{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Cover","Guidance","Control_Panel","Damage_Costs_User_Interface","Outputs","Damage_Costs_and_Assumptions"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":6,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["Damage Costs Appraisal Toolkit"]
[]
["Original Version: January 2019"]
["Last Updated: February 2023"]
[]
["Queries and comments on this toolkit should be referred to:"]
[]
["Department for Environment Food & Rural Affairs"]
["Ground Floor"]
["Seacole Building"]
["2 Marsham Street"]
["London"]
["SW1P 4DF"]
[]
["Produced by:"]
["Daniella Murphy"]
["Laurence Mounce"]
[]
["Email:","igcb@defra.gov.uk"]

{"sheet":"Guidance","index":1,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["This toolkit allows appraisers to calculate the economic impact of policies which affect air quality, using the damage cost approach. "]
["This tool is designed to be used in conjunction with the Air Quality Damage Costs Guidance: ",null,null,null,null,null,null,null,null,null,"https://www.gov.uk/government/publications/assess-the-impact-of-air-quality"]
["It is only appropriate for small air quality impacts (below £50 million)."]
["Proposals with impacts over £50 million should be assessed using the impact pathway approach. In these cases Defra should be contacted for advice. "]
["Proposals that affect compliance should use the damage cost (small air quality impacts) or the impact pathway approach (large air quality impacts) and ensure any breech of legal limits is mitigated against within the scheme design"]
["The tool calculates a central present value along with high and low sensitivity values for up to 5 pollutants (NOx, SO2, PM2.5, VOC and NH3)."]
["All adjustments are automated in this tool - no extra calculations are necessary unless PM is being used - in which case please use the conversion factors provided in the Assumptions sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The appraisal is calculated with the following steps:"]
["1) Complete the input boxes (Start Year, End Year, Price Base Year and Number of Pollutants) in the Control Panel tab"]
["2) Select the pollutants to be assessed in the Damage Costs User Interface tab and then fill in the change in emissions expected for each appraisal year  "]
["3) View outputs in Outputs tab"]
[]
["Cell Type Key:"]
[]
[null,null,null,"For user input"]
[]
[null,null,null,"Automated values"]
[]
[null,null,null,"Automated output"]

{"sheet":"Control_Panel","index":2,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Control Panel"]
[]
["Start Year",null,null,2024,null,"Please type the year at which the policy will start from, the start year is also the discount year"]
[]
["End Year",null,null,2033,null,"Please type the year at which the appraisal will end"]
[]
["Appraisal Period",null,null,{"$f":"(D5-D3)+1","v":10},null,"Autofills the number of years for which the policy is reviewed for"]
[]
["Price Base Year",null,null,2020,null,"Please type the price base year for your appraisal"]
[]
["Number of pollutants",null,null,1,null,"Please type the number of pollutants to be assessed"]
[]
["Note: if you are assessing PM10 impacts, please convert these to PM2.5 using conversion factors found in the Assumptions sheet"]
[]
["Key assumptions:",null,null,"Health discount rate",null,"1.50% from appraisal year 0 to 30"]
[null,null,null,null,null,"1.29% from appraisal year 31 to 75"]
[null,null,null,null,null,"1.07% from appraisal year 76 to 125"]

{"sheet":"Damage_Costs_User_Interface","index":3,"n_rows":106,"n_cols":130,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["Damage Cost User Interface"]
[]
[null,"Pollutant",null,"NOx","Part A Category 1",null,null,null,{"$f":"IF(COUNTIF($B$3:G3, \"Pollutant\")+1<=Control_Panel!$D$11, \"Pollutant\", \"\")","v":""},null,null,null,null,null,null,{"$f":"IF(COUNTIF($B$3:N3, \"Pollutant\")+1<=Control_Panel!$D$11, \"Pollutant\", \"\")","v":""}]
[]
[null,{"$f":"IF(COUNTIF($B$3:$Q$3, \"Pollutant\")+1<=Control_Panel!$D$11, \"Pollutant\", \"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(COUNTIF($B$3:$Q$3, \"Pollutant\"), COUNTIF($B$5:$G$5, \"Pollutant\")+1)<=Control_Panel!$D$11, \"Pollutant\", \"\")","v":""}]
[]
["Note: If you are assessing PM10 impacts, please convert these to PM2.5 using conversion factors found in the Assumptions sheet"]
[]
[{"$f":"IF($E$3=\"\", \"\", $D$3&\" \"&$E$3)","v":"NOx Part A Category 1"}]
[null,null,null,"Year",{"$f":"IF(Control_Panel!$D$3=\"\", \"\", Control_Panel!$D$3)","v":2024},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E10+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F10+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G10+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H10+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I10+1, \"\")","v":2029},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J10+1, \"\")","v":2030},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K10+1, \"\")","v":2031},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L10+1, \"\")","v":2032},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M10+1, \"\")","v":2033},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX10+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY10+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)",null,null,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($E$3=\"\",\"\",INDEX(Damage_Costs_and_Assumptions!$E$7:$E$97,MATCH(Damage_Costs_User_Interface!$A$9,Damage_Costs_and_Assumptions!$C$7:$C$97,0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114,MATCH(Control_Panel!$D$9,Damage_Costs_and_Assumptions!$E$113:$DK$113,0))/Damage_Costs_and_Assumptions!$AK$114))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$13, \"\"))","v":2972.4837461080692},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$13, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$13, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E13*E11)=1, E13*E11, \"\")","v":728.25851779647689},728.25851779647689,728.25851779647689,728.25851779647689,728.25851779647689,728.25851779647689,728.25851779647689,728.25851779647689,728.25851779647689,728.25851779647689,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK13*AK11)=1, AK13*AK11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ13*BQ11)=1, BQ13*BQ11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW13*CW11)=1, CW13*CW11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E14)=1, E14*Damage_Costs_and_Assumptions!E$120, \"\")","v":728.25851779647689},{"$f":"IF(COUNT(F14)=1, F14*Damage_Costs_and_Assumptions!F$120, \"\")","v":717.49607664677535},{"$f":"IF(COUNT(G14)=1, G14*Damage_Costs_and_Assumptions!G$120, \"\")","v":706.8926863515029},{"$f":"IF(COUNT(H14)=1, H14*Damage_Costs_and_Assumptions!H$120, \"\")","v":696.44599640542162},{"$f":"IF(COUNT(I14)=1, I14*Damage_Costs_and_Assumptions!I$120, \"\")","v":686.15369103982425},{"$f":"IF(COUNT(J14)=1, J14*Damage_Costs_and_Assumptions!J$120, \"\")","v":676.0134887091865},{"$f":"IF(COUNT(K14)=1, K14*Damage_Costs_and_Assumptions!K$120, \"\")","v":666.02314158540548},{"$f":"IF(COUNT(L14)=1, L14*Damage_Costs_and_Assumptions!L$120, \"\")","v":656.18043505951277},{"$f":"IF(COUNT(M14)=1, M14*Damage_Costs_and_Assumptions!M$120, \"\")","v":646.4831872507516},{"$f":"IF(COUNT(N14)=1, N14*Damage_Costs_and_Assumptions!N$120, \"\")","v":636.9292485229081},{"$f":"IF(COUNT(O14)=1, O14*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P14)=1, P14*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q14)=1, Q14*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R14)=1, R14*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S14)=1, S14*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T14)=1, T14*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U14)=1, U14*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V14)=1, V14*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W14)=1, W14*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X14)=1, X14*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y14)=1, Y14*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z14)=1, Z14*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA14)=1, AA14*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB14)=1, AB14*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC14)=1, AC14*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD14)=1, AD14*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE14)=1, AE14*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF14)=1, AF14*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG14)=1, AG14*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH14)=1, AH14*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI14)=1, AI14*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ14)=1, AJ14*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK14)=1, AK14*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL14)=1, AL14*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM14)=1, AM14*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN14)=1, AN14*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO14)=1, AO14*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP14)=1, AP14*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ14)=1, AQ14*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR14)=1, AR14*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS14)=1, AS14*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT14)=1, AT14*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU14)=1, AU14*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV14)=1, AV14*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW14)=1, AW14*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX14)=1, AX14*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY14)=1, AY14*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ14)=1, AZ14*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA14)=1, BA14*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB14)=1, BB14*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC14)=1, BC14*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD14)=1, BD14*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE14)=1, BE14*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF14)=1, BF14*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG14)=1, BG14*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH14)=1, BH14*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI14)=1, BI14*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ14)=1, BJ14*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK14)=1, BK14*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL14)=1, BL14*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM14)=1, BM14*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN14)=1, BN14*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO14)=1, BO14*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP14)=1, BP14*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ14)=1, BQ14*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR14)=1, BR14*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS14)=1, BS14*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT14)=1, BT14*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU14)=1, BU14*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV14)=1, BV14*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW14)=1, BW14*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX14)=1, BX14*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY14)=1, BY14*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ14)=1, BZ14*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA14)=1, CA14*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB14)=1, CB14*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC14)=1, CC14*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD14)=1, CD14*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE14)=1, CE14*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF14)=1, CF14*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG14)=1, CG14*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH14)=1, CH14*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI14)=1, CI14*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ14)=1, CJ14*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK14)=1, CK14*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL14)=1, CL14*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM14)=1, CM14*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN14)=1, CN14*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO14)=1, CO14*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP14)=1, CP14*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ14)=1, CQ14*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR14)=1, CR14*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS14)=1, CS14*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT14)=1, CT14*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU14)=1, CU14*