{"$f":"'Mod Calc'!BO330","v":0},{"$f":"'Mod Calc'!BP330","v":0},{"$f":"'Mod Calc'!BQ330","v":0},{"$f":"'Mod Calc'!BR330","v":0},{"$f":"'Mod Calc'!BS330","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO331","v":0},{"$f":"'Mod Calc'!BP331","v":0},{"$f":"'Mod Calc'!BQ331","v":0},{"$f":"'Mod Calc'!BR331","v":0},{"$f":"'Mod Calc'!BS331","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO332","v":0},{"$f":"'Mod Calc'!BP332","v":0},{"$f":"'Mod Calc'!BQ332","v":0},{"$f":"'Mod Calc'!BR332","v":0},{"$f":"'Mod Calc'!BS332","v":0}]
["BDD",null,"Business Direct Damages Avoided",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},"Upper Estimate",{"$f":"'Mod Calc'!BO333","v":0},{"$f":"'Mod Calc'!BP333","v":0},{"$f":"'Mod Calc'!BQ333","v":0},{"$f":"'Mod Calc'!BR333","v":0},{"$f":"'Mod Calc'!BS333","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO334","v":0},{"$f":"'Mod Calc'!BP334","v":0},{"$f":"'Mod Calc'!BQ334","v":0},{"$f":"'Mod Calc'!BR334","v":0},{"$f":"'Mod Calc'!BS334","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO335","v":0},{"$f":"'Mod Calc'!BP335","v":0},{"$f":"'Mod Calc'!BQ335","v":0},{"$f":"'Mod Calc'!BR335","v":0},{"$f":"'Mod Calc'!BS335","v":0}]
["WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"},"Upper Estimate",{"$f":"'Mod Calc'!BO336","v":0},{"$f":"'Mod Calc'!BP336","v":0},{"$f":"'Mod Calc'!BQ336","v":0},{"$f":"'Mod Calc'!BR336","v":0},{"$f":"'Mod Calc'!BS336","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO337","v":0},{"$f":"'Mod Calc'!BP337","v":0},{"$f":"'Mod Calc'!BQ337","v":0},{"$f":"'Mod Calc'!BR337","v":0},{"$f":"'Mod Calc'!BS337","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO338","v":0},{"$f":"'Mod Calc'!BP338","v":0},{"$f":"'Mod Calc'!BQ338","v":0},{"$f":"'Mod Calc'!BR338","v":0},{"$f":"'Mod Calc'!BS338","v":0}]
["WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"},"Upper Estimate",{"$f":"'Mod Calc'!BO339","v":0},{"$f":"'Mod Calc'!BP339","v":0},{"$f":"'Mod Calc'!BQ339","v":0},{"$f":"'Mod Calc'!BR339","v":0},{"$f":"'Mod Calc'!BS339","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO340","v":0},{"$f":"'Mod Calc'!BP340","v":0},{"$f":"'Mod Calc'!BQ340","v":0},{"$f":"'Mod Calc'!BR340","v":0},{"$f":"'Mod Calc'!BS340","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO341","v":0},{"$f":"'Mod Calc'!BP341","v":0},{"$f":"'Mod Calc'!BQ341","v":0},{"$f":"'Mod Calc'!BR341","v":0},{"$f":"'Mod Calc'!BS341","v":0}]
["RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"},"Upper Estimate",{"$f":"'Mod Calc'!BO342","v":0},{"$f":"'Mod Calc'!BP342","v":0},{"$f":"'Mod Calc'!BQ342","v":0},{"$f":"'Mod Calc'!BR342","v":0},{"$f":"'Mod Calc'!BS342","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO343","v":0},{"$f":"'Mod Calc'!BP343","v":0},{"$f":"'Mod Calc'!BQ343","v":0},{"$f":"'Mod Calc'!BR343","v":0},{"$f":"'Mod Calc'!BS343","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO344","v":0},{"$f":"'Mod Calc'!BP344","v":0},{"$f":"'Mod Calc'!BQ344","v":0},{"$f":"'Mod Calc'!BR344","v":0},{"$f":"'Mod Calc'!BS344","v":0}]
["CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"},"Upper Estimate",{"$f":"'Mod Calc'!BO345","v":0},{"$f":"'Mod Calc'!BP345","v":0},{"$f":"'Mod Calc'!BQ345","v":0},{"$f":"'Mod Calc'!BR345","v":0},{"$f":"'Mod Calc'!BS345","v":0}]
[null,null,null,null,"Best Estimate",{"$f":"'Mod Calc'!BO346","v":0},{"$f":"'Mod Calc'!BP346","v":0},{"$f":"'Mod Calc'!BQ346","v":0},{"$f":"'Mod Calc'!BR346","v":0},{"$f":"'Mod Calc'!BS346","v":0}]
[null,null,null,null,"Lower Estimate",{"$f":"'Mod Calc'!BO347","v":0},{"$f":"'Mod Calc'!BP347","v":0},{"$f":"'Mod Calc'!BQ347","v":0},{"$f":"'Mod Calc'!BR347","v":0},{"$f":"'Mod Calc'!BS347","v":0}]

{"sheet":"S1","index":16,"n_rows":101,"n_cols":35,"rows_kept":101,"cut":false,"hidden":true,"merged":[[17,14,17,19],[21,12,21,13],[20,10,20,13],[30,6,30,8],[32,6,32,8],[31,6,31,8],[25,6,25,9],[21,11,22,11],[2,13,2,14],[5,10,5,11],[6,13,6,14],[6,11,7,11],[2,9,2,10],[2,11,2,12],[6,10,7,10],[6,12,7,12],[81,3,82,3],[81,4,82,4],[81,5,82,5],[73,4,74,4],[73,5,74,5],[73,2,74,2],[73,3,74,3],[73,6,74,8],[36,6,37,8],[21,10,22,10],[44,9,45,9],[28,6,29,8],[73,9,74,9],[39,6,39,8],[53,6,54,8],[60,6,61,8],[67,6,67,8],[36,9,37,9],[28,9,29,9],[77,6,77,8],[68,6,68,8],[96,12,96,13],[83,6,83,8],[96,10,97,10],[96,11,97,11],[85,6,85,8],[84,6,84,8],[81,9,82,9],[76,6,76,8],[75,6,75,8],[81,6,82,8],[69,6,69,8],[13,9,14,9],[53,9,54,9],[60,9,61,9],[38,6,38,8],[44,6,45,8],[40,6,40,8],[46,6,46,8],[47,6,47,8],[5,0,7,1],[8,6,8,9],[9,6,9,9],[48,6,48,8],[23,6,23,9],[6,4,7,4],[24,6,24,9],[6,2,7,2],[6,3,7,3],[21,2,22,2],[21,5,22,5],[21,3,22,3],[21,4,22,4],[6,5,7,5],[10,6,10,9],[13,6,14,8]]}
[]
[]
[null,null,null,{"$f":"'Modified Factors'!G392&\" Calculation\"","v":"Scenario 1 Calculation"},null,null,null,null,null,"Back: Modified Factors",null,{"$f":"\"Next: \"&'Modified Factors'!H392","v":"Next: Scenario 2"},null,"View results in Dashboard"]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"\"Damages Avoided (\"&'Res Inputs'!#REF!&\")\"","v":{"$error":"#REF!"}},{"$f":"\"Damages Avoided (\"&'Damage Inputs'!F7&'Damage Inputs'!U31&CHAR(178)&\")\"","v":"Damages Avoided (Damage[A]²)"},{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Non-Residential"]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Upper Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Lower Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Upper Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D15,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D17,'Damage Inputs'!D16))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E15,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E17,'Damage Inputs'!E16))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E15*'Damage Inputs'!F15,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E17*'Damage Inputs'!F17,'Damage Inputs'!E16*'Damage Inputs'!F16))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E15*'Damage Inputs'!G15,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E17*'Damage Inputs'!G17,'Damage Inputs'!E16*'Damage Inputs'!G16))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"\"Best Estimate of \"&K6","v":"Best Estimate of Damage"},null,null,null,{"$f":"'Damage Inputs'!D16","v":2000000000},0,{"$f":"'Damage Inputs'!E16","v":1000000000},{"$f":"'Damage Inputs'!E16*'Damage Inputs'!F16","v":520000000},{"$f":"'Damage Inputs'!E16*'Damage Inputs'!G16","v":480000000}]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Lower Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Upper Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Lower Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D17,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D15,'Damage Inputs'!D16))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E17,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E15,'Damage Inputs'!E16))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E17*'Damage Inputs'!F17,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E15*'Damage Inputs'!F15,'Damage Inputs'!E16*'Damage Inputs'!F16))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E17*'Damage Inputs'!G17,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E15*'Damage Inputs'!G15,'Damage Inputs'!E16*'Damage Inputs'!G16))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["FDO","Flood Defence Operation",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I16*100&\"% applied to \"&K6&\" to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"K6","v":"Damage"},"% Relability & Availability",null,"% Operated","% Effectiveness","%FDO",null,null,"£FDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Type:",{"$f":"'Res Inputs'!#REF!*100&\"% of \"&K7","v":{"$error":"#REF!"}},"RA{P}",null,"OPFDO","EFFDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
["Upper Estimate",{"$f":"K9*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!G463","v":0},null,{"$f":"'Modified Factors'!G412","v":0},{"$f":"'Modified Factors'!G430","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F482,PRODUCT(C16:F16))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G16*B16","v":{"$error":"#REF!"}},{"$f":"K9-L16","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J16,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
["Best Estimate",{"$f":"K10*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G464","v":0},null,{"$f":"'Modified Factors'!G413","v":0},{"$f":"'Modified Factors'!G431","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F483,PRODUCT(C17:F17))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G17*B17","v":{"$error":"#REF!"}},{"$f":"K10-L17","v":{"$error":"#REF!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J17,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Lower Estimate",{"$f":"K11*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!G465","v":0},null,{"$f":"'Modified Factors'!G414","v":0},{"$f":"'Modified Factors'!G432","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F484,PRODUCT(C18:F18))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G18*B18","v":{"$error":"#REF!"}},{"$f":"K11-L18","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J18,0)","v":{"$error":"#REF!"}},null,null,{"$f":"\"Reduction in \"&K6&\" as each measure is applied\"","v":"Reduction in Damage as each measure is applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"K6","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"L7","v":"Damages Avoided (Damage[A]²)"},{"$f":"M7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Modified Factors'!S421","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"Residential"},"Non-Residential"]
[null,null,null,null,null,null,{"$f":"G9","v":"Upper Estimate of Damage"},null,null,null,{"$f":"L16","v":{"$error":"#REF!"}},{"$f":"M9","v":0},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
[null,null,null,null,null,null,{"$f":"G10","v":"Best Estimate of Damage"},null,null,null,{"$f":"L17","v":{"$error":"#REF!"}},{"$f":"M10","v":1000000000},520000000,480000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
[null,null,null,null,null,null,{"$f":"G11","v":"Lower Estimate of Damage"},null,null,null,{"$f":"L18","v":{"$error":"#REF!"}},{"$f":"M11","v":0},0,{"$error":"#VALUE!"}]
[]
["WCM","Watercourse Capacity Maintenance"]
[null,{"$f":"B14","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WCM",null,null,"£WCM"]
["Type:",{"$f":"L22","v":{"$error":"#REF!"}},"RA{P}","UPWCM","OPWCM","EFWCM"]
["Upper Estimate",{"$f":"L24","v":0},{"$f":"C16","v":0},{"$f":"'Modified Factors'!G394","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G415","v":0},{"$f":"'Modified Factors'!G433","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F485,PRODUCT(C31:F31))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G31*B31,0)","v":0},{"$f":"K24+J31","v":{"$error":"#REF!"}},{"$f":"B31-J31","v":0},{"$f":"(N9/M9)*L31","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L31","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"L25","v":1000000000},{"$f":"C17","v":0},{"$f":"'Modified Factors'!G395","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G416","v":0},{"$f":"'Modified Factors'!G434","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F486,PRODUCT(C32:F32))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G32*B32,0)","v":0},{"$f":"K25+J32","v":{"$error":"#REF!"}},{"$f":"B32-J32","v":1000000000},{"$f":"(N10/M10)*L32","v":520000000},{"$f":"(O10/M10)*L32","v":480000000}]
["Lower Estimate",{"$f":"L26","v":0},{"$f":"C18","v":0},{"$f":"'Modified Factors'!G396","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G417","v":0},{"$f":"'Modified Factors'!G435","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F487,PRODUCT(C33:F33))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI26=\"Yes\",G33*B33,0)","v":0},{"$f":"K26+J33","v":{"$error":"#REF!"}},{"$f":"B33-J33","v":0},{"$f":"(N11/M11)*L33","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L33","v":{"$error":"#VALUE!"}}]
[]
[]
["CBO","Community-Based Operations"]
[null,{"$f":"B29","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%CBO",null,null,"£CBO"]
["Type:",{"$f":"B30","v":{"$error":"#REF!"}},"RA{P}","UPCBO","OPCBO","EFCBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI38-AF38","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI38","v":{"$error":"#DIV/0!"}},{"$f":"AF39","v":{"$error":"#DIV/0!"}}]
["Upper Estimate",{"$f":"L31","v":0},{"$f":"C31","v":0},{"$f":"'Modified Factors'!G397","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G418","v":0},{"$f":"'Modified Factors'!G436","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F488,PRODUCT(C39:F39))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G39*B39,0)","v":0},{"$f":"K31+J39","v":{"$error":"#REF!"}},{"$f":"B39-J39","v":0},{"$f":"(N9/M9)*L39","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L39","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L76/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI39-AF39","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI39","v":{"$error":"#DIV/0!"}},{"$f":"AF40","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"L32","v":1000000000},{"$f":"C32","v":0},{"$f":"'Modified Factors'!G398","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G419","v":0},{"$f":"'Modified Factors'!G437","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F489,PRODUCT(C40:F40))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G40*B40,0)","v":0},{"$f":"K32+J40","v":{"$error":"#REF!"}},{"$f":"B40-J40","v":1000000000},{"$f":"(N10/M10)*L40","v":520000000},{"$f":"(O10/M10)*L40","v":480000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI40-AF40","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI40","v":{"$error":"#DIV/0!"}},{"$f":"AF52","v":{"$error":"#DIV/0!"}}]
["Lower Estimate",{"$f":"L33","v":0},{"$f":"C33","v":0},{"$f":"'Modified Factors'!G399","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G420","v":0},{"$f":"'Modified Factors'!G438","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F490,PRODUCT(C41:F41))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI27=\"Yes\",G41*B41,0)","v":0},{"$f":"K33+J41","v":{"$error":"#REF!"}},{"$f":"B41-J41","v":0},{"$f":"(N11/M11)*L41","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L41","v":{"$error":"#VALUE!"}}]
[]
[]
["BDD","Business Direct Damages Avoided"]
[null,{"$f":"B37","v":"Damage"},"% Relability & Availability","% Uptake",null,"% Effectiveness","%BDD",null,null,"£BDD"]
["Type:",{"$f":"N23&\" \"&L22","v":{"$error":"#REF!"}},"RA{B}","UPBDD",null,"EFBDD"]
["Upper Estimate",{"$f":"N39","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!G460","v":0},{"$f":"'Modified Factors'!G400","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G439","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F491,PRODUCT(C47:F47))","v":{"$error":"#REF!"}},null,null,{"$f":"G47*B47","v":{"$error":"#REF!"}},{"$f":"K39+J47","v":{"$error":"#REF!"}},{"$f":"M47+N47","v":{"$error":"#DIV/0!"}},{"$f":"M39","v":{"$error":"#DIV/0!"}},{"$f":"N39-J47","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"N40","v":480000000},{"$f":"'Modified Factors'!G461","v":0},{"$f":"'Modified Factors'!G401","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G440","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F492,PRODUCT(C48:F48))","v":{"$error":"#REF!"}},null,null,{"$f":"G48*B48","v":{"$error":"#REF!"}},{"$f":"K40+J48","v":{"$error":"#REF!"}},{"$f":"M48+N48","v":{"$error":"#REF!"}},{"$f":"M40","v":520000000},{"$f":"N40-J48","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"N41","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!G462","v":0},{"$f":"'Modified Factors'!G402","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G441","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!F493,PRODUCT(C49:F49))","v":{"$error":"#REF!"}},null,null,{"$f":"G49*B49","v":{"$error":"#REF!"}},{"$f":"K41+J49","v":{"$error":"#REF!"}},{"$f":"M49+N49","v":{"$error":"#DIV/0!"}},{"$f":"M41","v":{"$error":"#DIV/0!"}},{"$f":"N41-J49","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual EAD2"]
["RST","Resistance Measures",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I56*100&\"% & \"&I63*100&\"% applied to EAD to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"L47/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI52-AF52","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI52","v":{"$error":"#DIV/0!"}},{"$f":"AF53","v":{"$error":"#DIV/0!"}}]
["WIR","Warning-Independent Resistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"L39/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI53-AF53","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI53","v":{"$error":"#DIV/0!"}},{"$f":"AF54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B45","v":"Damage"},null,"% Uptake",null,"% Effectiveness","%WIR",null,null,"£WIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L31/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI54-AF54","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI54","v":0},{"$f":"AF55","v":1}]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},null,"UPRST",null,"EFWIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!G403","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G442","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!F494,PRODUCT(C56:F56))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G56*B56","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{B}"]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G404","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G443","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!F495,PRODUCT(C57:F57))","v":{"$error":"#REF!"}},"x",{"$f":"I56","v":{"$error":"#REF!"}},{"$f":"G57*B57","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{P}"]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!G405","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G444","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!F496,PRODUCT(C58:F58))","v":{"$error":"#REF!"}},"x",{"$f":"I57","v":{"$error":"#REF!"}},{"$f":"G58*B58","v":{"$error":"#REF!"}}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B54","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR",null,null,"£WDR"]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},"RA{D}","UPRST","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!G457","v":0},{"$f":"D56","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G421","v":0},{"$f":"'Modified Factors'!G445","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!F497,PRODUCT(C63:F63))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G63*B63","v":{"$error":"#REF!"}}]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G458","v":0},{"$f":"D57","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G422","v":0},{"$f":"'Modified Factors'!G446","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!F498,PRODUCT(C64:F64))","v":{"$error":"#REF!"}},"x",{"$f":"I63","v":{"$error":"#REF!"}},{"$f":"G64*B64","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!G459","v":0},{"$f":"D58","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!G423","v":0},{"$f":"'Modified Factors'!G447","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!F499,PRODUCT(C65:F65))","v":{"$error":"#REF!"}},"x",{"$f":"I64","v":{"$error":"#REF!"}},{"$f":"G65*B65","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,"£RST"]
[null,null,null,null,null,null,"Upper Estimate",null,null,{"$f":"J56+J63","v":{"$error":"#REF!"}},{"$f":"K47+J68","v":{"$error":"#REF!"}},{"$f":"M68+N68","v":{"$error":"#DIV/0!"}},{"$f":"M47-J68","v":{"$error":"#DIV/0!"}},{"$f":"N47","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Best Estimate",null,null,{"$f":"J57+J64","v":{"$error":"#REF!"}},{"$f":"K48+J69","v":{"$error":"#REF!"}},{"$f":"M69+N69","v":{"$error":"#REF!"}},{"$f":"M48-J69","v":{"$error":"#REF!"}},{"$f":"N48","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Lower Estimate",null,null,{"$f":"J58+J65","v":{"$error":"#REF!"}},{"$f":"K49+J70","v":{"$error":"#REF!"}},{"$f":"M70+N70","v":{"$error":"#DIV/0!"}},{"$f":"M49-J70","v":{"$error":"#DIV/0!"}},{"$f":"N49","v":{"$error":"#VALUE!"}}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B61","v":"Damage"},null,"UPRSL",null,"EFRSL","%RSL",null,null,"£RSL"]
["Type:",{"$f":"M23&\" \"&L22","v":{"$error":"#REF!"}}]
["Upper Estimate",{"$f":"M68","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!G406","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G448","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!F500,PRODUCT(C76:F76))","v":{"$error":"#REF!"}},null,null,{"$f":"G76*B76","v":{"$error":"#REF!"}},{"$f":"K68+J76","v":{"$error":"#REF!"}},{"$f":"M76+N76","v":{"$error":"#DIV/0!"}},{"$f":"M68-J76","v":{"$error":"#DIV/0!"}},{"$f":"N68","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M69","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G407","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G449","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!F501,PRODUCT(C77:F77))","v":{"$error":"#REF!"}},null,null,{"$f":"G77*B77","v":{"$error":"#REF!"}},{"$f":"K69+J77","v":{"$error":"#REF!"}},{"$f":"M77+N77","v":{"$error":"#REF!"}},{"$f":"M69-J77","v":{"$error":"#REF!"}},{"$f":"N69","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!G408","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!G450","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!F502,PRODUCT(C78:F78))","v":{"$error":"#REF!"}},null,null,{"$f":"G78*B78","v":{"$error":"#REF!"}},{"$f":"K70+J78","v":{"$error":"#REF!"}},{"$f":"M78+N78","v":{"$error":"#DIV/0!"}},{"$f":"M70-J78","v":{"$error":"#DIV/0!"}},{"$f":"N70","v":{"$error":"#VALUE!"}}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B74","v":"Damage"},"% Relability & Availability",null,"OPCME","EFCME","%CME",null,null,"£CME"]
["Type:",{"$f":"B75","v":{"$error":"#REF!"}},"RA{D}"]
["Upper Estimate",{"$f":"M76","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":0},null,{"$f":"'Modified Factors'!G424","v":0},{"$f":"'Modified Factors'!G451","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!F503,PRODUCT(C84:F84))","v":0},null,null,{"$f":"G84*B84","v":{"$error":"#DIV/0!"}},{"$f":"K76+J84","v":{"$error":"#REF!"}},{"$f":"M84+N84","v":{"$error":"#DIV/0!"}},{"$f":"M76-J84","v":{"$error":"#DIV/0!"}},{"$f":"N76","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M77","v":{"$error":"#REF!"}},{"$f":"C64","v":0},null,{"$f":"'Modified Factors'!G425","v":0},{"$f":"'Modified Factors'!G452","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!F504,PRODUCT(C85:F85))","v":0},null,null,{"$f":"G85*B85","v":{"$error":"#REF!"}},{"$f":"K77+J85","v":{"$error":"#REF!"}},{"$f":"M85+N85","v":{"$error":"#REF!"}},{"$f":"M77-J85","v":{"$error":"#REF!"}},{"$f":"N77","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M78","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":0},null,{"$f":"'Modified Factors'!G426","v":0},{"$f":"'Modified Factors'!G453","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!F505,PRODUCT(C86:F86))","v":0},null,null,{"$f":"G86*B86","v":{"$error":"#DIV/0!"}},{"$f":"K78+J86","v":{"$error":"#REF!"}},{"$f":"M86+N86","v":{"$error":"#DIV/0!"}},{"$f":"M78-J86","v":{"$error":"#DIV/0!"}},{"$f":"N78","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K22","v":"Damages Avoided (Damage[A]²)"},{"$f":"L22","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23","v":"Residential"},{"$f":"N23","v":"Non-Residential"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K84","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]

{"sheet":"S2","index":17,"n_rows":101,"n_cols":35,"rows_kept":101,"cut":false,"hidden":true,"merged":[[9,6,9,9],[2,9,2,10],[2,11,2,12],[2,13,2,14],[6,10,7,10],[6,12,7,12],[6,13,6,14],[6,11,7,11],[8,6,8,9],[10,6,10,9],[13,6,14,8],[13,9,14,9],[32,6,32,8],[28,6,29,8],[23,6,23,9],[24,6,24,9],[30,6,30,8],[21,3,22,3],[21,4,22,4],[21,5,22,5],[60,6,61,8],[25,6,25,9],[53,6,54,8],[31,6,31,8],[44,9,45,9],[60,9,61,9],[73,9,74,9],[36,9,37,9],[39,6,39,8],[36,6,37,8],[38,6,38,8],[53,9,54,9],[69,6,69,8],[96,12,96,13],[84,6,84,8],[81,6,82,8],[85,6,85,8],[96,11,97,11],[81,9,82,9],[83,6,83,8],[5,0,7,1],[96,10,97,10],[5,10,5,11],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[21,2,22,2],[73,2,74,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[40,6,40,8],[73,4,74,4],[73,5,74,5],[44,6,45,8],[73,3,74,3],[75,6,75,8],[46,6,46,8],[77,6,77,8],[76,6,76,8],[73,6,74,8],[47,6,47,8],[48,6,48,8],[68,6,68,8],[67,6,67,8],[17,14,17,19],[20,10,20,13],[28,9,29,9],[21,12,21,13],[21,11,22,11],[21,10,22,10]]}
[]
[]
[null,null,null,{"$f":"'Modified Factors'!H392&\" Calculation\"","v":"Scenario 2 Calculation"},null,null,null,null,null,{"$f":"\"Back: \"&'Modified Factors'!G392","v":"Back: Scenario 1"},null,{"$f":"\"Next: \"&'Modified Factors'!I392","v":"Next: Scenario 3"},null,"View results in Dashboard"]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"\"Damages Avoided (\"&'Res Inputs'!#REF!&\")\"","v":{"$error":"#REF!"}},{"$f":"\"Damages Avoided (\"&'Damage Inputs'!F7&'Damage Inputs'!U31&CHAR(178)&\")\"","v":"Damages Avoided (Damage[A]²)"},{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Non-Residential"]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Upper Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Lower Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Upper Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D18,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D20,'Damage Inputs'!D19))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E18,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E20,'Damage Inputs'!E19))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E18*'Damage Inputs'!F18,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E20*'Damage Inputs'!F20,'Damage Inputs'!E19*'Damage Inputs'!F19))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E18*'Damage Inputs'!G18,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E20*'Damage Inputs'!G20,'Damage Inputs'!E19*'Damage Inputs'!G19))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"\"Best Estimate of \"&K6","v":"Best Estimate of Damage"},null,null,null,{"$f":"'Damage Inputs'!D19","v":2000000000},0,{"$f":"'Damage Inputs'!E19","v":1000000000},{"$f":"'Damage Inputs'!E19*'Damage Inputs'!F19","v":520000000},{"$f":"'Damage Inputs'!E19*'Damage Inputs'!G19","v":480000000}]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Lower Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Upper Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Lower Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D20,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D18,'Damage Inputs'!D19))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E20,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E18,'Damage Inputs'!E19))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E20*'Damage Inputs'!F20,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E18*'Damage Inputs'!F18,'Damage Inputs'!E19*'Damage Inputs'!F19))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E20*'Damage Inputs'!G20,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E18*'Damage Inputs'!G18,'Damage Inputs'!E19*'Damage Inputs'!G19))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["FDO","Flood Defence Operation",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I16*100&\"% applied to \"&K6&\" to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"K6","v":"Damage"},"% Relability & Availability",null,"% Operated","% Effectiveness","%FDO",null,null,"£FDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Type:",{"$f":"'Res Inputs'!#REF!*100&\"% of \"&K7","v":{"$error":"#REF!"}},"RA{P}",null,"OPFDO","EFFDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
["Upper Estimate",{"$f":"K9*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!H463","v":0},null,{"$f":"'Modified Factors'!H412","v":0},{"$f":"'Modified Factors'!H430","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G482,PRODUCT(C16:F16))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G16*B16","v":{"$error":"#REF!"}},{"$f":"K9-L16","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J16,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
["Best Estimate",{"$f":"K10*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H464","v":0},null,{"$f":"'Modified Factors'!H413","v":0},{"$f":"'Modified Factors'!H431","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G483,PRODUCT(C17:F17))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G17*B17","v":{"$error":"#REF!"}},{"$f":"K10-L17","v":{"$error":"#REF!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J17,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Lower Estimate",{"$f":"K11*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!H465","v":0},null,{"$f":"'Modified Factors'!H414","v":0},{"$f":"'Modified Factors'!H432","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G484,PRODUCT(C18:F18))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G18*B18","v":{"$error":"#REF!"}},{"$f":"K11-L18","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J18,0)","v":{"$error":"#REF!"}},null,null,{"$f":"\"Reduction in \"&K6&\" as each measure is applied\"","v":"Reduction in Damage as each measure is applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"K6","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"L7","v":"Damages Avoided (Damage[A]²)"},{"$f":"M7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Modified Factors'!S421","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"Residential"},"Non-Residential"]
[null,null,null,null,null,null,{"$f":"G9","v":"Upper Estimate of Damage"},null,null,null,{"$f":"L16","v":{"$error":"#REF!"}},{"$f":"M9","v":0},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
[null,null,null,null,null,null,{"$f":"G10","v":"Best Estimate of Damage"},null,null,null,{"$f":"L17","v":{"$error":"#REF!"}},{"$f":"M10","v":1000000000},520000000,480000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
[null,null,null,null,null,null,{"$f":"G11","v":"Lower Estimate of Damage"},null,null,null,{"$f":"L18","v":{"$error":"#REF!"}},{"$f":"M11","v":0},0,{"$error":"#VALUE!"}]
[]
["WCM","Watercourse Capacity Maintenance"]
[null,{"$f":"B14","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WCM",null,null,"£WCM"]
["Type:",{"$f":"L22","v":{"$error":"#REF!"}},"RA{P}","UPWCM","OPWCM","EFWCM"]
["Upper Estimate",{"$f":"L24","v":0},{"$f":"C16","v":0},{"$f":"'Modified Factors'!H394","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H415","v":0},{"$f":"'Modified Factors'!H433","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G485,PRODUCT(C31:F31))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G31*B31,0)","v":0},{"$f":"K24+J31","v":{"$error":"#REF!"}},{"$f":"B31-J31","v":0},{"$f":"(N9/M9)*L31","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L31","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"L25","v":1000000000},{"$f":"C17","v":0},{"$f":"'Modified Factors'!H395","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H416","v":0},{"$f":"'Modified Factors'!H434","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G486,PRODUCT(C32:F32))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G32*B32,0)","v":0},{"$f":"K25+J32","v":{"$error":"#REF!"}},{"$f":"B32-J32","v":1000000000},{"$f":"(N10/M10)*L32","v":520000000},{"$f":"(O10/M10)*L32","v":480000000}]
["Lower Estimate",{"$f":"L26","v":0},{"$f":"C18","v":0},{"$f":"'Modified Factors'!H396","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H417","v":0},{"$f":"'Modified Factors'!H435","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G487,PRODUCT(C33:F33))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI26=\"Yes\",G33*B33,0)","v":0},{"$f":"K26+J33","v":{"$error":"#REF!"}},{"$f":"B33-J33","v":0},{"$f":"(N11/M11)*L33","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L33","v":{"$error":"#VALUE!"}}]
[]
[]
["CBO","Community-Based Operations"]
[null,{"$f":"B29","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%CBO",null,null,"£CBO"]
["Type:",{"$f":"B30","v":{"$error":"#REF!"}},"RA{P}","UPCBO","OPCBO","EFCBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI38-AF38","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI38","v":{"$error":"#DIV/0!"}},{"$f":"AF39","v":{"$error":"#DIV/0!"}}]