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV14)=1, CV14*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW14)=1, CW14*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX14)=1, CX14*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY14)=1, CY14*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ14)=1, CZ14*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA14)=1, DA14*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB14)=1, DB14*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC14)=1, DC14*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD14)=1, DD14*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE14)=1, DE14*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF14)=1, DF14*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG14)=1, DG14*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH14)=1, DH14*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI14)=1, DI14*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ14)=1, DJ14*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK14)=1, DK14*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL14)=1, DL14*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM14)=1, DM14*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN14)=1, DN14*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO14)=1, DO14*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP14)=1, DP14*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ14)=1, DQ14*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR14)=1, DR14*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS14)=1, DS14*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT14)=1, DT14*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU14)=1, DU14*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV14)=1, DV14*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW14)=1, DW14*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX14)=1, DX14*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY14)=1, DY14*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ14)=1, DZ14*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E15:XFD15)","v":6816.8764693677667}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$D$7:$D$97, MATCH(Damage_Costs_User_Interface!$A$9, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$18, \"\"))","v":985.24276803077396},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$18, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$18, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E18*E11)=1, E18*E11, \"\")","v":241.38447816753961},241.38447816753961,241.38447816753961,241.38447816753961,241.38447816753961,241.38447816753961,241.38447816753961,241.38447816753961,241.38447816753961,241.38447816753961,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK18*AK11)=1, AK18*AK11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ18*BQ11)=1, BQ18*BQ11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW18*CW11)=1, CW18*CW11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E19)=1, E19*Damage_Costs_and_Assumptions!E$120, \"\")","v":241.38447816753961},{"$f":"IF(COUNT(F19)=1, F19*Damage_Costs_and_Assumptions!F$120, \"\")","v":237.81721986949719},{"$f":"IF(COUNT(G19)=1, G19*Damage_Costs_and_Assumptions!G$120, \"\")","v":234.30267967438149},{"$f":"IF(COUNT(H19)=1, H19*Damage_Costs_and_Assumptions!H$120, \"\")","v":230.84007849692759},{"$f":"IF(COUNT(I19)=1, I19*Damage_Costs_and_Assumptions!I$120, \"\")","v":227.4286487654459},{"$f":"IF(COUNT(J19)=1, J19*Damage_Costs_and_Assumptions!J$120, \"\")","v":224.06763425167085},{"$f":"IF(COUNT(K19)=1, K19*Damage_Costs_and_Assumptions!K$120, \"\")","v":220.75628990312401},{"$f":"IF(COUNT(L19)=1, L19*Damage_Costs_and_Assumptions!L$120, \"\")","v":217.4938816779547},{"$f":"IF(COUNT(M19)=1, M19*Damage_Costs_and_Assumptions!M$120, \"\")","v":214.2796863822214},{"$f":"IF(COUNT(N19)=1, N19*Damage_Costs_and_Assumptions!N$120, \"\")","v":211.11299150957777},{"$f":"IF(COUNT(O19)=1, O19*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P19)=1, P19*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q19)=1, Q19*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R19)=1, R19*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S19)=1, S19*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T19)=1, T19*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U19)=1, U19*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V19)=1, V19*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W19)=1, W19*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X19)=1, X19*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y19)=1, Y19*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z19)=1, Z19*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA19)=1, AA19*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB19)=1, AB19*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC19)=1, AC19*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD19)=1, AD19*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE19)=1, AE19*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF19)=1, AF19*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG19)=1, AG19*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH19)=1, AH19*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI19)=1, AI19*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ19)=1, AJ19*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK19)=1, AK19*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL19)=1, AL19*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM19)=1, AM19*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN19)=1, AN19*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO19)=1, AO19*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP19)=1, AP19*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ19)=1, AQ19*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR19)=1, AR19*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS19)=1, AS19*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT19)=1, AT19*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU19)=1, AU19*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV19)=1, AV19*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW19)=1, AW19*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX19)=1, AX19*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY19)=1, AY19*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ19)=1, AZ19*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA19)=1, BA19*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB19)=1, BB19*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC19)=1, BC19*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD19)=1, BD19*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE19)=1, BE19*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF19)=1, BF19*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG19)=1, BG19*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH19)=1, BH19*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI19)=1, BI19*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ19)=1, BJ19*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK19)=1, BK19*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL19)=1, BL19*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM19)=1, BM19*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN19)=1, BN19*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO19)=1, BO19*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP19)=1, BP19*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ19)=1, BQ19*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR19)=1, BR19*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS19)=1, BS19*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT19)=1, BT19*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU19)=1, BU19*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV19)=1, BV19*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW19)=1, BW19*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX19)=1, BX19*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY19)=1, BY19*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ19)=1, BZ19*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA19)=1, CA19*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB19)=1, CB19*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC19)=1, CC19*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD19)=1, CD19*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE19)=1, CE19*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF19)=1, CF19*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG19)=1, CG19*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH19)=1, CH19*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI19)=1, CI19*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ19)=1, CJ19*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK19)=1, CK19*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL19)=1, CL19*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM19)=1, CM19*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN19)=1, CN19*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO19)=1, CO19*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP19)=1, CP19*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ19)=1, CQ19*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR19)=1, CR19*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS19)=1, CS19*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT19)=1, CT19*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU19)=1, CU19*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV19)=1, CV19*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW19)=1, CW19*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX19)=1, CX19*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY19)=1, CY19*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ19)=1, CZ19*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA19)=1, DA19*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB19)=1, DB19*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC19)=1, DC19*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD19)=1, DD19*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE19)=1, DE19*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF19)=1, DF19*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG19)=1, DG19*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH19)=1, DH19*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI19)=1, DI19*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ19)=1, DJ19*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK19)=1, DK19*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL19)=1, DL19*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM19)=1, DM19*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN19)=1, DN19*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO19)=1, DO19*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP19)=1, DP19*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ19)=1, DQ19*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR19)=1, DR19*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS19)=1, DS19*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT19)=1, DT19*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU19)=1, DU19*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV19)=1, DV19*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW19)=1, DW19*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX19)=1, DX19*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY19)=1, DY19*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ19)=1, DZ19*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E20:XFD20)","v":2259.4835886983406}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$F$7:$F$97, MATCH(Damage_Costs_User_Interface!