["Upper Estimate",{"$f":"L31","v":0},{"$f":"C31","v":0},{"$f":"'Modified Factors'!H397","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H418","v":0},{"$f":"'Modified Factors'!H436","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G488,PRODUCT(C39:F39))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G39*B39,0)","v":0},{"$f":"K31+J39","v":{"$error":"#REF!"}},{"$f":"B39-J39","v":0},{"$f":"(N9/M9)*L39","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L39","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L76/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI39-AF39","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI39","v":{"$error":"#DIV/0!"}},{"$f":"AF40","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"L32","v":1000000000},{"$f":"C32","v":0},{"$f":"'Modified Factors'!H398","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H419","v":0},{"$f":"'Modified Factors'!H437","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G489,PRODUCT(C40:F40))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G40*B40,0)","v":0},{"$f":"K32+J40","v":{"$error":"#REF!"}},{"$f":"B40-J40","v":1000000000},{"$f":"(N10/M10)*L40","v":520000000},{"$f":"(O10/M10)*L40","v":480000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI40-AF40","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI40","v":{"$error":"#DIV/0!"}},{"$f":"AF52","v":{"$error":"#DIV/0!"}}]
["Lower Estimate",{"$f":"L33","v":0},{"$f":"C33","v":0},{"$f":"'Modified Factors'!H399","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H420","v":0},{"$f":"'Modified Factors'!H438","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G490,PRODUCT(C41:F41))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI27=\"Yes\",G41*B41,0)","v":0},{"$f":"K33+J41","v":{"$error":"#REF!"}},{"$f":"B41-J41","v":0},{"$f":"(N11/M11)*L41","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L41","v":{"$error":"#VALUE!"}}]
[]
[]
["BDD","Business Direct Damages Avoided"]
[null,{"$f":"B37","v":"Damage"},"% Relability & Availability","% Uptake",null,"% Effectiveness","%BDD",null,null,"£BDD"]
["Type:",{"$f":"N23&\" \"&L22","v":{"$error":"#REF!"}},"RA{B}","UPBDD",null,"EFBDD"]
["Upper Estimate",{"$f":"N39","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!H460","v":0},{"$f":"'Modified Factors'!H400","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H439","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G491,PRODUCT(C47:F47))","v":{"$error":"#REF!"}},null,null,{"$f":"G47*B47","v":{"$error":"#REF!"}},{"$f":"K39+J47","v":{"$error":"#REF!"}},{"$f":"M47+N47","v":{"$error":"#DIV/0!"}},{"$f":"M39","v":{"$error":"#DIV/0!"}},{"$f":"N39-J47","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"N40","v":480000000},{"$f":"'Modified Factors'!H461","v":0},{"$f":"'Modified Factors'!H401","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H440","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G492,PRODUCT(C48:F48))","v":{"$error":"#REF!"}},null,null,{"$f":"G48*B48","v":{"$error":"#REF!"}},{"$f":"K40+J48","v":{"$error":"#REF!"}},{"$f":"M48+N48","v":{"$error":"#REF!"}},{"$f":"M40","v":520000000},{"$f":"N40-J48","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"N41","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!H462","v":0},{"$f":"'Modified Factors'!H402","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H441","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!G493,PRODUCT(C49:F49))","v":{"$error":"#REF!"}},null,null,{"$f":"G49*B49","v":{"$error":"#REF!"}},{"$f":"K41+J49","v":{"$error":"#REF!"}},{"$f":"M49+N49","v":{"$error":"#DIV/0!"}},{"$f":"M41","v":{"$error":"#DIV/0!"}},{"$f":"N41-J49","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual EAD2"]
["RST","Resistance Measures",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I56*100&\"% & \"&I63*100&\"% applied to EAD to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"L47/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI52-AF52","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI52","v":{"$error":"#DIV/0!"}},{"$f":"AF53","v":{"$error":"#DIV/0!"}}]
["WIR","Warning-Independent Resistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"L39/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI53-AF53","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI53","v":{"$error":"#DIV/0!"}},{"$f":"AF54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B45","v":"Damage"},null,"% Uptake",null,"% Effectiveness","%WIR",null,null,"£WIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L31/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI54-AF54","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI54","v":0},{"$f":"AF55","v":1}]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},null,"UPRST",null,"EFWIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!H403","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H442","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!G494,PRODUCT(C56:F56))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G56*B56","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{B}"]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H404","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H443","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!G495,PRODUCT(C57:F57))","v":{"$error":"#REF!"}},"x",{"$f":"I56","v":{"$error":"#REF!"}},{"$f":"G57*B57","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{P}"]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!H405","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H444","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!G496,PRODUCT(C58:F58))","v":{"$error":"#REF!"}},"x",{"$f":"I57","v":{"$error":"#REF!"}},{"$f":"G58*B58","v":{"$error":"#REF!"}}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B54","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR",null,null,"£WDR"]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},"RA{D}","UPRST","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!H457","v":0},{"$f":"D56","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H421","v":0},{"$f":"'Modified Factors'!H445","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!G497,PRODUCT(C63:F63))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G63*B63","v":{"$error":"#REF!"}}]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H458","v":0},{"$f":"D57","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H422","v":0},{"$f":"'Modified Factors'!H446","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!G498,PRODUCT(C64:F64))","v":{"$error":"#REF!"}},"x",{"$f":"I63","v":{"$error":"#REF!"}},{"$f":"G64*B64","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!H459","v":0},{"$f":"D58","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!H423","v":0},{"$f":"'Modified Factors'!H447","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!G499,PRODUCT(C65:F65))","v":{"$error":"#REF!"}},"x",{"$f":"I64","v":{"$error":"#REF!"}},{"$f":"G65*B65","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,"£RST"]
[null,null,null,null,null,null,"Upper Estimate",null,null,{"$f":"J56+J63","v":{"$error":"#REF!"}},{"$f":"K47+J68","v":{"$error":"#REF!"}},{"$f":"M68+N68","v":{"$error":"#DIV/0!"}},{"$f":"M47-J68","v":{"$error":"#DIV/0!"}},{"$f":"N47","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Best Estimate",null,null,{"$f":"J57+J64","v":{"$error":"#REF!"}},{"$f":"K48+J69","v":{"$error":"#REF!"}},{"$f":"M69+N69","v":{"$error":"#REF!"}},{"$f":"M48-J69","v":{"$error":"#REF!"}},{"$f":"N48","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Lower Estimate",null,null,{"$f":"J58+J65","v":{"$error":"#REF!"}},{"$f":"K49+J70","v":{"$error":"#REF!"}},{"$f":"M70+N70","v":{"$error":"#DIV/0!"}},{"$f":"M49-J70","v":{"$error":"#DIV/0!"}},{"$f":"N49","v":{"$error":"#VALUE!"}}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B61","v":"Damage"},null,"UPRSL",null,"EFRSL","%RSL",null,null,"£RSL"]
["Type:",{"$f":"M23&\" \"&L22","v":{"$error":"#REF!"}}]
["Upper Estimate",{"$f":"M68","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!H406","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H448","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!G500,PRODUCT(C76:F76))","v":{"$error":"#REF!"}},null,null,{"$f":"G76*B76","v":{"$error":"#REF!"}},{"$f":"K68+J76","v":{"$error":"#REF!"}},{"$f":"M76+N76","v":{"$error":"#DIV/0!"}},{"$f":"M68-J76","v":{"$error":"#DIV/0!"}},{"$f":"N68","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M69","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H407","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H449","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!G501,PRODUCT(C77:F77))","v":{"$error":"#REF!"}},null,null,{"$f":"G77*B77","v":{"$error":"#REF!"}},{"$f":"K69+J77","v":{"$error":"#REF!"}},{"$f":"M77+N77","v":{"$error":"#REF!"}},{"$f":"M69-J77","v":{"$error":"#REF!"}},{"$f":"N69","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!H408","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!H450","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!G502,PRODUCT(C78:F78))","v":{"$error":"#REF!"}},null,null,{"$f":"G78*B78","v":{"$error":"#REF!"}},{"$f":"K70+J78","v":{"$error":"#REF!"}},{"$f":"M78+N78","v":{"$error":"#DIV/0!"}},{"$f":"M70-J78","v":{"$error":"#DIV/0!"}},{"$f":"N70","v":{"$error":"#VALUE!"}}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B74","v":"Damage"},"% Relability & Availability",null,"OPCME","EFCME","%CME",null,null,"£CME"]
["Type:",{"$f":"B75","v":{"$error":"#REF!"}},"RA{D}"]
["Upper Estimate",{"$f":"M76","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":0},null,{"$f":"'Modified Factors'!H424","v":0},{"$f":"'Modified Factors'!H451","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!G503,PRODUCT(C84:F84))","v":0},null,null,{"$f":"G84*B84","v":{"$error":"#DIV/0!"}},{"$f":"K76+J84","v":{"$error":"#REF!"}},{"$f":"M84+N84","v":{"$error":"#DIV/0!"}},{"$f":"M76-J84","v":{"$error":"#DIV/0!"}},{"$f":"N76","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M77","v":{"$error":"#REF!"}},{"$f":"C64","v":0},null,{"$f":"'Modified Factors'!H425","v":0},{"$f":"'Modified Factors'!H452","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!G504,PRODUCT(C85:F85))","v":0},null,null,{"$f":"G85*B85","v":{"$error":"#REF!"}},{"$f":"K77+J85","v":{"$error":"#REF!"}},{"$f":"M85+N85","v":{"$error":"#REF!"}},{"$f":"M77-J85","v":{"$error":"#REF!"}},{"$f":"N77","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M78","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":0},null,{"$f":"'Modified Factors'!H426","v":0},{"$f":"'Modified Factors'!H453","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!G505,PRODUCT(C86:F86))","v":0},null,null,{"$f":"G86*B86","v":{"$error":"#DIV/0!"}},{"$f":"K78+J86","v":{"$error":"#REF!"}},{"$f":"M86+N86","v":{"$error":"#DIV/0!"}},{"$f":"M78-J86","v":{"$error":"#DIV/0!"}},{"$f":"N78","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K22","v":"Damages Avoided (Damage[A]²)"},{"$f":"L22","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23","v":"Residential"},{"$f":"N23","v":"Non-Residential"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K84","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]

{"sheet":"S3","index":18,"n_rows":101,"n_cols":35,"rows_kept":101,"cut":false,"hidden":true,"merged":[[17,14,17,19],[21,12,21,13],[20,10,20,13],[30,6,30,8],[32,6,32,8],[31,6,31,8],[25,6,25,9],[21,11,22,11],[2,13,2,14],[5,10,5,11],[6,13,6,14],[6,11,7,11],[2,9,2,10],[2,11,2,12],[6,10,7,10],[6,12,7,12],[81,3,82,3],[81,4,82,4],[81,5,82,5],[73,4,74,4],[73,5,74,5],[73,2,74,2],[73,3,74,3],[73,6,74,8],[36,6,37,8],[21,10,22,10],[44,9,45,9],[28,6,29,8],[73,9,74,9],[39,6,39,8],[53,6,54,8],[60,6,61,8],[67,6,67,8],[36,9,37,9],[28,9,29,9],[77,6,77,8],[68,6,68,8],[96,12,96,13],[83,6,83,8],[96,10,97,10],[96,11,97,11],[85,6,85,8],[84,6,84,8],[81,9,82,9],[76,6,76,8],[75,6,75,8],[81,6,82,8],[69,6,69,8],[13,9,14,9],[53,9,54,9],[60,9,61,9],[38,6,38,8],[44,6,45,8],[40,6,40,8],[46,6,46,8],[47,6,47,8],[5,0,7,1],[8,6,8,9],[9,6,9,9],[48,6,48,8],[23,6,23,9],[6,4,7,4],[24,6,24,9],[6,2,7,2],[6,3,7,3],[21,2,22,2],[21,5,22,5],[21,3,22,3],[21,4,22,4],[6,5,7,5],[10,6,10,9],[13,6,14,8]]}
[]
[]
[null,null,null,{"$f":"'Modified Factors'!I392&\" Calculation\"","v":"Scenario 3 Calculation"},null,null,null,null,null,{"$f":"\"Back: \"&'Modified Factors'!H392","v":"Back: Scenario 2"},null,{"$f":"\"Next: \"&'Modified Factors'!J392","v":"Next: Scenario 4"},null,"View results in Dashboard"]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"\"Damages Avoided (\"&'Res Inputs'!#REF!&\")\"","v":{"$error":"#REF!"}},{"$f":"\"Damages Avoided (\"&'Damage Inputs'!F7&'Damage Inputs'!U31&CHAR(178)&\")\"","v":"Damages Avoided (Damage[A]²)"},{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Non-Residential"]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Upper Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Lower Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Upper Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D21,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D23,'Damage Inputs'!D22))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E21,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E23,'Damage Inputs'!E22))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E21*'Damage Inputs'!F21,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E23*'Damage Inputs'!F23,'Damage Inputs'!E22*'Damage Inputs'!F22))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E21*'Damage Inputs'!G21,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E23*'Damage Inputs'!G23,'Damage Inputs'!E22*'Damage Inputs'!G22))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"\"Best Estimate of \"&K6","v":"Best Estimate of Damage"},null,null,null,{"$f":"'Damage Inputs'!D22","v":2000000000},0,{"$f":"'Damage Inputs'!E22","v":1000000000},{"$f":"'Damage Inputs'!E22*'Damage Inputs'!F22","v":520000000},{"$f":"'Damage Inputs'!E22*'Damage Inputs'!G22","v":480000000}]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Lower Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Upper Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Lower Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D23,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D21,'Damage Inputs'!D22))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E23,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E21,'Damage Inputs'!E22))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E23*'Damage Inputs'!F23,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E21*'Damage Inputs'!F21,'Damage Inputs'!E22*'Damage Inputs'!F22))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E23*'Damage Inputs'!G23,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E21*'Damage Inputs'!G21,'Damage Inputs'!E22*'Damage Inputs'!G22))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["FDO","Flood Defence Operation",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I16*100&\"% applied to \"&K6&\" to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"K6","v":"Damage"},"% Relability & Availability",null,"% Operated","% Effectiveness","%FDO",null,null,"£FDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Type:",{"$f":"'Res Inputs'!#REF!*100&\"% of \"&K7","v":{"$error":"#REF!"}},"RA{P}",null,"OPFDO","EFFDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
["Upper Estimate",{"$f":"K9*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!I463","v":0},null,{"$f":"'Modified Factors'!I412","v":0},{"$f":"'Modified Factors'!I430","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H482,PRODUCT(C16:F16))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G16*B16","v":{"$error":"#REF!"}},{"$f":"K9-L16","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J16,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
["Best Estimate",{"$f":"K10*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!I464","v":0},null,{"$f":"'Modified Factors'!I413","v":0},{"$f":"'Modified Factors'!I431","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H483,PRODUCT(C17:F17))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G17*B17","v":{"$error":"#REF!"}},{"$f":"K10-L17","v":{"$error":"#REF!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J17,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Lower Estimate",{"$f":"K11*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!I465","v":0},null,{"$f":"'Modified Factors'!I414","v":0},{"$f":"'Modified Factors'!I432","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H484,PRODUCT(C18:F18))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G18*B18","v":{"$error":"#REF!"}},{"$f":"K11-L18","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J18,0)","v":{"$error":"#REF!"}},null,null,{"$f":"\"Reduction in \"&K6&\" as each measure is applied\"","v":"Reduction in Damage as each measure is applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"K6","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"L7","v":"Damages Avoided (Damage[A]²)"},{"$f":"M7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Modified Factors'!S421","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"Residential"},"Non-Residential"]
[null,null,null,null,null,null,{"$f":"G9","v":"Upper Estimate of Damage"},null,null,null,{"$f":"L16","v":{"$error":"#REF!"}},{"$f":"M9","v":0},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
[null,null,null,null,null,null,{"$f":"G10","v":"Best Estimate of Damage"},null,null,null,{"$f":"L17","v":{"$error":"#REF!"}},{"$f":"M10","v":1000000000},520000000,480000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
[null,null,null,null,null,null,{"$f":"G11","v":"Lower Estimate of Damage"},null,null,null,{"$f":"L18","v":{"$error":"#REF!"}},{"$f":"M11","v":0},0,{"$error":"#VALUE!"}]
[]
["WCM","Watercourse Capacity Maintenance"]
[null,{"$f":"B14","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WCM",null,null,"£WCM"]
["Type:",{"$f":"L22","v":{"$error":"#REF!"}},"RA{P}","UPWCM","OPWCM","EFWCM"]
["Upper Estimate",{"$f":"L24","v":0},{"$f":"C16","v":0},{"$f":"'Modified Factors'!I394","v":2.6880000000000001E-2},{"$f":"'Modified Factors'!I415","v":0},{"$f":"'Modified Factors'!I433","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H485,PRODUCT(C31:F31))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G31*B31,0)","v":0},{"$f":"K24+J31","v":{"$error":"#REF!"}},{"$f":"B31-J31","v":0},{"$f":"(N9/M9)*L31","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L31","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"L25","v":1000000000},{"$f":"C17","v":0},{"$f":"'Modified Factors'!I395","v":2.384E-2},{"$f":"'Modified Factors'!I416","v":0},{"$f":"'Modified Factors'!I434","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H486,PRODUCT(C32:F32))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G32*B32,0)","v":0},{"$f":"K25+J32","v":{"$error":"#REF!"}},{"$f":"B32-J32","v":1000000000},{"$f":"(N10/M10)*L32","v":520000000},{"$f":"(O10/M10)*L32","v":480000000}]
["Lower Estimate",{"$f":"L26","v":0},{"$f":"C18","v":0},{"$f":"'Modified Factors'!I396","v":2.0800000000000003E-2},{"$f":"'Modified Factors'!I417","v":0},{"$f":"'Modified Factors'!I435","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H487,PRODUCT(C33:F33))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI26=\"Yes\",G33*B33,0)","v":0},{"$f":"K26+J33","v":{"$error":"#REF!"}},{"$f":"B33-J33","v":0},{"$f":"(N11/M11)*L33","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L33","v":{"$error":"#VALUE!"}}]
[]
[]
["CBO","Community-Based Operations"]
[null,{"$f":"B29","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%CBO",null,null,"£CBO"]
["Type:",{"$f":"B30","v":{"$error":"#REF!"}},"RA{P}","UPCBO","OPCBO","EFCBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI38-AF38","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI38","v":{"$error":"#DIV/0!"}},{"$f":"AF39","v":{"$error":"#DIV/0!"}}]
["Upper Estimate",{"$f":"L31","v":0},{"$f":"C31","v":0},{"$f":"'Modified Factors'!I397","v":0},{"$f":"'Modified Factors'!I418","v":0},{"$f":"'Modified Factors'!I436","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H488,PRODUCT(C39:F39))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G39*B39,0)","v":0},{"$f":"K31+J39","v":{"$error":"#REF!"}},{"$f":"B39-J39","v":0},{"$f":"(N9/M9)*L39","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L39","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L76/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI39-AF39","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI39","v":{"$error":"#DIV/0!"}},{"$f":"AF40","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"L32","v":1000000000},{"$f":"C32","v":0},{"$f":"'Modified Factors'!I398","v":0},{"$f":"'Modified Factors'!I419","v":0},{"$f":"'Modified Factors'!I437","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H489,PRODUCT(C40:F40))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G40*B40,0)","v":0},{"$f":"K32+J40","v":{"$error":"#REF!"}},{"$f":"B40-J40","v":1000000000},{"$f":"(N10/M10)*L40","v":520000000},{"$f":"(O10/M10)*L40","v":480000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI40-AF40","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI40","v":{"$error":"#DIV/0!"}},{"$f":"AF52","v":{"$error":"#DIV/0!"}}]
["Lower Estimate",{"$f":"L33","v":0},{"$f":"C33","v":0},{"$f":"'Modified Factors'!I399","v":0},{"$f":"'Modified Factors'!I420","v":0},{"$f":"'Modified Factors'!I438","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H490,PRODUCT(C41:F41))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI27=\"Yes\",G41*B41,0)","v":0},{"$f":"K33+J41","v":{"$error":"#REF!"}},{"$f":"B41-J41","v":0},{"$f":"(N11/M11)*L41","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L41","v":{"$error":"#VALUE!"}}]
[]
[]
["BDD","Business Direct Damages Avoided"]
[null,{"$f":"B37","v":"Damage"},"% Relability & Availability","% Uptake",null,"% Effectiveness","%BDD",null,null,"£BDD"]
["Type:",{"$f":"N23&\" \"&L22","v":{"$error":"#REF!"}},"RA{B}","UPBDD",null,"EFBDD"]
["Upper Estimate",{"$f":"N39","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!I460","v":0},{"$f":"'Modified Factors'!I400","v":0.01},null,{"$f":"'Modified Factors'!I439","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H491,PRODUCT(C47:F47))","v":{"$error":"#REF!"}},null,null,{"$f":"G47*B47","v":{"$error":"#REF!"}},{"$f":"K39+J47","v":{"$error":"#REF!"}},{"$f":"M47+N47","v":{"$error":"#DIV/0!"}},{"$f":"M39","v":{"$error":"#DIV/0!"}},{"$f":"N39-J47","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"N40","v":480000000},{"$f":"'Modified Factors'!I461","v":0},{"$f":"'Modified Factors'!I401","v":0.01},null,{"$f":"'Modified Factors'!I440","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H492,PRODUCT(C48:F48))","v":{"$error":"#REF!"}},null,null,{"$f":"G48*B48","v":{"$error":"#REF!"}},{"$f":"K40+J48","v":{"$error":"#REF!"}},{"$f":"M48+N48","v":{"$error":"#REF!"}},{"$f":"M40","v":520000000},{"$f":"N40-J48","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"N41","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!I462","v":0},{"$f":"'Modified Factors'!I402","v":0.01},null,{"$f":"'Modified Factors'!I441","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!H493,PRODUCT(C49:F49))","v":{"$error":"#REF!"}},null,null,{"$f":"G49*B49","v":{"$error":"#REF!"}},{"$f":"K41+J49","v":{"$error":"#REF!"}},{"$f":"M49+N49","v":{"$error":"#DIV/0!"}},{"$f":"M41","v":{"$error":"#DIV/0!"}},{"$f":"N41-J49","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual EAD2"]
["RST","Resistance Measures",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I56*100&\"% & \"&I63*100&\"% applied to EAD to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"L47/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI52-AF52","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI52","v":{"$error":"#DIV/0!"}},{"$f":"AF53","v":{"$error":"#DIV/0!"}}]
["WIR","Warning-Independent Resistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"L39/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI53-AF53","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI53","v":{"$error":"#DIV/0!"}},{"$f":"AF54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B45","v":"Damage"},null,"% Uptake",null,"% Effectiveness","%WIR",null,null,"£WIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L31/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI54-AF54","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI54","v":0},{"$f":"AF55","v":1}]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},null,"UPRST",null,"EFWIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!I403","v":0},null,{"$f":"'Modified Factors'!I442","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!H494,PRODUCT(C56:F56))","v":0},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G56*B56","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{B}"]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!I404","v":0},null,{"$f":"'Modified Factors'!I443","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!H495,PRODUCT(C57:F57))","v":0},"x",{"$f":"I56","v":{"$error":"#REF!"}},{"$f":"G57*B57","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{P}"]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!I405","v":0},null,{"$f":"'Modified Factors'!I444","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!H496,PRODUCT(C58:F58))","v":0},"x",{"$f":"I57","v":{"$error":"#REF!"}},{"$f":"G58*B58","v":{"$error":"#DIV/0!"}}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B54","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR",null,null,"£WDR"]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},"RA{D}","UPRST","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!I457","v":0},{"$f":"D56","v":0},{"$f":"'Modified Factors'!I421","v":0},{"$f":"'Modified Factors'!I445","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!H497,PRODUCT(C63:F63))","v":0},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G63*B63","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!I458","v":0},{"$f":"D57","v":0},{"$f":"'Modified Factors'!I422","v":0},{"$f":"'Modified Factors'!I446","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!H498,PRODUCT(C64:F64))","v":0},"x",{"$f":"I63","v":{"$error":"#REF!"}},{"$f":"G64*B64","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!I459","v":0},{"$f":"D58","v":0},{"$f":"'Modified Factors'!I423","v":0},{"$f":"'Modified Factors'!I447","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!H499,PRODUCT(C65:F65))","v":0},"x",{"$f":"I64","v":{"$error":"#REF!"}},{"$f":"G65*B65","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,"£RST"]
[null,null,null,null,null,null,"Upper Estimate",null,null,{"$f":"J56+J63","v":{"$error":"#DIV/0!"}},{"$f":"K47+J68","v":{"$error":"#REF!"}},{"$f":"M68+N68","v":{"$error":"#DIV/0!"}},{"$f":"M47-J68","v":{"$error":"#DIV/0!"}},{"$f":"N47","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Best Estimate",null,null,{"$f":"J57+J64","v":{"$error":"#REF!"}},{"$f":"K48+J69","v":{"$error":"#REF!"}},{"$f":"M69+N69","v":{"$error":"#REF!"}},{"$f":"M48-J69","v":{"$error":"#REF!"}},{"$f":"N48","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Lower Estimate",null,null,{"$f":"J58+J65","v":{"$error":"#DIV/0!"}},{"$f":"K49+J70","v":{"$error":"#REF!"}},{"$f":"M70+N70","v":{"$error":"#DIV/0!"}},{"$f":"M49-J70","v":{"$error":"#DIV/0!"}},{"$f":"N49","v":{"$error":"#VALUE!"}}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B61","v":"Damage"},null,"UPRSL",null,"EFRSL","%RSL",null,null,"£RSL"]
["Type:",{"$f":"M23&\" \"&L22","v":{"$error":"#REF!"}}]
["Upper Estimate",{"$f":"M68","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!I406","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!I448","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!H500,PRODUCT(C76:F76))","v":{"$error":"#REF!"}},null,null,{"$f":"G76*B76","v":{"$error":"#REF!"}},{"$f":"K68+J76","v":{"$error":"#REF!"}},{"$f":"M76+N76","v":{"$error":"#DIV/0!"}},{"$f":"M68-J76","v":{"$error":"#DIV/0!"}},{"$f":"N68","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M69","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!I407","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!I449","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!H501,PRODUCT(C77:F77))","v":{"$error":"#REF!"}},null,null,{"$f":"G77*B77","v":{"$error":"#REF!"}},{"$f":"K69+J77","v":{"$error":"#REF!"}},{"$f":"M77+N77","v":{"$error":"#REF!"}},{"$f":"M69-J77","v":{"$error":"#REF!"}},{"$f":"N69","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!I408","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!I450","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!H502,PRODUCT(C78:F78))","v":{"$error":"#REF!"}},null,null,{"$f":"G78*B78","v":{"$error":"#REF!"}},{"$f":"K70+J78","v":{"$error":"#REF!"}},{"$f":"M78+N78","v":{"$error":"#DIV/0!"}},{"$f":"M70-J78","v":{"$error":"#DIV/0!"}},{"$f":"N70","v":{"$error":"#VALUE!"}}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B74","v":"Damage"},"% Relability & Availability",null,"OPCME","EFCME","%CME",null,null,"£CME"]
["Type:",{"$f":"B75","v":{"$error":"#REF!"}},"RA{D}"]
["Upper Estimate",{"$f":"M76","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":0},null,{"$f":"'Modified Factors'!I424","v":0},{"$f":"'Modified Factors'!I451","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!H503,PRODUCT(C84:F84))","v":0},null,null,{"$f":"G84*B84","v":{"$error":"#DIV/0!"}},{"$f":"K76+J84","v":{"$error":"#REF!"}},{"$f":"M84+N84","v":{"$error":"#DIV/0!"}},{"$f":"M76-J84","v":{"$error":"#DIV/0!"}},{"$f":"N76","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M77","v":{"$error":"#REF!"}},{"$f":"C64","v":0},null,{"$f":"'Modified Factors'!I425","v":0},{"$f":"'Modified Factors'!I452","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!H504,PRODUCT(C85:F85))","v":0},null,null,{"$f":"G85*B85","v":{"$error":"#REF!"}},{"$f":"K77+J85","v":{"$error":"#REF!"}},{"$f":"M85+N85","v":{"$error":"#REF!"}},{"$f":"M77-J85","v":{"$error":"#REF!"}},{"$f":"N77","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M78","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":0},null,{"$f":"'Modified Factors'!I426","v":0},{"$f":"'Modified Factors'!I453","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!H505,PRODUCT(C86:F86))","v":0},null,null,{"$f":"G86*B86","v":{"$error":"#DIV/0!"}},{"$f":"K78+J86","v":{"$error":"#REF!"}},{"$f":"M86+N86","v":{"$error":"#DIV/0!"}},{"$f":"M78-J86","v":{"$error":"#DIV/0!"}},{"$f":"N78","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K22","v":"Damages Avoided (Damage[A]²)"},{"$f":"L22","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23","v":"Residential"},{"$f":"N23","v":"Non-Residential"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K84","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]

{"sheet":"S4","index":19,"n_rows":101,"n_cols":35,"rows_kept":101,"cut":false,"hidden":true,"merged":[[9,6,9,9],[2,9,2,10],[2,11,2,12],[2,13,2,14],[6,10,7,10],[6,12,7,12],[6,13,6,14],[6,11,7,11],[8,6,8,9],[10,6,10,9],[13,6,14,8],[13,9,14,9],[32,6,32,8],[28,6,29,8],[23,6,23,9],[24,6,24,9],[30,6,30,8],[21,3,22,3],[21,4,22,4],[21,5,22,5],[60,6,61,8],[25,6,25,9],[53,6,54,8],[31,6,31,8],[44,9,45,9],[60,9,61,9],[73,9,74,9],[36,9,37,9],[39,6,39,8],[36,6,37,8],[38,6,38,8],[53,9,54,9],[69,6,69,8],[96,12,96,13],[84,6,84,8],[81,6,82,8],[85,6,85,8],[96,11,97,11],[81,9,82,9],[83,6,83,8],[5,0,7,1],[96,10,97,10],[5,10,5,11],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[21,2,22,2],[73,2,74,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[40,6,40,8],[73,4,74,4],[73,5,74,5],[44,6,45,8],[73,3,74,3],[75,6,75,8],[46,6,46,8],[77,6,77,8],[76,6,76,8],[73,6,74,8],[47,6,47,8],[48,6,48,8],[68,6,68,8],[67,6,67,8],[17,14,17,19],[20,10,20,13],[28,9,29,9],[21,12,21,13],[21,11,22,11],[21,10,22,10]]}
[]
[]
[null,null,null,{"$f":"'Modified Factors'!J392&\" Calculation\"","v":"Scenario 4 Calculation"},null,null,null,null,null,{"$f":"\"Back: \"&'Modified Factors'!I392","v":"Back: Scenario 3"},null,{"$f":"\"Next: \"&'Modified Factors'!K392","v":"Next: Scenario 5"},null,"View results in Dashboard"]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"\"Damages Avoided (\"&'Res Inputs'!#REF!&\")\"","v":{"$error":"#REF!"}},{"$f":"\"Damages Avoided (\"&'Damage Inputs'!F7&'Damage Inputs'!U31&CHAR(178)&\")\"","v":"Damages Avoided (Damage[A]²)"},{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Non-Residential"]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Upper Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Lower Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Upper Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D24,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D26,'Damage Inputs'!D25))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E24,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E26,'Damage Inputs'!E25))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E24*'Damage Inputs'!F24,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E26*'Damage Inputs'!F26,'Damage Inputs'!E25*'Damage Inputs'!F25))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E24*'Damage Inputs'!G24,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E26*'Damage Inputs'!G26,'Damage Inputs'!E25*'Damage Inputs'!G25))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"\"Best Estimate of \"&K6","v":"Best Estimate of Damage"},null,null,null,{"$f":"'Damage Inputs'!D25","v":2000000000},0,{"$f":"'Damage Inputs'!E25","v":1000000000},{"$f":"'Damage Inputs'!E25*'Damage Inputs'!F25","v":520000000},{"$f":"'Damage Inputs'!E25*'Damage Inputs'!G25","v":480000000}]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Lower Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Upper Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Lower Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D26,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D24,'Damage Inputs'!D25))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E26,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E24,'Damage Inputs'!E25))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E26*'Damage Inputs'!F26,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E24*'Damage Inputs'!F24,'Damage Inputs'!E25*'Damage Inputs'!F25))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E26*'Damage Inputs'!G26,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E24*'Damage Inputs'!G24,'Damage Inputs'!E25*'Damage Inputs'!G25))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["FDO","Flood Defence Operation",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I16*100&\"% applied to \"&K6&\" to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"K6","v":"Damage"},"% Relability & Availability",null,"% Operated","% Effectiveness","%FDO",null,null,"£FDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Type:",{"$f":"'Res Inputs'!#REF!*100&\"% of \"&K7","v":{"$error":"#REF!"}},"RA{P}",null,"OPFDO","EFFDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