$A$9, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$23, \"\"))","v":8982.4390058372028},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$23, \"\"))","v":""},{"$f":"IF($E$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$23, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E23*E11)=1, E23*E11, \"\")","v":2200.6975564301147},2200.6975564301147,2200.6975564301147,2200.6975564301147,2200.6975564301147,2200.6975564301147,2200.6975564301147,2200.6975564301147,2200.6975564301147,2200.6975564301147,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK23*AK11)=1, AK23*AK11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ23*BQ11)=1, BQ23*BQ11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW23*CW11)=1, CW23*CW11, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E24)=1, E24*Damage_Costs_and_Assumptions!E$120, \"\")","v":2200.6975564301147},{"$f":"IF(COUNT(F24)=1, F24*Damage_Costs_and_Assumptions!F$120, \"\")","v":2168.1749324434631},{"$f":"IF(COUNT(G24)=1, G24*Damage_Costs_and_Assumptions!G$120, \"\")","v":2136.132938367944},{"$f":"IF(COUNT(H24)=1, H24*Damage_Costs_and_Assumptions!H$120, \"\")","v":2104.5644712984672},{"$f":"IF(COUNT(I24)=1, I24*Damage_Costs_and_Assumptions!I$120, \"\")","v":2073.4625332989826},{"$f":"IF(COUNT(J24)=1, J24*Damage_Costs_and_Assumptions!J$120, \"\")","v":2042.8202298512144},{"$f":"IF(COUNT(K24)=1, K24*Damage_Costs_and_Assumptions!K$120, \"\")","v":2012.6307683263199},{"$f":"IF(COUNT(L24)=1, L24*Damage_Costs_and_Assumptions!L$120, \"\")","v":1982.8874564791329},{"$f":"IF(COUNT(M24)=1, M24*Damage_Costs_and_Assumptions!M$120, \"\")","v":1953.5837009646632},{"$f":"IF(COUNT(N24)=1, N24*Damage_Costs_and_Assumptions!N$120, \"\")","v":1924.7130058765156},{"$f":"IF(COUNT(O24)=1, O24*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P24)=1, P24*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q24)=1, Q24*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R24)=1, R24*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S24)=1, S24*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T24)=1, T24*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U24)=1, U24*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V24)=1, V24*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W24)=1, W24*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X24)=1, X24*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y24)=1, Y24*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z24)=1, Z24*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA24)=1, AA24*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB24)=1, AB24*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC24)=1, AC24*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD24)=1, AD24*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE24)=1, AE24*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF24)=1, AF24*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG24)=1, AG24*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH24)=1, AH24*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI24)=1, AI24*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ24)=1, AJ24*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK24)=1, AK24*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL24)=1, AL24*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM24)=1, AM24*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN24)=1, AN24*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO24)=1, AO24*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP24)=1, AP24*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ24)=1, AQ24*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR24)=1, AR24*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS24)=1, AS24*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT24)=1, AT24*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU24)=1, AU24*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV24)=1, AV24*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW24)=1, AW24*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX24)=1, AX24*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY24)=1, AY24*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ24)=1, AZ24*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA24)=1, BA24*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB24)=1, BB24*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC24)=1, BC24*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD24)=1, BD24*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE24)=1, BE24*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF24)=1, BF24*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG24)=1, BG24*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH24)=1, BH24*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI24)=1, BI24*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ24)=1, BJ24*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK24)=1, BK24*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL24)=1, BL24*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM24)=1, BM24*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN24)=1, BN24*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO24)=1, BO24*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP24)=1, BP24*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ24)=1, BQ24*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR24)=1, BR24*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS24)=1, BS24*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT24)=1, BT24*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU24)=1, BU24*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV24)=1, BV24*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW24)=1, BW24*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX24)=1, BX24*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY24)=1, BY24*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ24)=1, BZ24*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA24)=1, CA24*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB24)=1, CB24*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC24)=1, CC24*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD24)=1, CD24*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE24)=1, CE24*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF24)=1, CF24*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG24)=1, CG24*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH24)=1, CH24*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI24)=1, CI24*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ24)=1, CJ24*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK24)=1, CK24*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL24)=1, CL24*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM24)=1, CM24*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN24)=1, CN24*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO24)=1, CO24*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP24)=1, CP24*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ24)=1, CQ24*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR24)=1, CR24*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS24)=1, CS24*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT24)=1, CT24*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU24)=1, CU24*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV24)=1, CV24*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW24)=1, CW24*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX24)=1, CX24*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY24)=1, CY24*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ24)=1, CZ24*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA24)=1, DA24*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB24)=1, DB24*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC24)=1, DC24*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD24)=1, DD24*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE24)=1, DE24*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF24)=1, DF24*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG24)=1, DG24*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH24)=1, DH24*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI24)=1, DI24*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ24)=1, DJ24*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK24)=1, DK24*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL24)=1, DL24*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM24)=1, DM24*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN24)=1, DN24*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO24)=1, DO24*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP24)=1, DP24*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ24)=1, DQ24*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR24)=1, DR24*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS24)=1, DS24*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT24)=1, DT24*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU24)=1, DU24*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV24)=1, DV24*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW24)=1, DW24*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX24)=1, DX24*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY24)=1, DY24*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ24)=1, DZ24*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E25:XFD25)","v":20599.667593336817}]
[]
[]
[{"$f":"IF($L$3=\"\", \"\", $K$3&\" \"&$L$3)","v":""}]
[null,null,null,"Year",{"$f":"IF(Control_Panel!$D$3=\"\", \"\", Control_Panel!$D$3)","v":2024},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E30+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F30+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G30+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H30+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I30+1, \"\")","v":2029},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J30+1, \"\")","v":2030},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K30+1, \"\")","v":2031},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L30+1, \"\")","v":2032},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M30+1, \"\")","v":2033},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX30+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY30+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($L$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$E$7:$E$97, MATCH(Damage_Costs_User_Interface!$A$29, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$33, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$33, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E33*E31)=1, E33*E31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK33*AK31)=1, AK33*AK31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ33*BQ31)=1, BQ33*BQ31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW33*CW31)=1, CW33*CW31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E34)=1, E34*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F34)=1, F34*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G34)=1, G34*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H34)=1, H34*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I34)=1, I34*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J34)=1, J34*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K34)=1, K34*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L34)=1, L34*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M34)=1, M34*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N34)=1, N34*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O34)=1, O34*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P34)=1, P34*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q34)=1, Q34*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R34)=1, R34*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S34)=1, S34*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T34)=1, T34*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U34)=1, U34*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V34)=1, V34*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W34)=1, W34*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X34)=1, X34*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y34)=1, Y34*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z34)=1, Z34*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA34)=1, AA34*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB34)=1, AB34*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC34)=1, AC34*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD34)=1, AD34*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE34)=1, AE34*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF34)=1, AF34*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG34)=1, AG34*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH34)=1, AH34*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI34)=1, AI34*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ34)=1, AJ34*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK34)=1, AK34*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL34)=1, AL34*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM34)=1, AM34*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN34)=1, AN34*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO34)=1, AO34*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP34)=1, AP34*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ34)=1, AQ34*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR34)=1, AR34*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS34)=1, AS34*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT34)=1, AT34*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU34)=1, AU34*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV34)=1, AV34*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW34)=1, AW34*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX34)=1, AX34*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY34)=1, AY34*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ34)=1, AZ34*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA34)=1, BA34*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB34)=1, BB34*