["Upper Estimate",{"$f":"K9*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!J463","v":0},null,{"$f":"'Modified Factors'!J412","v":0},{"$f":"'Modified Factors'!J430","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I482,PRODUCT(C16:F16))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G16*B16","v":{"$error":"#REF!"}},{"$f":"K9-L16","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J16,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
["Best Estimate",{"$f":"K10*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!J464","v":0},null,{"$f":"'Modified Factors'!J413","v":0},{"$f":"'Modified Factors'!J431","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I483,PRODUCT(C17:F17))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G17*B17","v":{"$error":"#REF!"}},{"$f":"K10-L17","v":{"$error":"#REF!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J17,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Lower Estimate",{"$f":"K11*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!J465","v":0},null,{"$f":"'Modified Factors'!J414","v":0},{"$f":"'Modified Factors'!J432","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I484,PRODUCT(C18:F18))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G18*B18","v":{"$error":"#REF!"}},{"$f":"K11-L18","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J18,0)","v":{"$error":"#REF!"}},null,null,{"$f":"\"Reduction in \"&K6&\" as each measure is applied\"","v":"Reduction in Damage as each measure is applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"K6","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"L7","v":"Damages Avoided (Damage[A]²)"},{"$f":"M7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Modified Factors'!S421","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"Residential"},"Non-Residential"]
[null,null,null,null,null,null,{"$f":"G9","v":"Upper Estimate of Damage"},null,null,null,{"$f":"L16","v":{"$error":"#REF!"}},{"$f":"M9","v":0},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
[null,null,null,null,null,null,{"$f":"G10","v":"Best Estimate of Damage"},null,null,null,{"$f":"L17","v":{"$error":"#REF!"}},{"$f":"M10","v":1000000000},520000000,480000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
[null,null,null,null,null,null,{"$f":"G11","v":"Lower Estimate of Damage"},null,null,null,{"$f":"L18","v":{"$error":"#REF!"}},{"$f":"M11","v":0},0,{"$error":"#VALUE!"}]
[]
["WCM","Watercourse Capacity Maintenance"]
[null,{"$f":"B14","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WCM",null,null,"£WCM"]
["Type:",{"$f":"L22","v":{"$error":"#REF!"}},"RA{P}","UPWCM","OPWCM","EFWCM"]
["Upper Estimate",{"$f":"L24","v":0},{"$f":"C16","v":0},{"$f":"'Modified Factors'!J394","v":2.6880000000000001E-2},{"$f":"'Modified Factors'!J415","v":0},{"$f":"'Modified Factors'!J433","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I485,PRODUCT(C31:F31))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G31*B31,0)","v":0},{"$f":"K24+J31","v":{"$error":"#REF!"}},{"$f":"B31-J31","v":0},{"$f":"(N9/M9)*L31","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L31","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"L25","v":1000000000},{"$f":"C17","v":0},{"$f":"'Modified Factors'!J395","v":2.384E-2},{"$f":"'Modified Factors'!J416","v":0},{"$f":"'Modified Factors'!J434","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I486,PRODUCT(C32:F32))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G32*B32,0)","v":0},{"$f":"K25+J32","v":{"$error":"#REF!"}},{"$f":"B32-J32","v":1000000000},{"$f":"(N10/M10)*L32","v":520000000},{"$f":"(O10/M10)*L32","v":480000000}]
["Lower Estimate",{"$f":"L26","v":0},{"$f":"C18","v":0},{"$f":"'Modified Factors'!J396","v":2.0800000000000003E-2},{"$f":"'Modified Factors'!J417","v":0},{"$f":"'Modified Factors'!J435","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I487,PRODUCT(C33:F33))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI26=\"Yes\",G33*B33,0)","v":0},{"$f":"K26+J33","v":{"$error":"#REF!"}},{"$f":"B33-J33","v":0},{"$f":"(N11/M11)*L33","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L33","v":{"$error":"#VALUE!"}}]
[]
[]
["CBO","Community-Based Operations"]
[null,{"$f":"B29","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%CBO",null,null,"£CBO"]
["Type:",{"$f":"B30","v":{"$error":"#REF!"}},"RA{P}","UPCBO","OPCBO","EFCBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI38-AF38","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI38","v":{"$error":"#DIV/0!"}},{"$f":"AF39","v":{"$error":"#DIV/0!"}}]
["Upper Estimate",{"$f":"L31","v":0},{"$f":"C31","v":0},{"$f":"'Modified Factors'!J397","v":0},{"$f":"'Modified Factors'!J418","v":0},{"$f":"'Modified Factors'!J436","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I488,PRODUCT(C39:F39))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G39*B39,0)","v":0},{"$f":"K31+J39","v":{"$error":"#REF!"}},{"$f":"B39-J39","v":0},{"$f":"(N9/M9)*L39","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L39","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L76/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI39-AF39","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI39","v":{"$error":"#DIV/0!"}},{"$f":"AF40","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"L32","v":1000000000},{"$f":"C32","v":0},{"$f":"'Modified Factors'!J398","v":0},{"$f":"'Modified Factors'!J419","v":0},{"$f":"'Modified Factors'!J437","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I489,PRODUCT(C40:F40))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G40*B40,0)","v":0},{"$f":"K32+J40","v":{"$error":"#REF!"}},{"$f":"B40-J40","v":1000000000},{"$f":"(N10/M10)*L40","v":520000000},{"$f":"(O10/M10)*L40","v":480000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI40-AF40","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI40","v":{"$error":"#DIV/0!"}},{"$f":"AF52","v":{"$error":"#DIV/0!"}}]
["Lower Estimate",{"$f":"L33","v":0},{"$f":"C33","v":0},{"$f":"'Modified Factors'!J399","v":0},{"$f":"'Modified Factors'!J420","v":0},{"$f":"'Modified Factors'!J438","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I490,PRODUCT(C41:F41))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI27=\"Yes\",G41*B41,0)","v":0},{"$f":"K33+J41","v":{"$error":"#REF!"}},{"$f":"B41-J41","v":0},{"$f":"(N11/M11)*L41","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L41","v":{"$error":"#VALUE!"}}]
[]
[]
["BDD","Business Direct Damages Avoided"]
[null,{"$f":"B37","v":"Damage"},"% Relability & Availability","% Uptake",null,"% Effectiveness","%BDD",null,null,"£BDD"]
["Type:",{"$f":"N23&\" \"&L22","v":{"$error":"#REF!"}},"RA{B}","UPBDD",null,"EFBDD"]
["Upper Estimate",{"$f":"N39","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!J460","v":0},{"$f":"'Modified Factors'!J400","v":0.01},null,{"$f":"'Modified Factors'!J439","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I491,PRODUCT(C47:F47))","v":{"$error":"#REF!"}},null,null,{"$f":"G47*B47","v":{"$error":"#REF!"}},{"$f":"K39+J47","v":{"$error":"#REF!"}},{"$f":"M47+N47","v":{"$error":"#DIV/0!"}},{"$f":"M39","v":{"$error":"#DIV/0!"}},{"$f":"N39-J47","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"N40","v":480000000},{"$f":"'Modified Factors'!J461","v":0},{"$f":"'Modified Factors'!J401","v":0.01},null,{"$f":"'Modified Factors'!J440","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I492,PRODUCT(C48:F48))","v":{"$error":"#REF!"}},null,null,{"$f":"G48*B48","v":{"$error":"#REF!"}},{"$f":"K40+J48","v":{"$error":"#REF!"}},{"$f":"M48+N48","v":{"$error":"#REF!"}},{"$f":"M40","v":520000000},{"$f":"N40-J48","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"N41","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!J462","v":0},{"$f":"'Modified Factors'!J402","v":0.01},null,{"$f":"'Modified Factors'!J441","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!I493,PRODUCT(C49:F49))","v":{"$error":"#REF!"}},null,null,{"$f":"G49*B49","v":{"$error":"#REF!"}},{"$f":"K41+J49","v":{"$error":"#REF!"}},{"$f":"M49+N49","v":{"$error":"#DIV/0!"}},{"$f":"M41","v":{"$error":"#DIV/0!"}},{"$f":"N41-J49","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual EAD2"]
["RST","Resistance Measures",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I56*100&\"% & \"&I63*100&\"% applied to EAD to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"L47/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI52-AF52","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI52","v":{"$error":"#DIV/0!"}},{"$f":"AF53","v":{"$error":"#DIV/0!"}}]
["WIR","Warning-Independent Resistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"L39/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI53-AF53","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI53","v":{"$error":"#DIV/0!"}},{"$f":"AF54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B45","v":"Damage"},null,"% Uptake",null,"% Effectiveness","%WIR",null,null,"£WIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L31/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI54-AF54","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI54","v":0},{"$f":"AF55","v":1}]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},null,"UPRST",null,"EFWIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!J403","v":0},null,{"$f":"'Modified Factors'!J442","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!I494,PRODUCT(C56:F56))","v":0},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G56*B56","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{B}"]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!J404","v":0},null,{"$f":"'Modified Factors'!J443","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!I495,PRODUCT(C57:F57))","v":0},"x",{"$f":"I56","v":{"$error":"#REF!"}},{"$f":"G57*B57","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{P}"]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!J405","v":0},null,{"$f":"'Modified Factors'!J444","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!I496,PRODUCT(C58:F58))","v":0},"x",{"$f":"I57","v":{"$error":"#REF!"}},{"$f":"G58*B58","v":{"$error":"#DIV/0!"}}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B54","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR",null,null,"£WDR"]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},"RA{D}","UPRST","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!J457","v":0},{"$f":"D56","v":0},{"$f":"'Modified Factors'!J421","v":0},{"$f":"'Modified Factors'!J445","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!I497,PRODUCT(C63:F63))","v":0},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G63*B63","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!J458","v":0},{"$f":"D57","v":0},{"$f":"'Modified Factors'!J422","v":0},{"$f":"'Modified Factors'!J446","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!I498,PRODUCT(C64:F64))","v":0},"x",{"$f":"I63","v":{"$error":"#REF!"}},{"$f":"G64*B64","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!J459","v":0},{"$f":"D58","v":0},{"$f":"'Modified Factors'!J423","v":0},{"$f":"'Modified Factors'!J447","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!I499,PRODUCT(C65:F65))","v":0},"x",{"$f":"I64","v":{"$error":"#REF!"}},{"$f":"G65*B65","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,"£RST"]
[null,null,null,null,null,null,"Upper Estimate",null,null,{"$f":"J56+J63","v":{"$error":"#DIV/0!"}},{"$f":"K47+J68","v":{"$error":"#REF!"}},{"$f":"M68+N68","v":{"$error":"#DIV/0!"}},{"$f":"M47-J68","v":{"$error":"#DIV/0!"}},{"$f":"N47","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Best Estimate",null,null,{"$f":"J57+J64","v":{"$error":"#REF!"}},{"$f":"K48+J69","v":{"$error":"#REF!"}},{"$f":"M69+N69","v":{"$error":"#REF!"}},{"$f":"M48-J69","v":{"$error":"#REF!"}},{"$f":"N48","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Lower Estimate",null,null,{"$f":"J58+J65","v":{"$error":"#DIV/0!"}},{"$f":"K49+J70","v":{"$error":"#REF!"}},{"$f":"M70+N70","v":{"$error":"#DIV/0!"}},{"$f":"M49-J70","v":{"$error":"#DIV/0!"}},{"$f":"N49","v":{"$error":"#VALUE!"}}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B61","v":"Damage"},null,"UPRSL",null,"EFRSL","%RSL",null,null,"£RSL"]
["Type:",{"$f":"M23&\" \"&L22","v":{"$error":"#REF!"}}]
["Upper Estimate",{"$f":"M68","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!J406","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!J448","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!I500,PRODUCT(C76:F76))","v":{"$error":"#REF!"}},null,null,{"$f":"G76*B76","v":{"$error":"#REF!"}},{"$f":"K68+J76","v":{"$error":"#REF!"}},{"$f":"M76+N76","v":{"$error":"#DIV/0!"}},{"$f":"M68-J76","v":{"$error":"#DIV/0!"}},{"$f":"N68","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M69","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!J407","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!J449","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!I501,PRODUCT(C77:F77))","v":{"$error":"#REF!"}},null,null,{"$f":"G77*B77","v":{"$error":"#REF!"}},{"$f":"K69+J77","v":{"$error":"#REF!"}},{"$f":"M77+N77","v":{"$error":"#REF!"}},{"$f":"M69-J77","v":{"$error":"#REF!"}},{"$f":"N69","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!J408","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!J450","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!I502,PRODUCT(C78:F78))","v":{"$error":"#REF!"}},null,null,{"$f":"G78*B78","v":{"$error":"#REF!"}},{"$f":"K70+J78","v":{"$error":"#REF!"}},{"$f":"M78+N78","v":{"$error":"#DIV/0!"}},{"$f":"M70-J78","v":{"$error":"#DIV/0!"}},{"$f":"N70","v":{"$error":"#VALUE!"}}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B74","v":"Damage"},"% Relability & Availability",null,"OPCME","EFCME","%CME",null,null,"£CME"]
["Type:",{"$f":"B75","v":{"$error":"#REF!"}},"RA{D}"]
["Upper Estimate",{"$f":"M76","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":0},null,{"$f":"'Modified Factors'!J424","v":0},{"$f":"'Modified Factors'!J451","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!I503,PRODUCT(C84:F84))","v":0},null,null,{"$f":"G84*B84","v":{"$error":"#DIV/0!"}},{"$f":"K76+J84","v":{"$error":"#REF!"}},{"$f":"M84+N84","v":{"$error":"#DIV/0!"}},{"$f":"M76-J84","v":{"$error":"#DIV/0!"}},{"$f":"N76","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M77","v":{"$error":"#REF!"}},{"$f":"C64","v":0},null,{"$f":"'Modified Factors'!J425","v":0},{"$f":"'Modified Factors'!J452","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!I504,PRODUCT(C85:F85))","v":0},null,null,{"$f":"G85*B85","v":{"$error":"#REF!"}},{"$f":"K77+J85","v":{"$error":"#REF!"}},{"$f":"M85+N85","v":{"$error":"#REF!"}},{"$f":"M77-J85","v":{"$error":"#REF!"}},{"$f":"N77","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M78","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":0},null,{"$f":"'Modified Factors'!J426","v":0},{"$f":"'Modified Factors'!J453","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!I505,PRODUCT(C86:F86))","v":0},null,null,{"$f":"G86*B86","v":{"$error":"#DIV/0!"}},{"$f":"K78+J86","v":{"$error":"#REF!"}},{"$f":"M86+N86","v":{"$error":"#DIV/0!"}},{"$f":"M78-J86","v":{"$error":"#DIV/0!"}},{"$f":"N78","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K22","v":"Damages Avoided (Damage[A]²)"},{"$f":"L22","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23","v":"Residential"},{"$f":"N23","v":"Non-Residential"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K84","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]

{"sheet":"S5","index":20,"n_rows":101,"n_cols":35,"rows_kept":101,"cut":false,"hidden":true,"merged":[[81,9,82,9],[53,9,54,9],[36,9,37,9],[73,9,74,9],[96,12,96,13],[96,11,97,11],[96,10,97,10],[60,9,61,9],[2,11,2,12],[6,11,7,11],[21,12,21,13],[5,10,5,11],[20,10,20,13],[6,12,7,12],[6,13,6,14],[2,9,2,10],[6,10,7,10],[17,14,17,19],[21,11,22,11],[21,10,22,10],[85,6,85,8],[38,6,38,8],[76,6,76,8],[84,6,84,8],[83,6,83,8],[60,6,61,8],[40,6,40,8],[28,9,29,9],[23,6,23,9],[53,6,54,8],[31,6,31,8],[30,6,30,8],[28,6,29,8],[36,6,37,8],[48,6,48,8],[32,6,32,8],[24,6,24,9],[25,6,25,9],[47,6,47,8],[46,6,46,8],[39,6,39,8],[44,9,45,9],[44,6,45,8],[81,3,82,3],[81,4,82,4],[81,5,82,5],[67,6,67,8],[68,6,68,8],[73,4,74,4],[75,6,75,8],[77,6,77,8],[73,6,74,8],[73,5,74,5],[81,6,82,8],[69,6,69,8],[6,4,7,4],[21,4,22,4],[8,6,8,9],[13,6,14,8],[13,9,14,9],[9,6,9,9],[10,6,10,9],[6,5,7,5],[21,5,22,5],[73,2,74,2],[5,0,7,1],[6,2,7,2],[21,3,22,3],[73,3,74,3],[21,2,22,2],[6,3,7,3]]}
[]
[]
[null,null,null,{"$f":"'Modified Factors'!K392&\" Calculation\"","v":"Scenario 5 Calculation"},null,null,null,null,null,{"$f":"\"Back: \"&'Modified Factors'!J392","v":"Back: Scenario 4"},null,"View results in Dashboard"]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"'Damage Inputs'!F7","v":"Damage"}]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"\"Damages Avoided (\"&'Res Inputs'!#REF!&\")\"","v":{"$error":"#REF!"}},{"$f":"\"Damages Avoided (\"&'Damage Inputs'!F7&'Damage Inputs'!U31&CHAR(178)&\")\"","v":"Damages Avoided (Damage[A]²)"},{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Non-Residential"]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Upper Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Lower Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Upper Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D27,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D29,'Damage Inputs'!D28))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E27,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E29,'Damage Inputs'!E28))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E27*'Damage Inputs'!F27,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E29*'Damage Inputs'!F29,'Damage Inputs'!E28*'Damage Inputs'!F28))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E27*'Damage Inputs'!G27,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E29*'Damage Inputs'!G29,'Damage Inputs'!E28*'Damage Inputs'!G28))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"\"Best Estimate of \"&K6","v":"Best Estimate of Damage"},null,null,null,{"$f":"'Damage Inputs'!D28","v":2000000000},0,{"$f":"'Damage Inputs'!E28","v":1000000000},{"$f":"'Damage Inputs'!E28*'Damage Inputs'!F28","v":520000000},{"$f":"'Damage Inputs'!E28*'Damage Inputs'!G28","v":480000000}]
[null,null,null,null,null,null,{"$f":"IF('Damage Inputs'!U6=1,\"Lower Estimate of \"&K6,IF('Damage Inputs'!U6=2,\"Upper Estimate of \"&K6,\"Best Estimate of \"&K6))","v":"Lower Estimate of Damage"},null,null,null,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!D29,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!D27,'Damage Inputs'!D28))","v":""},0,{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E29,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E27,'Damage Inputs'!E28))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E26*'Damage Inputs'!F26,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E24*'Damage Inputs'!F24,'Damage Inputs'!E25*'Damage Inputs'!F25))","v":0},{"$f":"IF('Damage Inputs'!$U$6=1,'Damage Inputs'!E29*'Damage Inputs'!G29,IF('Damage Inputs'!$U$6=2,'Damage Inputs'!E27*'Damage Inputs'!G27,'Damage Inputs'!E28*'Damage Inputs'!G28))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDO",null,"Flood Defence Operation",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM",null,"Watercourse Maintenance",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["FDO","Flood Defence Operation",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I16*100&\"% applied to \"&K6&\" to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO",null,"Community-Based Operations",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"K6","v":"Damage"},"% Relability & Availability",null,"% Operated","% Effectiveness","%FDO",null,null,"£FDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCP",null,"Business Continuity Planning",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Type:",{"$f":"'Res Inputs'!#REF!*100&\"% of \"&K7","v":{"$error":"#REF!"}},"RA{P}",null,"OPFDO","EFFDO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WIR",null,"Warning-Independent Resistance",{"$f":"'Res Inputs'!D56","v":"No"}]
["Upper Estimate",{"$f":"K9*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!K463","v":0},null,{"$f":"'Modified Factors'!K412","v":0},{"$f":"'Modified Factors'!K430","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J482,PRODUCT(C16:F16))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G16*B16","v":{"$error":"#REF!"}},{"$f":"K9-L16","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J16,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDR",null,"Warning-Dependent Resistance",{"$f":"'Res Inputs'!D59","v":"No"}]
["Best Estimate",{"$f":"K10*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!K464","v":0},null,{"$f":"'Modified Factors'!K413","v":0},{"$f":"'Modified Factors'!K431","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J483,PRODUCT(C17:F17))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G17*B17","v":{"$error":"#REF!"}},{"$f":"K10-L17","v":{"$error":"#REF!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J17,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSL",null,"Resilience Measures",{"$f":"'Res Inputs'!D62","v":"No"}]
["Lower Estimate",{"$f":"K11*'Res Inputs'!#REF!","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!K465","v":0},null,{"$f":"'Modified Factors'!K414","v":0},{"$f":"'Modified Factors'!K432","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J484,PRODUCT(C18:F18))","v":{"$error":"#REF!"}},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G18*B18","v":{"$error":"#REF!"}},{"$f":"K11-L18","v":{"$error":"#VALUE!"}},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",J18,0)","v":{"$error":"#REF!"}},null,null,{"$f":"\"Reduction in \"&K6&\" as each measure is applied\"","v":"Reduction in Damage as each measure is applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CME",null,"Contents Moved & Evacuated",{"$f":"'Res Inputs'!D65","v":"No"}]
[]
[]
[null,null,"RA","UP","OP","EF",null,null,null,null,{"$f":"K6","v":"Damage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper & Lower Bounds"]
[null,null,"% Reliability & Availability","% Uptake","% Operated","% Effectiveness",null,null,null,null,{"$f":"L7","v":"Damages Avoided (Damage[A]²)"},{"$f":"M7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Modified Factors'!S421","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"Residential"},"Non-Residential"]
[null,null,null,null,null,null,{"$f":"G9","v":"Upper Estimate of Damage"},null,null,null,{"$f":"L16","v":{"$error":"#REF!"}},{"$f":"M9","v":0},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WCM Included",{"$f":"Settings!J12","v":true}]
[null,null,null,null,null,null,{"$f":"G10","v":"Best Estimate of Damage"},null,null,null,{"$f":"L17","v":{"$error":"#REF!"}},{"$f":"M10","v":1000000000},520000000,480000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBO Included",{"$f":"Settings!J10","v":true}]
[null,null,null,null,null,null,{"$f":"G11","v":"Lower Estimate of Damage"},null,null,null,{"$f":"L18","v":{"$error":"#REF!"}},{"$f":"M11","v":0},0,{"$error":"#VALUE!"}]
[]
["WCM","Watercourse Capacity Maintenance"]
[null,{"$f":"B14","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WCM",null,null,"£WCM"]
["Type:",{"$f":"L22","v":{"$error":"#REF!"}},"RA{P}","UPWCM","OPWCM","EFWCM"]
["Upper Estimate",{"$f":"L24","v":0},{"$f":"C16","v":0},{"$f":"'Modified Factors'!K394","v":2.6880000000000001E-2},{"$f":"'Modified Factors'!K415","v":0},{"$f":"'Modified Factors'!K433","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J485,PRODUCT(C31:F31))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G31*B31,0)","v":0},{"$f":"K24+J31","v":{"$error":"#REF!"}},{"$f":"B31-J31","v":0},{"$f":"(N9/M9)*L31","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L31","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"L25","v":1000000000},{"$f":"C17","v":0},{"$f":"'Modified Factors'!K395","v":2.384E-2},{"$f":"'Modified Factors'!K416","v":0},{"$f":"'Modified Factors'!K434","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J486,PRODUCT(C32:F32))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI24=\"Yes\",G32*B32,0)","v":0},{"$f":"K25+J32","v":{"$error":"#REF!"}},{"$f":"B32-J32","v":1000000000},{"$f":"(N10/M10)*L32","v":520000000},{"$f":"(O10/M10)*L32","v":480000000}]
["Lower Estimate",{"$f":"L26","v":0},{"$f":"C18","v":0},{"$f":"'Modified Factors'!K396","v":2.0800000000000003E-2},{"$f":"'Modified Factors'!K417","v":0},{"$f":"'Modified Factors'!K435","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J487,PRODUCT(C33:F33))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI26=\"Yes\",G33*B33,0)","v":0},{"$f":"K26+J33","v":{"$error":"#REF!"}},{"$f":"B33-J33","v":0},{"$f":"(N11/M11)*L33","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L33","v":{"$error":"#VALUE!"}}]
[]
[]
["CBO","Community-Based Operations"]
[null,{"$f":"B29","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%CBO",null,null,"£CBO"]
["Type:",{"$f":"B30","v":{"$error":"#REF!"}},"RA{P}","UPCBO","OPCBO","EFCBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI38-AF38","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI38","v":{"$error":"#DIV/0!"}},{"$f":"AF39","v":{"$error":"#DIV/0!"}}]
["Upper Estimate",{"$f":"L31","v":0},{"$f":"C31","v":0},{"$f":"'Modified Factors'!K397","v":0},{"$f":"'Modified Factors'!K418","v":0},{"$f":"'Modified Factors'!K436","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J488,PRODUCT(C39:F39))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G39*B39,0)","v":0},{"$f":"K31+J39","v":{"$error":"#REF!"}},{"$f":"B39-J39","v":0},{"$f":"(N9/M9)*L39","v":{"$error":"#DIV/0!"}},{"$f":"(O9/M9)*L39","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L76/M9","v":{"$error":"#DIV/0!"}},{"$f":"AI39-AF39","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI39","v":{"$error":"#DIV/0!"}},{"$f":"AF40","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"L32","v":1000000000},{"$f":"C32","v":0},{"$f":"'Modified Factors'!K398","v":0},{"$f":"'Modified Factors'!K419","v":0},{"$f":"'Modified Factors'!K437","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J489,PRODUCT(C40:F40))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI25=\"Yes\",G40*B40,0)","v":0},{"$f":"K32+J40","v":{"$error":"#REF!"}},{"$f":"B40-J40","v":1000000000},{"$f":"(N10/M10)*L40","v":520000000},{"$f":"(O10/M10)*L40","v":480000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI40-AF40","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI40","v":{"$error":"#DIV/0!"}},{"$f":"AF52","v":{"$error":"#DIV/0!"}}]
["Lower Estimate",{"$f":"L33","v":0},{"$f":"C33","v":0},{"$f":"'Modified Factors'!K399","v":0},{"$f":"'Modified Factors'!K420","v":0},{"$f":"'Modified Factors'!K438","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J490,PRODUCT(C41:F41))","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AI27=\"Yes\",G41*B41,0)","v":0},{"$f":"K33+J41","v":{"$error":"#REF!"}},{"$f":"B41-J41","v":0},{"$f":"(N11/M11)*L41","v":{"$error":"#DIV/0!"}},{"$f":"(O11/M11)*L41","v":{"$error":"#VALUE!"}}]
[]
[]
["BDD","Business Direct Damages Avoided"]
[null,{"$f":"B37","v":"Damage"},"% Relability & Availability","% Uptake",null,"% Effectiveness","%BDD",null,null,"£BDD"]
["Type:",{"$f":"N23&\" \"&L22","v":{"$error":"#REF!"}},"RA{B}","UPBDD",null,"EFBDD"]
["Upper Estimate",{"$f":"N39","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!K460","v":0},{"$f":"'Modified Factors'!K400","v":0.01},null,{"$f":"'Modified Factors'!K439","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J491,PRODUCT(C47:F47))","v":{"$error":"#REF!"}},null,null,{"$f":"G47*B47","v":{"$error":"#REF!"}},{"$f":"K39+J47","v":{"$error":"#REF!"}},{"$f":"M47+N47","v":{"$error":"#DIV/0!"}},{"$f":"M39","v":{"$error":"#DIV/0!"}},{"$f":"N39-J47","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"N40","v":480000000},{"$f":"'Modified Factors'!K461","v":0},{"$f":"'Modified Factors'!K401","v":0.01},null,{"$f":"'Modified Factors'!K440","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J492,PRODUCT(C48:F48))","v":{"$error":"#REF!"}},null,null,{"$f":"G48*B48","v":{"$error":"#REF!"}},{"$f":"K40+J48","v":{"$error":"#REF!"}},{"$f":"M48+N48","v":{"$error":"#REF!"}},{"$f":"M40","v":520000000},{"$f":"N40-J48","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"N41","v":{"$error":"#VALUE!"}},{"$f":"'Modified Factors'!K462","v":0},{"$f":"'Modified Factors'!K402","v":0.01},null,{"$f":"'Modified Factors'!K441","v":0},{"$f":"IF('Res Inputs'!#REF!=\"Yes\",'Modified Factors'!J493,PRODUCT(C49:F49))","v":{"$error":"#REF!"}},null,null,{"$f":"G49*B49","v":{"$error":"#REF!"}},{"$f":"K41+J49","v":{"$error":"#REF!"}},{"$f":"M49+N49","v":{"$error":"#DIV/0!"}},{"$f":"M41","v":{"$error":"#DIV/0!"}},{"$f":"N41-J49","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual EAD2"]
["RST","Resistance Measures",null,null,null,null,null,null,null,{"$f":"\"Note: \"&I56*100&\"% & \"&I63*100&\"% applied to EAD to the left & shown below, but not applied twice\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Residential EAD2",null,null,null,{"$f":"L47/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI52-AF52","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI52","v":{"$error":"#DIV/0!"}},{"$f":"AF53","v":{"$error":"#DIV/0!"}}]
["WIR","Warning-Independent Resistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Non-Residential EAD2",null,null,null,{"$f":"L39/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI53-AF53","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI53","v":{"$error":"#DIV/0!"}},{"$f":"AF54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B45","v":"Damage"},null,"% Uptake",null,"% Effectiveness","%WIR",null,null,"£WIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L31/$M$9","v":{"$error":"#DIV/0!"}},{"$f":"AI54-AF54","v":{"$error":"#DIV/0!"}},{"$f":"$AI$54-AI54","v":0},{"$f":"AF55","v":1}]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},null,"UPRST",null,"EFWIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{D}",null,null,null,1,0,0]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!K403","v":0},null,{"$f":"'Modified Factors'!K442","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!J494,PRODUCT(C56:F56))","v":0},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G56*B56","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{B}"]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!K404","v":0},null,{"$f":"'Modified Factors'!K443","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!J495,PRODUCT(C57:F57))","v":0},"x",{"$f":"I56","v":{"$error":"#REF!"}},{"$f":"G57*B57","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA{P}"]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!K405","v":0},null,{"$f":"'Modified Factors'!K444","v":0},{"$f":"IF('Res Inputs'!$D$56=\"Yes\",'Modified Factors'!J496,PRODUCT(C58:F58))","v":0},"x",{"$f":"I57","v":{"$error":"#REF!"}},{"$f":"G58*B58","v":{"$error":"#DIV/0!"}}]
[]
["WDR","Warning-Dependent Resistance"]
[null,{"$f":"B54","v":"Damage"},"% Relability & Availability","% Uptake","% Operated","% Effectiveness","%WDR",null,null,"£WDR"]
["Type:",{"$f":"('Res Inputs'!#REF!*100)&\"% of \"&M23&\" \"&L22","v":{"$error":"#REF!"}},"RA{D}","UPRST","OPWDR","EFWDR"]
["Upper Estimate",{"$f":"M47*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!K457","v":0},{"$f":"D56","v":0},{"$f":"'Modified Factors'!K421","v":0},{"$f":"'Modified Factors'!K445","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!J497,PRODUCT(C63:F63))","v":0},"x",{"$f":"'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G63*B63","v":{"$error":"#DIV/0!"}}]