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC34)=1, BC34*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD34)=1, BD34*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE34)=1, BE34*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF34)=1, BF34*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG34)=1, BG34*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH34)=1, BH34*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI34)=1, BI34*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ34)=1, BJ34*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK34)=1, BK34*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL34)=1, BL34*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM34)=1, BM34*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN34)=1, BN34*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO34)=1, BO34*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP34)=1, BP34*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ34)=1, BQ34*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR34)=1, BR34*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS34)=1, BS34*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT34)=1, BT34*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU34)=1, BU34*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV34)=1, BV34*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW34)=1, BW34*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX34)=1, BX34*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY34)=1, BY34*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ34)=1, BZ34*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA34)=1, CA34*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB34)=1, CB34*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC34)=1, CC34*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD34)=1, CD34*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE34)=1, CE34*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF34)=1, CF34*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG34)=1, CG34*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH34)=1, CH34*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI34)=1, CI34*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ34)=1, CJ34*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK34)=1, CK34*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL34)=1, CL34*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM34)=1, CM34*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN34)=1, CN34*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO34)=1, CO34*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP34)=1, CP34*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ34)=1, CQ34*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR34)=1, CR34*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS34)=1, CS34*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT34)=1, CT34*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU34)=1, CU34*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV34)=1, CV34*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW34)=1, CW34*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX34)=1, CX34*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY34)=1, CY34*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ34)=1, CZ34*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA34)=1, DA34*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB34)=1, DB34*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC34)=1, DC34*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD34)=1, DD34*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE34)=1, DE34*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF34)=1, DF34*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG34)=1, DG34*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH34)=1, DH34*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI34)=1, DI34*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ34)=1, DJ34*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK34)=1, DK34*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL34)=1, DL34*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM34)=1, DM34*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN34)=1, DN34*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO34)=1, DO34*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP34)=1, DP34*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ34)=1, DQ34*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR34)=1, DR34*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS34)=1, DS34*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT34)=1, DT34*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU34)=1, DU34*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV34)=1, DV34*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW34)=1, DW34*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX34)=1, DX34*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY34)=1, DY34*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ34)=1, DZ34*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E35:XFD35)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$D$7:$D$97, MATCH(Damage_Costs_User_Interface!$A$29, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$38, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$38, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E38*E31)=1, E38*E31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK38*AK31)=1, AK38*AK31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ38*BQ31)=1, BQ38*BQ31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW38*CW31)=1, CW38*CW31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E39)=1, E39*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F39)=1, F39*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G39)=1, G39*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H39)=1, H39*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I39)=1, I39*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J39)=1, J39*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K39)=1, K39*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L39)=1, L39*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M39)=1, M39*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N39)=1, N39*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O39)=1, O39*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P39)=1, P39*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q39)=1, Q39*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R39)=1, R39*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S39)=1, S39*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T39)=1, T39*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U39)=1, U39*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V39)=1, V39*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W39)=1, W39*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X39)=1, X39*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y39)=1, Y39*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z39)=1, Z39*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA39)=1, AA39*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB39)=1, AB39*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC39)=1, AC39*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD39)=1, AD39*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE39)=1, AE39*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF39)=1, AF39*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG39)=1, AG39*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH39)=1, AH39*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI39)=1, AI39*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ39)=1, AJ39*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK39)=1, AK39*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL39)=1, AL39*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM39)=1, AM39*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN39)=1, AN39*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO39)=1, AO39*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP39)=1, AP39*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ39)=1, AQ39*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR39)=1, AR39*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS39)=1, AS39*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT39)=1, AT39*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU39)=1, AU39*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV39)=1, AV39*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW39)=1, AW39*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX39)=1, AX39*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY39)=1, AY39*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ39)=1, AZ39*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA39)=1, BA39*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB39)=1, BB39*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC39)=1, BC39*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD39)=1, BD39*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE39)=1, BE39*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF39)=1, BF39*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG39)=1, BG39*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH39)=1, BH39*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI39)=1, BI39*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ39)=1, BJ39*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK39)=1, BK39*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL39)=1, BL39*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM39)=1, BM39*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN39)=1, BN39*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO39)=1, BO39*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP39)=1, BP39*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ39)=1, BQ39*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR39)=1, BR39*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS39)=1, BS39*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT39)=1, BT39*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU39)=1, BU39*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV39)=1, BV39*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW39)=1, BW39*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX39)=1, BX39*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY39)=1, BY39*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ39)=1, BZ39*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA39)=1, CA39*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB39)=1, CB39*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC39)=1, CC39*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD39)=1, CD39*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE39)=1, CE39*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF39)=1, CF39*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG39)=1, CG39*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH39)=1, CH39*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI39)=1, CI39*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ39)=1, CJ39*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK39)=1, CK39*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL39)=1, CL39*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM39)=1, CM39*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN39)=1, CN39*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO39)=1, CO39*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP39)=1, CP39*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ39)=1, CQ39*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR39)=1, CR39*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS39)=1, CS39*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT39)=1, CT39*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU39)=1, CU39*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV39)=1, CV39*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW39)=1, CW39*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX39)=1, CX39*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY39)=1, CY39*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ39)=1, CZ39*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA39)=1, DA39*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB39)=1, DB39*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC39)=1, DC39*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD39)=1, DD39*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE39)=1, DE39*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF39)=1, DF39*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG39)=1, DG39*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH39)=1, DH39*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI39)=1, DI39*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ39)=1, DJ39*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK39)=1, DK39*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL39)=1, DL39*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM39)=1, DM39*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN39)=1, DN39*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO39)=1, DO39*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP39)=1, DP39*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ39)=1, DQ39*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR39)=1, DR39*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS39)=1, DS39*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT39)=1, DT39*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU39)=1, DU39*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV39)=1, DV39*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW39)=1, DW39*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX39)=1, DX39*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY39)=1, DY39*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ39)=1, DZ39*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E40:XFD40)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$F$7:$F$97, MATCH(Damage_Costs_User_Interface!