["Best Estimate",{"$f":"M48*'Res Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Modified Factors'!K458","v":0},{"$f":"D57","v":0},{"$f":"'Modified Factors'!K422","v":0},{"$f":"'Modified Factors'!K446","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!J498,PRODUCT(C64:F64))","v":0},"x",{"$f":"I63","v":{"$error":"#REF!"}},{"$f":"G64*B64","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M49*'Res Inputs'!#REF!","v":{"$error":"#DIV/0!"}},{"$f":"'Modified Factors'!K459","v":0},{"$f":"D58","v":0},{"$f":"'Modified Factors'!K423","v":0},{"$f":"'Modified Factors'!K447","v":0},{"$f":"IF('Res Inputs'!$D$59=\"Yes\",'Modified Factors'!J499,PRODUCT(C65:F65))","v":0},"x",{"$f":"I64","v":{"$error":"#REF!"}},{"$f":"G65*B65","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,"£RST"]
[null,null,null,null,null,null,"Upper Estimate",null,null,{"$f":"J56+J63","v":{"$error":"#DIV/0!"}},{"$f":"K47+J68","v":{"$error":"#REF!"}},{"$f":"M68+N68","v":{"$error":"#DIV/0!"}},{"$f":"M47-J68","v":{"$error":"#DIV/0!"}},{"$f":"N47","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Best Estimate",null,null,{"$f":"J57+J64","v":{"$error":"#REF!"}},{"$f":"K48+J69","v":{"$error":"#REF!"}},{"$f":"M69+N69","v":{"$error":"#REF!"}},{"$f":"M48-J69","v":{"$error":"#REF!"}},{"$f":"N48","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Lower Estimate",null,null,{"$f":"J58+J65","v":{"$error":"#DIV/0!"}},{"$f":"K49+J70","v":{"$error":"#REF!"}},{"$f":"M70+N70","v":{"$error":"#DIV/0!"}},{"$f":"M49-J70","v":{"$error":"#DIV/0!"}},{"$f":"N49","v":{"$error":"#VALUE!"}}]
[]
[]
["RSL","Resilience Measures"]
[null,{"$f":"B61","v":"Damage"},null,"UPRSL",null,"EFRSL","%RSL",null,null,"£RSL"]
["Type:",{"$f":"M23&\" \"&L22","v":{"$error":"#REF!"}}]
["Upper Estimate",{"$f":"M68","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!K406","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!K448","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!J500,PRODUCT(C76:F76))","v":{"$error":"#REF!"}},null,null,{"$f":"G76*B76","v":{"$error":"#REF!"}},{"$f":"K68+J76","v":{"$error":"#REF!"}},{"$f":"M76+N76","v":{"$error":"#DIV/0!"}},{"$f":"M68-J76","v":{"$error":"#DIV/0!"}},{"$f":"N68","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M69","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!K407","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!K449","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!J501,PRODUCT(C77:F77))","v":{"$error":"#REF!"}},null,null,{"$f":"G77*B77","v":{"$error":"#REF!"}},{"$f":"K69+J77","v":{"$error":"#REF!"}},{"$f":"M77+N77","v":{"$error":"#REF!"}},{"$f":"M69-J77","v":{"$error":"#REF!"}},{"$f":"N69","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Modified Factors'!K408","v":{"$error":"#REF!"}},null,{"$f":"'Modified Factors'!K450","v":0},{"$f":"IF('Res Inputs'!$D$62=\"Yes\",'Modified Factors'!J502,PRODUCT(C78:F78))","v":{"$error":"#REF!"}},null,null,{"$f":"G78*B78","v":{"$error":"#REF!"}},{"$f":"K70+J78","v":{"$error":"#REF!"}},{"$f":"M78+N78","v":{"$error":"#DIV/0!"}},{"$f":"M70-J78","v":{"$error":"#DIV/0!"}},{"$f":"N70","v":{"$error":"#VALUE!"}}]
[]
[]
["CME","Contents Moved & Evacuated"]
[null,{"$f":"B74","v":"Damage"},"% Relability & Availability",null,"OPCME","EFCME","%CME",null,null,"£CME"]
["Type:",{"$f":"B75","v":{"$error":"#REF!"}},"RA{D}"]
["Upper Estimate",{"$f":"M76","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":0},null,{"$f":"'Modified Factors'!K424","v":0},{"$f":"'Modified Factors'!K451","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!J503,PRODUCT(C84:F84))","v":0},null,null,{"$f":"G84*B84","v":{"$error":"#DIV/0!"}},{"$f":"K76+J84","v":{"$error":"#REF!"}},{"$f":"M84+N84","v":{"$error":"#DIV/0!"}},{"$f":"M76-J84","v":{"$error":"#DIV/0!"}},{"$f":"N76","v":{"$error":"#VALUE!"}}]
["Best Estimate",{"$f":"M77","v":{"$error":"#REF!"}},{"$f":"C64","v":0},null,{"$f":"'Modified Factors'!K425","v":0},{"$f":"'Modified Factors'!K452","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!J504,PRODUCT(C85:F85))","v":0},null,null,{"$f":"G85*B85","v":{"$error":"#REF!"}},{"$f":"K77+J85","v":{"$error":"#REF!"}},{"$f":"M85+N85","v":{"$error":"#REF!"}},{"$f":"M77-J85","v":{"$error":"#REF!"}},{"$f":"N77","v":{"$error":"#REF!"}}]
["Lower Estimate",{"$f":"M78","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":0},null,{"$f":"'Modified Factors'!K426","v":0},{"$f":"'Modified Factors'!K453","v":0},{"$f":"IF('Res Inputs'!$D$65=\"Yes\",'Modified Factors'!J505,PRODUCT(C86:F86))","v":0},null,null,{"$f":"G86*B86","v":{"$error":"#DIV/0!"}},{"$f":"K78+J86","v":{"$error":"#REF!"}},{"$f":"M86+N86","v":{"$error":"#DIV/0!"}},{"$f":"M78-J86","v":{"$error":"#DIV/0!"}},{"$f":"N78","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K22","v":"Damages Avoided (Damage[A]²)"},{"$f":"L22","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23","v":"Residential"},{"$f":"N23","v":"Non-Residential"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K84","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]

{"sheet":"WLC","index":21,"n_rows":113,"n_cols":13,"rows_kept":113,"cut":false,"hidden":true,"merged":[[1,8,1,9],[9,5,9,6],[9,7,9,8],[9,9,9,10],[2,8,2,9],[3,8,3,9],[4,8,4,9],[8,0,11,0],[8,1,11,1],[8,2,11,2],[9,11,9,12],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[9,3,9,4]]}
[]
["Starting Year:",2010,null,"Year",{"$f":"D10","v":"Damageº"},{"$f":"F10","v":"Damage¹"},null,null,null,null,{"$f":"A13&\" - \"&A38","v":"2010 - 2035"},{"$f":"A38&\" - \"&A63","v":"2035 - 2060"},{"$f":"A63&\" - \"&A113","v":"2060 - 2110"}]
[null,null,null,{"$f":"A38","v":2035},7265862134,2421954045,null,null,{"$f":"\"Current increase in \"&'Damage Inputs'!F7&\" per year:\"","v":"Current increase in Damage per year:"},null,{"$f":"J14/J13-1","v":5.6878161800000049E-2},{"$f":"J39/J38-1","v":6.8234615607663418E-2},{"$f":"J64/J63-1","v":4.1199963141362872E-2}]
[null,null,null,{"$f":"A63","v":2060},19660444878.294132,6553481627,null,null,"Reduction in increase due to PDC:",null,0.1,{"$f":"K4","v":0.1},{"$f":"L4","v":0.1}]
[null,null,null,{"$f":"A113","v":2110},60160925094.720055,20053641701,null,null,{"$f":"\"New increase in \"&'Damage Inputs'!F7&\" per year:\"","v":"New increase in Damage per year:"},null,{"$f":"K3*(1-K4)","v":5.1190345620000043E-2},{"$f":"L3*(1-L4)","v":6.1411154046897079E-2},{"$f":"M3*(1-M4)","v":3.7079966827226585E-2}]
[]
[]
[]
["Year","Discount Rate","Discount Factor","No Structures or NSRs",null,"Structures, no NSRs",null,"Avoided by NSRs",null,"Structures and NSRs",null,"Structures, NSRs & PDC"]
[null,null,null,{"$f":"'Damage Inputs'!C10","v":"Damageº"},null,{"$f":"'Damage Inputs'!E10","v":"Damage¹"},null,{"$f":"'Damage Inputs'!F7&'Damage Inputs'!U31&CHAR(178)","v":"Damage[A]²"},null,{"$f":"'Damage Inputs'!F7&CHAR(178)","v":"Damage²"},null,{"$f":"'Damage Inputs'!F7&CHAR(179)","v":"Damage³"}]
[null,null,null,{"$f":"\"Total PV \"&D10&\":\"","v":"Total PV Damageº:"},{"$f":"SUM(E13:E113)","v":362182346992.22528},{"$f":"\"Total PV \"&F10&\":\"","v":"Total PV Damage¹:"},{"$f":"SUM(G13:G113)","v":120727449012.63731},{"$f":"\"Total PV \"&H10&\":\"","v":"Total PV Damage[A]²:"},{"$f":"SUM(I13:I113)","v":52422897803.877182},{"$f":"\"Total PV \"&J10&\":\"","v":"Total PV Damage²:"},{"$f":"SUM(K13:K113)","v":52817891720.866386},{"$f":"\"Total PV \"&L10&\":\"","v":"Total PV Damage³:"},{"$f":"SUM(M13:M113)","v":120272331256.78447}]
[null,null,null,"Damages","PV Damages","Damages","PV Damages","Damages Avoided","PV Damages Avoided","Damages","PV Damages","Damages","PV Damages"]
[{"$f":"B2","v":2010},{"$f":"IF((A13-A$13)<30,0.035,IF((A13-A$13)>75,0.025,0.03))","v":3.5000000000000003E-2},1,{"$f":"'Damage Inputs'!C13","v":3000000000},{"$f":"D13*$C13","v":3000000000},{"$f":"'Damage Inputs'!E13","v":1000000000},{"$f":"F13*$C13","v":1000000000},{"$f":"'Non-Res'!I57-'Non-Res'!I12","v":42503041.265398137},{"$f":"H13*$C13","v":42503041.265398137},{"$f":"'Non-Res'!J57","v":437496958.2546019},{"$f":"J13*$C13","v":437496958.2546019},{"$f":"J13","v":437496958.2546019},{"$f":"L13*$C13","v":437496958.2546019}]
[{"$f":"A13+1","v":2011},{"$f":"IF((A14-A$13)<30,0.035,IF((A14-A$13)>75,0.025,0.03))","v":3.5000000000000003E-2},{"$f":"C13/(1+B13)","v":0.96618357487922713},{"$f":"D$13+(($A14-$A$13)/($A$38-$A$13))*(D$38-D$13)","v":3170634485.3600001},{"$f":"D14*$C14","v":3063414961.7004833},{"$f":"F$13+(($A14-$A$13)/($A$38-$A$13))*(F$38-F$13)","v":1056878161.8},{"$f":"F14*$C14","v":1021138320.5797101},{"$f":"F14*$J$13/$F$13","v":462380981.03321499},{"$f":"H14*$C14","v":446744909.21083575},{"$f":"F14*$J$13/$F$13","v":462380981.03321499},{"$f":"J14*$C14","v":446744909.21083575},{"$f":"L13*(1+$K$5)","v":459892578.75535369},{"$f":"L14*$C14","v":444340655.80227411}]
[2012,3.5000000000000003E-2,{"$f":"C14/(1+B14)","v":0.93351070036640305},{"$f":"D$13+(($A15-$A$13)/($A$38-$A$13))*(D$38-D$13)","v":3341268970.7200003},3119110336.969358,{"$f":"F$13+(($A15-$A$13)/($A$38-$A$13))*(F$38-F$13)","v":1113756323.5999999},1039703445.6813462,487265003.81182802,454867094.97241759,487265003.81182802,454867094.97241759,483434638.80991334,451291408.25682127]
[2013,3.5000000000000003E-2,0.90194270566802237,3511903456.0799999,3167535705.221674,1170634485.4000001,1055845235.1099691,512149026.59044123,461929078.74822652,512149026.59044123,461929078.74822652,508181825.0552727,458350890.26166624]
[2014,3.5000000000000003E-2,0.87144222769857238,3682537941.4400001,3209119067.2729883,1227512647.2,1069706355.8041397,537033049.36905432,467993276.88992608,537033049.36905432,467993276.88992608,534195828.31765449,465520802.65642095]
[2015,3.5000000000000003E-2,0.84197316685852408,3853172426.8000002,3244267790.6447406,1284390809,1081422596.9377117,561917072.14766729,473119096.74804121,561917072.14766729,473119096.74804121,561541497.39799738,472802872.88666952]
[2016,3.5000000000000003E-2,0.81350064430775282,4023806912.1599998,3273369515.6121492,1341268970.8,1091123171.9357965,586801094.9262805,477363068.80302399,586801094.9262805,477363068.80302399,590287000.72977316,480198855.42016143]
[2017,3.5000000000000003E-2,0.78599096068381924,4194441397.5200005,3296793023.5687265,1398147132.5999999,1098931007.9296012,611685117.70489347,480778973.30086428,611685117.70489347,480778973.30086428,620503996.31212342,487710532.16951489]
[2018,3.5000000000000003E-2,0.75941155621625056,4365075882.8800001,3314889069.2199249,1455025294.4000001,1104963023.1543121,636569140.48350668,483417961.61382085,636569140.48350668,483417961.61382085,652267810.34193218,495339712.92153287]
[2019,3.5000000000000003E-2,0.73373097218961414,4535710368.2399998,3327991178.059248,1511903456.2,1109330392.7744637,661453163.26211977,485328672.53821069,661453163.26211977,485328672.53821069,685657624.99013627,503088235.77323455]
[2020,3.5000000000000003E-2,0.70891881370977217,4706344853.6000004,3336416410.5232038,1568781618,1112138803.602257,686337186.04073274,486557343.73289943,686337186.04073274,486557343.73289943,720756675.79036975,510957967.57470781]
[2021,3.5000000000000003E-2,0.68494571372924851,4876979338.96,3340466094.1667557,1625659779.8,1113488698.156044,711221208.81934595,487147918.49414581,711221208.81934595,487147918.49414581,757652459.13200104,518950804.37888873]
[2022,3.5000000000000003E-2,0.66178329828912907,5047613824.3199997,3340426525.148294,1682537941.5999999,1113475508.4886501,736105231.59795892,487142148.05478048,736105231.59795892,487142148.05478048,796436950.37481117,527068671.89837795]
[2023,3.5000000000000003E-2,0.63940415293635666,5218248309.6800003,3336569640.2625155,1739416103.4000001,1112189880.1983352,760989254.37657213,486579689.58832175,760989254.37657213,486579689.58832175,837206833.12903655,535313525.9694013]
[2024,3.5000000000000003E-2,0.61778179027667313,5388882795.0400009,3329153660.7109737,1796294265.2,1109717887.0189772,785873277.1551851,485498200.09152639,785873277.1551851,485498200.09152639,880063740.27233756,543687353.0230298]
[2025,3.5000000000000003E-2,0.59689061862480497,5559517280.3999996,3318423708.7532492,1853172427,1106141236.3704612,810757299.93379831,483933426.31206143,810757299.93379831,483933426.31206143,925114507.30450845,552192170.5637697]
[2026,3.5000000000000003E-2,0.57670591171478747,5730151765.7600002,3304612398.33672,1910050588.8000002,1101537466.2352707,835641322.7124114,481919290.88141215,835641322.7124114,481919290.88141215,972471438.67150223,560830027.65563977]
[2027,3.5000000000000003E-2,0.55720377943457733,5900786251.1200008,3287940400.7596555,1966928750.5999999,1095980133.712851,860525345.49102437,479487974.80684417,860525345.49102437,479487974.80684417,1022252587.7226751,569603005.41585135]
[2028,3.5000000000000003E-2,0.53836113955031628,6071420736.4799995,3268616986.3807931,2023806912.4000001,1089538995.5894711,885409368.26963758,476669996.47016776,885409368.26963758,476669996.47016776,1074582050.9991381,578513217.51621211]
[2029,3.5000000000000003E-2,0.520155690386779,6242055221.8400002,3246840543.3485842,2080685074.2,1082280181.2479675,910293391.04825068,473494287.27522504,910293391.04825068,473494287.27522504,1129590277.5868325,587562810.6923722]
[2030,3.5000000000000003E-2,0.50256588443167061,6412689707.2000008,3222799074.2848392,2137563236,1074266358.2289639,935177413.82686377,469988264.0804202,935177413.82686377,469988264.0804202,1187414394.3054943,596753965.26103723]
[2031,3.5000000000000003E-2,0.48557090283253201,6583324192.5599995,3196670671.8206086,2194441397.8000002,1065556890.7428297,960061436.60547686,466177898.5472191,960061436.60547686,466177898.5472191,1248198547.5441556,606088895.64527082]
[2032,3.5000000000000003E-2,0.46915063075606961,6753958677.9200001,3168623973.8465981,2251319559.5999999,1056207991.4198169,984945459.38408983,462087783.5303725,984945459.38408983,462087783.5303725,1312094262.5953228,615569850.90801573]
[2033,3.5000000000000003E-2,0.45328563358074364,6924593163.2800007,3138818599.3062611,2308197721.4000001,1046272866.5744278,1009829482.1627032,457741196.63063514,1009829482.1627032,457741196.63063514,1379260821.3835964,625199115.29396033]
[2034,3.5000000000000003E-2,0.43795713389443836,7095227648.6399994,3107405565.3269491,2365075883.1999998,1035801855.2491294,1034713504.941316,453160161.02596754,1034713504.941316,453160161.02596754,1449865659.5303478,634979008.77988076]
[2035,3.5000000000000003E-2,0.42314698926998878,{"$f":"E3","v":7265862134},3074527686.4529157,{"$f":"F3","v":2421954045},1024842562.2920209,1059597527.7199292,448365503.69261152,1059597527.7199292,448365503.69261152,1524084783.7442756,644911887.63359213]
[2036,3.5000000000000003E-2,0.40883767079225974,{"$f":"D$38+(($A39-$A$38)/($A$63-$A$38))*(D$63-D$38)","v":7761645443.7717657},3173253044.747004,{"$f":"F$38+(($A39-$A$38)/($A$63-$A$38))*(F$63-F$38)","v":2587215148.2800002},1057751015.0612462,1131898757.722729,462762851.68001282,1131898757.722729,462762851.68001282,{"$f":"L38*(1+$L$5)","v":1617680589.1793272},661368764.16592658]
[2037,3.5000000000000003E-2,0.39501224231136212,{"$f":"D$38+(($A40-$A$38)/($A$63-$A$38))*(D$63-D$38)","v":8257428753.5435305},3261785447.6635461,{"$f":"F$38+(($A40-$A$38)/($A$63-$A$38))*(F$63-F$38)","v":2752476251.5599999},1087261816.0374885,1204199987.7255282,475673737.34277564,1204199987.7255282,475673737.34277564,1717024221.0400941,678245587.65596747]
[2038,{"$f":"IF((A41-A$13)<30,0.035,IF((A41-A$13)>75,0.025,0.03))","v":3.5000000000000003E-2},0.38165434039745133,8753212063.3152962,3340701376.3836136,2917737354.8400002,1113567125.6144648,1276501217.7283282,487182230.26864851,1276501217.7283282,487182230.26864851,1822468659.9806409,695553074.31993854]
[2039,3.5000000000000003E-2,0.36874815497338298,9248995373.0870609,3410549979.1832099,3082998458.1199999,1136849993.2175345,1348802447.7311275,497368414.02443612,1348802447.7311275,497368414.02443612,1934388563.6043541,713302213.83071804]
[2040,0.03,0.35627841060230242,9744778682.8588257,3471854260.8001404,3248259561.4000001,1157284753.7593241,1421103677.7339275,506308559.60413027,1421103677.7339275,506308559.60413027,2053181597.6704171,731504276.29591215]
[2041,0.03,0.34590136951679845,10240561992.630592,3542224417.8725963,3413520664.6799998,1180741472.7867041,1493404907.7367268,516570802.82924181,1493404907.7367268,516570802.82924181,2179269849.0512094,753812425.33348]
[2042,0.03,0.33582657234640628,10736345302.402357,3605550042.4332242,3578781767.96,1201850014.3098187,1565706137.7395265,525805725.53879547,1565706137.7395265,525805725.53879547,2313101325.4610515,776800889.61951411]