$A$29, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$43, \"\"))","v":""},{"$f":"IF($L$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$43, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E43*E31)=1, E43*E31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK43*AK31)=1, AK43*AK31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ43*BQ31)=1, BQ43*BQ31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW43*CW31)=1, CW43*CW31, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E44)=1, E44*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F44)=1, F44*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G44)=1, G44*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H44)=1, H44*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I44)=1, I44*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J44)=1, J44*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K44)=1, K44*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L44)=1, L44*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M44)=1, M44*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N44)=1, N44*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O44)=1, O44*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P44)=1, P44*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q44)=1, Q44*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R44)=1, R44*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S44)=1, S44*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T44)=1, T44*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U44)=1, U44*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V44)=1, V44*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W44)=1, W44*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X44)=1, X44*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y44)=1, Y44*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z44)=1, Z44*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA44)=1, AA44*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB44)=1, AB44*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC44)=1, AC44*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD44)=1, AD44*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE44)=1, AE44*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF44)=1, AF44*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG44)=1, AG44*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH44)=1, AH44*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI44)=1, AI44*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ44)=1, AJ44*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK44)=1, AK44*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL44)=1, AL44*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM44)=1, AM44*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN44)=1, AN44*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO44)=1, AO44*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP44)=1, AP44*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ44)=1, AQ44*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR44)=1, AR44*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS44)=1, AS44*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT44)=1, AT44*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU44)=1, AU44*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV44)=1, AV44*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW44)=1, AW44*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX44)=1, AX44*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY44)=1, AY44*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ44)=1, AZ44*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA44)=1, BA44*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB44)=1, BB44*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC44)=1, BC44*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD44)=1, BD44*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE44)=1, BE44*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF44)=1, BF44*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG44)=1, BG44*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH44)=1, BH44*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI44)=1, BI44*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ44)=1, BJ44*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK44)=1, BK44*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL44)=1, BL44*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM44)=1, BM44*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN44)=1, BN44*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO44)=1, BO44*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP44)=1, BP44*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ44)=1, BQ44*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR44)=1, BR44*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS44)=1, BS44*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT44)=1, BT44*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU44)=1, BU44*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV44)=1, BV44*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW44)=1, BW44*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX44)=1, BX44*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY44)=1, BY44*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ44)=1, BZ44*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA44)=1, CA44*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB44)=1, CB44*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC44)=1, CC44*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD44)=1, CD44*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE44)=1, CE44*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF44)=1, CF44*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG44)=1, CG44*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH44)=1, CH44*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI44)=1, CI44*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ44)=1, CJ44*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK44)=1, CK44*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL44)=1, CL44*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM44)=1, CM44*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN44)=1, CN44*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO44)=1, CO44*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP44)=1, CP44*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ44)=1, CQ44*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR44)=1, CR44*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS44)=1, CS44*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT44)=1, CT44*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU44)=1, CU44*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV44)=1, CV44*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW44)=1, CW44*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX44)=1, CX44*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY44)=1, CY44*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ44)=1, CZ44*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA44)=1, DA44*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB44)=1, DB44*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC44)=1, DC44*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD44)=1, DD44*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE44)=1, DE44*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF44)=1, DF44*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG44)=1, DG44*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH44)=1, DH44*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI44)=1, DI44*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ44)=1, DJ44*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK44)=1, DK44*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL44)=1, DL44*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM44)=1, DM44*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN44)=1, DN44*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO44)=1, DO44*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP44)=1, DP44*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ44)=1, DQ44*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR44)=1, DR44*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS44)=1, DS44*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT44)=1, DT44*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU44)=1, DU44*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV44)=1, DV44*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW44)=1, DW44*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX44)=1, DX44*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY44)=1, DY44*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ44)=1, DZ44*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E45:XFD45)","v":0}]
[]
[]
[{"$f":"IF($S$3=\"\", \"\", $R$3&\" \"&$S$3)","v":""}]
[null,null,null,"Year",{"$f":"IF(Control_Panel!$D$3=\"\", \"\", Control_Panel!$D$3)","v":2024},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E50+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F50+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G50+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H50+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I50+1, \"\")","v":2029},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J50+1, \"\")","v":2030},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K50+1, \"\")","v":2031},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L50+1, \"\")","v":2032},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M50+1, \"\")","v":2033},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX50+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY50+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($S$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$E$7:$E$97, MATCH(Damage_Costs_User_Interface!$A$49, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$53, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$53, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E53*E51)=1, E53*E51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK53*AK51)=1, AK53*AK51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ53*BQ51)=1, BQ53*BQ51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW53*CW51)=1, CW53*CW51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E54)=1, E54*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F54)=1, F54*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G54)=1, G54*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H54)=1, H54*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I54)=1, I54*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J54)=1, J54*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K54)=1, K54*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L54)=1, L54*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M54)=1, M54*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N54)=1, N54*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O54)=1, O54*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P54)=1, P54*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q54)=1, Q54*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R54)=1, R54*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S54)=1, S54*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T54)=1, T54*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U54)=1, U54*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V54)=1, V54*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W54)=1, W54*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X54)=1, X54*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y54)=1, Y54*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z54)=1, Z54*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA54)=1, AA54*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB54)=1, AB54*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC54)=1, AC54*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD54)=1, AD54*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE54)=1, AE54*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF54)=1, AF54*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG54)=1, AG54*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH54)=1, AH54*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI54)=1, AI54*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ54)=1, AJ54*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK54)=1, AK54*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL54)=1, AL54*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM54)=1, AM54*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN54)=1, AN54*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO54)=1, AO54*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP54)=1, AP54*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ54)=1, AQ54*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR54)=1, AR54*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS54)=1, AS54*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT54)=1, AT54*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU54)=1, AU54*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV54)=1, AV54*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW54)=1, AW54*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX54)=1, AX54*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY54)=1, AY54*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ54)=1, AZ54*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA54)=1, BA54*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB54)=1, BB54*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC54)=1, BC54*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD54)=1, BD54*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE54)=1, BE54*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF54)=1, BF54*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG54)=1, BG54*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH54)=1, BH54*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI54)=1, BI54*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ54)=1, BJ54*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK54)=1, BK54*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL54)=1, BL54*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM54)=1, BM54*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN54)=1, BN54*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO54)=1, BO54*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP54)=1, BP54*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ54)=1, BQ54*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR54)=1, BR54*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS54)=1, BS54*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT54)=1, BT54*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU54)=1, BU54*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV54)=1, BV54*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW54)=1, BW54*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX54)=1, BX54*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY54)=1, BY54*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ54)=1, BZ54*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA54)=1, CA54*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB54)=1, CB54*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC54)=1, CC54*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD54)=1, CD54*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE54)=1, CE54*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF54)=1, CF54*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG54)=1, CG54*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH54)=1, CH54*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI54)=1, CI54*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ54)=1, CJ54*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK54)=1, CK54*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL54)=1, CL54*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM54)=1, CM54*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN54)=1, CN54*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO54)=1, CO54*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP54)=1, CP54*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ54)=1, CQ54*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR54)=1, CR54*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS54)=1, CS54*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT54)=1, CT54*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU54)=1, CU54*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV54)=1, CV54*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW54)=1, CW54*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX54)=1, CX54*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY54)=1, CY54*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ54)=1, CZ54*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA54)=1, DA54*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB54)=1, DB54*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC54)=1, DC54*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD54)=1, DD54*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE54)=1, DE54*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF54)=1, DF54*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG54)=1, DG54*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH54)=1, DH54*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI54)=1, DI54*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ54)=1, DJ54*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK54)=1, DK54*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL54)=1, DL54*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM54)=1, DM54*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN54)=1, DN54*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO54)=1, DO54*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP54)=1, DP54*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ54)=1, DQ54*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR54)=1, DR54*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS54)=1, DS54*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT54)=1, DT54*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU54)=1, DU54*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV54)=1, DV54*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW54)=1, DW54*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX54)=1, DX54*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY54)=1, DY54*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ54)=1, DZ54*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E55:XFD55)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($S$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$D$7:$D$97, MATCH(Damage_Costs_User_Interface!$A$49, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$58, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$58, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E58*E51)=1, E58*E51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK58*AK51)=1, AK58*AK51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ58*BQ51)=1, BQ58*BQ51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW58*CW51)=1, CW58*CW51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E59)=1, E59*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F59)=1, F59*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G59)=1, G59*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H59)=1, H59*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I59)=1, I59*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J59)=1, J59*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K59)=1, K59*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L59)=1, L59*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M59)=1, M59*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N59)=1, N59*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O59)=1, O59*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P59)=1, P59*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q59)=1, Q59*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R59)=1, R59*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S59)=1, S59*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T59)=1, T59*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U59)=1, U59*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V59)=1, V59*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W59)=1, W59*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X59)=1, X59*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y59)=1, Y59*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z59)=1, Z59*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA59)=1, AA59*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB59)=1, AB59*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC59)=1, AC59*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD59)=1, AD59*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE59)=1, AE59*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF59)=1, AF59*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG59)=1, AG59*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH59)=1, AH59*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI59)=1, AI59*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ59)=1, AJ59*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK59)=1, AK59*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL59)=1, AL59*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM59)=1, AM59*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN59)=1, AN59*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO59)=1, AO59*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP59)=1, AP59*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ59)=1, AQ59*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR59)=1, AR59*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS59)=1, AS59*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT59)=1, AT59*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU59)=1, AU59*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV59)=1, AV59*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW59)=1, AW59*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX59)=1, AX59*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY59)=1, AY59*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ59)=1, AZ59*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA59)=1, BA59*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB59)=1, BB59*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC59)=1, BC59*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD59)=1, BD59*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE59)=1, BE59*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF59)=1, BF59*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG59)=1, BG59*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH59)=1, BH59*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI59)=1, BI59*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ59)=1, BJ59*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK59)=1, BK59*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL59)=1, BL59*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM59)=1, BM59*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN59)=1, BN59*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO59)=1, BO59*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP59)=1, BP59*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ59)=1, BQ59*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR59)=1, BR59*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS59)=1, BS59*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT59)=1, BT59*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU59)=1, BU59*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV59)=1, BV59*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW59)=1, BW59*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX59)=1, BX59*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY59)=1, BY59*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ59)=1, BZ59*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA59)=1, CA59*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB59)=1, CB59*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC59)=1, CC59*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD59)=1, CD59*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE59)=1, CE59*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF59)=1, CF59*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG59)=1, CG59*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH59)=1, CH59*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI59)=1, CI59*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ59)=1, CJ59*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK59)=1, CK59*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL59)=1, CL59*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM59)=1, CM59*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN59)=1, CN59*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO59)=1, CO59*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP59)=1, CP59*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ59)=1, CQ59*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR59)=1, CR59*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS59)=1, CS59*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT59)=1, CT59*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU59)=1, CU59*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV59)=1, CV59*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW59)=1, CW59*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX59)=1, CX59*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY59)=1, CY59*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ59)=1, CZ59*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA59)=1, DA59*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB59)=1, DB59*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC59)=1, DC59*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD59)=1, DD59*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE59)=1, DE59*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF59)=1, DF59*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG59)=1, DG59*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH59)=1, DH59*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI59)=1, DI59*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ59)=1, DJ59*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK59)=1, DK59*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL59)=1, DL59*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM59)=1, DM59*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN59)=1, DN59*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO59)=1, DO59*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP59)=1, DP59*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ59)=1, DQ59*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR59)=1, DR59*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS59)=1, DS59*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT59)=1, DT59*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU59)=1, DU59*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV59)=1, DV59*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW59)=1, DW59*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX59)=1, DX59*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY59)=1, DY59*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ59)=1, DZ59*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E60:XFD60)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($S$3=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$F$7:$F$97, MATCH(Damage_Costs_User_Interface!$A$49, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$63, \"\"))","v":""},{"$f":"IF($S$3=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$63, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E63*E51)=1, E63*E51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK63*AK51)=1, AK63*AK51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ63*BQ51)=1, BQ63*BQ51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW63*CW51)=1, CW63*CW51, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E64)=1, E64*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F64)=1, F64*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G64)=1, G64*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H64)=1, H64*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I64)=1, I64*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J64)=1, J64*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K64)=1, K64*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L64)=1, L64*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M64)=1, M64*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N64)=1, N64*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O64)=1, O64*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P64)=1, P64*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q64)=1, Q64*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R64)=1, R64*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S64)=1, S64*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T64)=1, T64*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U64)=1, U64*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V64)=1, V64*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W64)=1, W64*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X64)=1, X64*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y64)=1, Y64*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z64)=1, Z64*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA64)=1, AA64*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB64)=1, AB64*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC64)=1, AC64*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD64)=1, AD64*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE64)=1, AE64*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF64)=1, AF64*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG64)=1, AG64*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH64)=1, AH64*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI64)=1, AI64*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ64)=1, AJ64*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK64)=1, AK64*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL64)=1, AL64*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM64)=1, AM64*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN64)=1, AN64*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO64)=1, AO64*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP64)=1, AP64*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ64)=1, AQ64*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR64)=1, AR64*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS64)=1, AS64*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT64)=1, AT64*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU64)=1, AU64*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV64)=1, AV64*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW64)=1, AW64*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX64)=1, AX64*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY64)=1, AY64*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ64)=1, AZ64*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA64)=1, BA64*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB64)=1, BB64*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC64)=1, BC64*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD64)=1, BD64*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE64)=1, BE64*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF64)=1, BF64*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG64)=1, BG64*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH64)=1, BH64*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI64)=1, BI64*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ64)=1, BJ64*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK64)=1, BK64*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL64)=1, BL64*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM64)=1, BM64*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN64)=1, BN64*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO64)=1, BO64*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP64)=1, BP64*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ64)=1, BQ64*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR64)=1, BR64*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS64)=1, BS64*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT64)=1, BT64*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU64)=1, BU64*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV64)=1, BV64*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW64)=1, BW64*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX64)=1, BX64*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY64)=1, BY64*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ64)=1, BZ64*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA64)=1, CA64*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB64)=1, CB64*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC64)=1, CC64*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD64)=1, CD64*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE64)=1, CE64*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF64)=1, CF64*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG64)=1, CG64*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH64)=1, CH64*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI64)=1, CI64*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ64)=1, CJ64*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK64)=1, CK64*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL64)=1, CL64*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM64)=1, CM64*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN64)=1, CN64*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO64)=1, CO64*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP64)=1, CP64*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ64)=1, CQ64*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR64)=1, CR64*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS64)=1, CS64*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT64)=1, CT64*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU64)=1, CU64*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV64)=1, CV64*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW64)=1, CW64*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX64)=1, CX64*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY64)=1, CY64*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ64)=1, CZ64*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA64)=1, DA64*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB64)=1, DB64*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC64)=1, DC64*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD64)=1, DD64*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE64)=1, DE64*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF64)=1, DF64*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG64)=1, DG64*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH64)=1, DH64*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI64)=1, DI64*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ64)=1, DJ64*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK64)=1, DK64*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL64)=1, DL64*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM64)=1, DM64*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN64)=1, DN64*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO64)=1, DO64*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP64)=1, DP64*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ64)=1, DQ64*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR64)=1, DR64*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS64)=1, DS64*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT64)=1, DT64*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU64)=1, DU64*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV64)=1, DV64*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW64)=1, DW64*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX64)=1, DX64*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY64)=1, DY64*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ64)=1, DZ64*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E65:XFD65)","v":0}]
[]
[]
[{"$f":"IF($E$5=\"\", \"\", $D$5&\" \"&$E$5)","v":""}]