[2043,0.03,0.32604521587029733,11232128612.174122,3662181798.0392547,3744042871.2399998,1220727266.1810935,{"$f":"F46*$J$13/$F$13","v":1638007367.742326},534064465.81268418,{"$f":"F46*$J$13/$F$13","v":1638007367.742326},534064465.81268418,2455151547.2850218,800490416.2288394]
[2044,0.03,0.31654875327213333,11727911921.945889,3712455897.3773599,3909303974.52,1237485299.2961016,1710308597.7451255,541396054.32683003,1710308597.7451255,541396054.32683003,2605925237.1638203,824902384.94459569]
[2045,0.03,0.30732888667197411,12223695231.717653,3756694646.581305,4074565077.8000002,1252231549.0327797,1782609827.7479255,547847493.73228943,1782609827.7479255,547847493.73228943,2765958113.3379846,850058827.55347681]
[2046,0.03,0.29837755987570302,12719478541.489418,3795206970.1009784,4239826181.0799999,1265068990.2077711,1854911057.7507248,553463835.19812047,1854911057.7507248,553463835.19812047,2935818793.1234484,875982447.72940588]
[2047,0.03,0.28968695133563399,13215261851.261183,3828288916.7939587,4405087284.3599997,1276096305.7736154,1927212287.7535245,558288252.21589112,1927212287.7535245,558288252.21589112,3116110813.2817283,902696641.52358687]
[2048,0.03,0.28124946731614953,13711045161.032949,3856224147.8881865,4570348387.6399994,1285408049.4729726,1999513517.7563238,562362111.76040637,1999513517.7563238,562362111.76040637,3307474774.4633741,930225518.47942579]
[2049,0.03,0.2730577352583976,14206828470.804714,3879284407.4424591,4735609490.9200001,1293094802.6587884,2071814747.7591238,565725042.8980546,2071814747.7591238,565725042.8980546,3510590617.3441706,958593923.39137912]
[2050,0.03,0.26510459733825009,14702611780.576479,3897729975.9103398,4900870594.1999998,1299243325.4822614,2144115977.7619233,568415002.93108308,2144115977.7619233,568415002.93108308,3726180038.5414853,987827458.72736561]
[2051,0.03,0.25738310421189331,15198395090.348244,3911810107.3926296,5066131697.4799995,1303936702.6436706,2216417207.7647228,570468341.16314125,2216417207.7647228,570468341.16314125,3955009054.8948298,1017952507.7349776]
[2052,0.03,0.24988650894358574,15694178400.12001,3921763451.1438193,5231392800.7600002,1307254483.8945239,2288718437.7675228,571919860.36854362,2288718437.7675228,571919860.36854362,4197890725.221849,1048996258.2523452]
[2053,0.03,0.24260826111027742,16189961709.891775,3927818457.8788171,5396653904.04,1309272819.4731343,2361019667.7703223,572802876.04492283,2361019667.7703223,572802876.04492283,4455688039.2204885,1080986727.2451444]
[2054,0.03,0.23554200107793924,16685745019.66354,3930193771.4078088,5561915007.3199997,1310064590.6495738,2433320897.7731214,573149273.52624857,2433320897.7731214,573149273.52624857,4729316983.7819748,1113952786.0918903]
[2055,0.03,0.2286815544446012,17181528329.435307,3929098606.1092181,5727176110.6000004,1309699535.5499933,2505622127.7759218,572989563.03058696,2505622127.7759218,572989563.03058696,5019749797.6096163,1147924186.6403394]
[2056,0.03,0.22202092664524387,17677311639.207069,3924733110.7335086,5892437213.8799992,1308244370.4245565,2577923357.7787209,572352932.71445012,2577923357.7787209,572352932.71445012,5328018425.7075014,1182931588.0585129]
[2057,0.03,0.215554297713829,18173094948.978836,3917288719.0138659,6057698317.1599998,1305762906.5176675,2650224587.7815204,571267299.80316758,2650224587.7815204,571267299.80316758,5655218186.0133314,1219006584.5045776]
[2058,0.03,0.20927601719789224,18668878258.750603,3906948487.5436478,6222959420.4400005,1302316162.6937871,2722525817.7843204,569759359.86433709,2722525817.7843204,569759359.86433709,6002511661.2034101,1256181733.6405535]
[2059,0.03,0.20318059922125459,19164661568.522366,3893887421.364923,6388220523.7199993,1297962473.9669464,2794827047.7871194,567854634.28915679,2794827047.7871194,567854634.28915679,6371132829.4978695,1294490586.0155845]
[2060,0.03,0.19726271769053844,{"$f":"E4","v":19660444878.294132},3878272787.6973276,{"$f":"F4","v":6553481627},1292757596.0770316,2867128277.7899199,565577516.04423261,2867128277.7899199,565577516.04423261,6762391449.1434069,1333967715.3452871]
[2061,0.03,0.19151720164129946,{"$f":"D$63+(($A64-$A$63)/($A$113-$A$63))*(D$113-D$63)","v":20470454482.62265},3920444158.8374844,{"$f":"F$63+(($A64-$A$63)/($A$113-$A$63))*(F$113-F$63)","v":6823484828.4799995},1306814719.7923517,2985253857.1564236,571727464.91149378,2985253857.1564236,571727464.91149378,{"$f":"L63*(1+$M$5)","v":7013140699.7503653},1343137081.5328946]
[2062,0.03,0.18593903071970821,{"$f":"D$63+(($A65-$A$63)/($A$113-$A$63))*(D$113-D$63)","v":21280464086.951168},3956868865.5932608,{"$f":"F$63+(($A65-$A$63)/($A$113-$A$63))*(F$113-F$63)","v":7093488029.96},1318956288.712615,3103379436.5229282,577039364.3825475,3103379436.5229282,577039364.3825475,7273187724.2517815,1352369475.6898568]
[2063,0.03,0.18052333079583321,22090473691.279686,3987845889.6075335,7363491231.4399996,1329281963.3854604,3221505015.8894324,581556815.64384389,3221505015.8894324,581556815.64384389,7542877283.795229,1361665331.0549421]
[2064,0.03,0.17526536970469245,22900483295.608208,4013661671.2209063,7633494432.9200001,1337887223.9244354,3339630595.2559371,585321590.95463395,3339630595.2559371,585321590.95463395,7822566923.2601967,1371025083.8448968]
[2065,0.03,0.17016055311135189,23710492899.936726,4034590586.3960152,7903497634.3999996,1344863528.9837651,3457756174.6224413,588373703.19794691,3457756174.6224413,588373703.19794691,8112627445.2784443,1380449173.2749138]
[2066,0.03,0.16520442049645814,24520502504.265244,4050895406.4990902,8173500835.8800001,1350298469.0188715,3575881753.988946,590751472.93160212,3575881753.988946,590751472.93160212,8413443401.8310165,1389938041.5792425]
[2067,0.03,0.16039264125869723,25330512108.593761,4062827741.5327654,8443504037.3600006,1354275914.0306442,3694007333.3554511,592491593.02587771,3694007333.3554511,592491593.02587771,8725413604.0736599,1399492134.0319431]
[2068,0.03,0.15572101093077401,26140521712.922279,4070628467.3941054,8713507238.8400002,1356876155.984782,3812132912.7219548,593629190.9715389,3812132912.7219548,593629190.9715389,9048951651.0665436,1409111898.9677787]
[2069,0.03,0.15118544750560584,26950531317.250797,4074528137.7124066,8983510440.3199997,1358176046.0910614,3930258492.0884595,594197888.93910134,3930258492.0884595,594197888.93910134,9384486478.1092682,1418797787.8032565]
[2070,0.03,0.14678198786952024,27760540921.579315,4074747380.8025751,9253513641.7999992,1358249127.1211276,4048384071.4549632,594229861.6674614,4048384071.4549632,594229861.6674614,9732462925.4081154,1428550255.0578094]
[2071,0.03,0.14250678433934003,28570550525.907837,4071497282.2517657,9523516843.2800007,1357165760.9373753,4166509650.8214688,593755892.25739396,4166509650.8214688,593755892.25739396,10093342327.82946,1438369758.3751252]
[2072,0.03,0.13835610130033013,29380560130.236351,4064979753.639421,9793520044.7600002,1354993251.3996282,4284635230.1879725,592805425.94285047,4284635230.1879725,592805425.94285047,10467603126.521219,1448256758.5446222]
[2073,0.03,0.13432631194206809,30190569734.564873,4055387887.8739209,10063523246.24,1351795962.810688,4402760809.5544767,591406621.91052687,4402760809.5544767,591406621.91052687,10855741503.2132,1458211719.5230715]
[2074,0.03,0.1304138950893865,31000579338.893391,4042906301.6126451,10333526447.720001,1347635434.0563569,4520886388.9209824,589586403.23577642,4520886388.9209824,589586403.23577642,11258272038.037292,1468235108.4563689]
[{"$f":"A77+1","v":2075},{"$f":"IF((A78-A$13)<30,0.035,IF((A78-A$13)>75,0.025,0.03))","v":0.03},0.12661543212561796,31810588943.221909,{"$f":"D78*$C78","v":4027711465.2164469},10603529649.200001,{"$f":"F78*$C78","v":1342570488.5902603},{"$f":"F78*$J$13/$F$13","v":4639011968.2874861},{"$f":"H78*$C78","v":587370505.0006336},{"$f":"F78*$J$13/$F$13","v":4639011968.2874861},{"$f":"J78*$C78","v":587370505.0006336},11675728391.739609,{"$f":"L78*$C78","v":1478327395.701457}]
[2076,0.03,{"$f":"C78/(1+B78)","v":0.12292760400545433},32620598547.550426,4009972020.6741776,10873532850.68,1336657340.40869,4757137547.6539907,584783520.65748787,4757137547.6539907,584783520.65748787,12108664013.18902,1488489054.8483953]
[2077,0.03,0.11934718835481002,33430608151.878944,3989849087.9181437,11143536052.16,1329949696.1557555,4875263127.0204945,581848946.6997751,4875263127.0204945,581848946.6997751,12557652873.120102,1498720562.7425861]
[2078,0.03,0.11587105665515536,34240617756.207462,3967496559.9370337,11413539253.639999,1322498853.49436,4993388706.3869991,578589225.69898093,4993388706.3869991,578589225.69898093,13023290225.083221,1509022399.507149]
[2079,0.03,0.11249617150985958,35050627360.53598,3943061387.0790324,11683542455.119999,1314353795.8739052,5111514285.7535028,575025787.76522338,5111514285.7535028,575025787.76522338,13506193394.610651,1519395048.5654523]
[2080,0.03,0.10921958399015493,35860636964.864502,3916683850.9244728,11953545656.6,1305561283.8211753,5229639865.1200085,571179090.48673725,5229639865.1200085,571179090.48673725,14007002597.64492,1529838996.6637976]
[2081,0.03,0.10603843105840284,36670646569.193016,3888497828.0944304,12223548858.08,1296165942.8765349,5347765444.4865122,567068657.40169203,5347765444.4865122,567068657.40169203,14526381789.31447,1540354733.8942609]
[2082,0.03,0.10294993306641052,37480656173.521538,3858631044.3491888,12493552059.560001,1286210348.2934175,5465891023.8530169,562713115.05396211,5465891023.8530169,562713115.05396211,15065019544.181879,1550942753.7176907]
[2083,0.03,9.9951391326612155E-2,38290665777.850052,3827205319.3184066,12763555261.040001,1275735106.6150484,5584016603.2195215,558130228.68269396,5584016603.2195215,558130228.68269396,15623629969.131662,1561603552.9868641]
[2084,0.03,9.7040185753992383E-2,39100675382.178574,3794336802.1931658,13033558462.52,1264778934.2384603,5702142182.5860262,553336936.59382355,5702142182.5860262,553336936.59382355,16202953650.107927,1572337631.9698021]
[2085,0.03,9.4213772576691626E-2,39910684986.507095,3760136198.6987605,13303561664,1253378733.0720892,5820267761.9525309,548349383.26004565,5820267761.9525309,548349383.26004565,16803758633.95702,1583145494.373245]
[2086,2.5000000000000001E-2,9.1469682113292844E-2,40720694590.835609,3724708989.6562166,13573564865.48,1241569663.389616,5938393341.3190336,543182951.19414699,5938393341.3190336,543182951.19414699,17426841446.676868,1594027647.3662896]
[2087,2.5000000000000001E-2,8.9238714256871077E-2,41530704195.164131,3706146644.5588889,13843568066.959999,1235382215.0229886,6056518920.6855383,540475961.35439003,6056518920.6855383,540475961.35439003,18073028149.422985,1612813794.7827451]
[2088,2.5000000000000001E-2,8.7062160250605938E-2,42340713799.492645,3686274009.936471,14113571268.440001,1228758003.481271,6174644500.0520439,537577888.95405364,6174644500.0520439,537577888.95405364,18743175433.671124,1631821343.2114959]
[2089,2.5000000000000001E-2,8.4938692927420428E-2,43150723403.821167,3665166044.79322,14383574469.919998,1221722015.0992188,6292770079.4185476,534499665.43859106,6292770079.4185476,534499665.43859106,19438171756.988537,1651052901.9373057]
[2090,2.5000000000000001E-2,8.2867017490166284E-2,43960733008.149681,3642894831.0668697,14653577671.4,1214298277.1894138,6410895658.7850513,531251802.68417197,6410895658.7850513,531251802.68417197,20158938520.919605,1670511110.9962318]
[2091,2.5000000000000001E-2,8.0845870722113453E-2,44770742612.478203,3619529669.3814287,14923580872.880001,1206509889.9598615,6529021238.151557,527844406.9615339,6529021238.151557,527844406.9615339,20906431292.547405,1690198641.5380347]
[2092,2.5000000000000001E-2,7.8874020216696053E-2,45580752216.806717,3595137171.8406262,15193584074.360001,1198379057.4451418,6647146817.5180616,524287192.46826643,6647146817.5180616,524287192.46826643,21681641071.350754,1710118196.1928668]
[2093,2.5000000000000001E-2,7.6950263626044943E-2,46390761821.135239,3569781351.9494176,15463587275.84,1189927117.4802423,6765272396.8845663,520589494.44227231,6765272396.8845663,520589494.44227231,{"$f":"L95*(1+$M$5)","v":22485595603.036274},1730272509.4422784]
[2094,2.5000000000000001E-2,7.5073427927848727E-2,47200771425.46376,3543523711.748415,15733590477.320002,1181174570.7453701,6883397976.25107,516760281.86878449,6883397976.25107,516760281.86878449,23319360742.087292,1750664347.9945953]
[2095,2.5000000000000001E-2,7.3242368710096331E-2,48010781029.792274,3516423326.2437444,16003593678.799999,1172141108.9092364,7001523555.6175737,512808169.79296702,7001523555.6175737,512808169.79296702,24184041864.836018,1771296511.1647253]
[2096,2.5000000000000001E-2,7.1455969473264713E-2,48820790634.120789,3488536925.2123828,16273596880.279999,1162845641.8975034,7119649134.9840784,508741431.24977785,7119649134.9840784,508741431.24977785,25080785334.932396,1792171831.2584345]
[2097,2.5000000000000001E-2,6.9713140949526561E-2,49630800238.44931,3459918972.460813,16543600081.76,1153306324.3123341,7237774714.350584,504568008.82244164,7237774714.350584,504568008.82244164,26010780023.152481,1813293173.9611588]
[2098,2.5000000000000001E-2,6.8012820438562507E-2,50440809842.777832,3430621742.612525,16813603283.24,1143540581.0282271,7355900293.7170868,500295525.84054941,7355900293.7170868,500295525.84054941,26975258883.561264,1834663438.7313905]
[2099,2.5000000000000001E-2,6.6353971159573186E-2,51250819447.106354,3400695395.4977875,17083606484.720001,1133565131.9886084,7474025873.0835924,495931297.2284925,7474025873.0835924,495931297.2284925,27975500588.119564,1856285559.1987083]
[2100,2.5000000000000001E-2,6.4735581619095803E-2,52060829051.434868,3370188048.2169557,17353609686.200001,1123396016.2269316,7592151452.4500971,491482340.01462001,7592151452.4500971,491482340.01462001,29012831221.902096,1878162503.5664942]
[2101,2.5000000000000001E-2,6.3156664994239817E-2,52870838655.763382,3339145844.9465523,17623612887.68,1113048615.1353731,7710277031.8166008,486955383.51122278,7710277031.8166008,486955383.51122278,30088626041.174149,1900297275.0193958]
[2102,2.5000000000000001E-2,6.1616258530965681E-2,53680848260.091904,3307613024.5553622,17893616089.16,1102537675.0035295,7828402611.1831055,482356879.17514503,7828402611.1831055,482356879.17514503,31204311296.657711,1922692912.1355944]
[2103,{"$f":"IF((A106-A$13)<30,0.035,IF((A106-A$13)>75,0.025,0.03))","v":2.5000000000000001E-2},6.0113422957039697E-2,54490857864.420425,3275631986.0958381,18163619290.639999,1091877328.8488877,7946528190.5496092,477693010.158548,7946528190.5496092,477693010.158548,32361366124.404232,1945352489.3039281]
[2104,{"$f":"IF((A107-A$13)<30,0.035,IF((A107-A$13)>75,0.025,0.03))","v":2.5000000000000001E-2},5.8647241909307028E-2,55300867468.748947,3243243352.2342467,18433622492.120003,1081081117.560205,8064653769.9161148,472969700.5590753,8064653769.9161148,472969700.5590753,33561324506.780876,1968279117.1459324]
[2105,2.5000000000000001E-2,5.7216821374933689E-2,56110877073.077454,3210486030.6811347,18703625693.599998,1070162010.3743314,8182779349.2826185,468192624.37839973,8182779349.2826185,468192624.37839973,34805777306.170097,1991475942.9428551]
[2106,2.5000000000000001E-2,5.5821289146276772E-2,56920886677.405975,3177397273.6819324,18973628895.080002,1059132424.7064127,8300904928.6491241,463367214.19787669,8300904928.6491241,463367214.19787669,36096374374.07872,2014946151.0677035]
[{"$f":"A109+1","v":2107},2.5000000000000001E-2,5.4459794289050512E-2,57730896281.734497,3144012735.625772,19243632096.559998,1048004245.3528273,8419030508.015626,458498669.5797714,8419030508.015626,458498669.5797714,37434826738.452713,2038692963.4223824]
[{"$f":"A110+1","v":2108},2.5000000000000001E-2,5.3131506623463921E-2,58540905886.063019,3110366528.8289351,19513635298.040001,1036788843.0856717,8537156087.3821325,453591965.2022891,8537156087.3821325,453591965.2022891,38822908872.097511,2062719639.8799851]
[{"$f":"A111+1","v":2109},2.5000000000000001E-2,5.1835616218013587E-2,59350915490.391525,3076491277.5476928,19783638499.52,1025497092.6570369,8655281666.7486362,448651858.73639131,8655281666.7486362,448651858.73639131,40262461045.211327,2087029478.7322965]
[{"$f":"A112+1","v":2110},2.5000000000000001E-2,5.0571332895623017E-2,{"$f":"E5","v":60160925094.720055},3042418170.2737284,{"$f":"F5","v":20053641701},1014139390.2308189,8773407246.1151409,443682898.47215998,8773407246.1151409,443682898.47215998,41755391765.150269,2111625817.1425703]