[null,null,null,"Year",{"$f":"IF(Control_Panel!$D$3=\"\", \"\", Control_Panel!$D$3)","v":2024},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E70+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F70+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G70+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H70+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I70+1, \"\")","v":2029},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J70+1, \"\")","v":2030},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K70+1, \"\")","v":2031},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L70+1, \"\")","v":2032},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M70+1, \"\")","v":2033},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX70+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY70+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($E$5=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$E$7:$E$97, MATCH(Damage_Costs_User_Interface!$A$69, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$73, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$73, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E73*E71)=1, E73*E71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK73*AK71)=1, AK73*AK71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ73*BQ71)=1, BQ73*BQ71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW73*CW71)=1, CW73*CW71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E74)=1, E74*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F74)=1, F74*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G74)=1, G74*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H74)=1, H74*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I74)=1, I74*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J74)=1, J74*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K74)=1, K74*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L74)=1, L74*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M74)=1, M74*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N74)=1, N74*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O74)=1, O74*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P74)=1, P74*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q74)=1, Q74*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R74)=1, R74*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S74)=1, S74*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T74)=1, T74*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U74)=1, U74*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V74)=1, V74*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W74)=1, W74*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X74)=1, X74*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y74)=1, Y74*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z74)=1, Z74*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA74)=1, AA74*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB74)=1, AB74*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC74)=1, AC74*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD74)=1, AD74*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE74)=1, AE74*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF74)=1, AF74*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG74)=1, AG74*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH74)=1, AH74*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI74)=1, AI74*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ74)=1, AJ74*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK74)=1, AK74*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL74)=1, AL74*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM74)=1, AM74*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN74)=1, AN74*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO74)=1, AO74*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP74)=1, AP74*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ74)=1, AQ74*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR74)=1, AR74*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS74)=1, AS74*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT74)=1, AT74*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU74)=1, AU74*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV74)=1, AV74*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW74)=1, AW74*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX74)=1, AX74*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY74)=1, AY74*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ74)=1, AZ74*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA74)=1, BA74*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB74)=1, BB74*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC74)=1, BC74*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD74)=1, BD74*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE74)=1, BE74*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF74)=1, BF74*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG74)=1, BG74*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH74)=1, BH74*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI74)=1, BI74*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ74)=1, BJ74*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK74)=1, BK74*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL74)=1, BL74*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM74)=1, BM74*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN74)=1, BN74*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO74)=1, BO74*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP74)=1, BP74*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ74)=1, BQ74*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR74)=1, BR74*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS74)=1, BS74*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT74)=1, BT74*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU74)=1, BU74*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV74)=1, BV74*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW74)=1, BW74*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX74)=1, BX74*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY74)=1, BY74*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ74)=1, BZ74*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA74)=1, CA74*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB74)=1, CB74*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC74)=1, CC74*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD74)=1, CD74*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE74)=1, CE74*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF74)=1, CF74*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG74)=1, CG74*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH74)=1, CH74*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI74)=1, CI74*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ74)=1, CJ74*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK74)=1, CK74*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL74)=1, CL74*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM74)=1, CM74*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN74)=1, CN74*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO74)=1, CO74*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP74)=1, CP74*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ74)=1, CQ74*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR74)=1, CR74*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS74)=1, CS74*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT74)=1, CT74*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU74)=1, CU74*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV74)=1, CV74*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW74)=1, CW74*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX74)=1, CX74*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY74)=1, CY74*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ74)=1, CZ74*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA74)=1, DA74*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB74)=1, DB74*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC74)=1, DC74*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD74)=1, DD74*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE74)=1, DE74*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF74)=1, DF74*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG74)=1, DG74*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH74)=1, DH74*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI74)=1, DI74*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ74)=1, DJ74*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK74)=1, DK74*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL74)=1, DL74*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM74)=1, DM74*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN74)=1, DN74*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO74)=1, DO74*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP74)=1, DP74*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ74)=1, DQ74*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR74)=1, DR74*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS74)=1, DS74*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT74)=1, DT74*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU74)=1, DU74*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV74)=1, DV74*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW74)=1, DW74*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX74)=1, DX74*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY74)=1, DY74*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ74)=1, DZ74*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E75:XFD75)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$5=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$D$7:$D$97, MATCH(Damage_Costs_User_Interface!$A$69, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$78, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$78, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E78*E71)=1, E78*E71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK78*AK71)=1, AK78*AK71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ78*BQ71)=1, BQ78*BQ71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW78*CW71)=1, CW78*CW71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E79)=1, E79*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F79)=1, F79*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G79)=1, G79*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H79)=1, H79*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I79)=1, I79*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J79)=1, J79*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K79)=1, K79*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L79)=1, L79*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M79)=1, M79*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N79)=1, N79*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O79)=1, O79*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P79)=1, P79*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q79)=1, Q79*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R79)=1, R79*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S79)=1, S79*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T79)=1, T79*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U79)=1, U79*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V79)=1, V79*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W79)=1, W79*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X79)=1, X79*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y79)=1, Y79*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z79)=1, Z79*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA79)=1, AA79*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB79)=1, AB79*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC79)=1, AC79*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD79)=1, AD79*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE79)=1, AE79*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF79)=1, AF79*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG79)=1, AG79*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH79)=1, AH79*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI79)=1, AI79*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ79)=1, AJ79*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK79)=1, AK79*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL79)=1, AL79*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM79)=1, AM79*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN79)=1, AN79*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO79)=1, AO79*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP79)=1, AP79*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ79)=1, AQ79*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR79)=1, AR79*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS79)=1, AS79*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT79)=1, AT79*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU79)=1, AU79*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV79)=1, AV79*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW79)=1, AW79*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX79)=1, AX79*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY79)=1, AY79*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ79)=1, AZ79*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA79)=1, BA79*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB79)=1, BB79*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC79)=1, BC79*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD79)=1, BD79*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE79)=1, BE79*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF79)=1, BF79*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG79)=1, BG79*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH79)=1, BH79*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI79)=1, BI79*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ79)=1, BJ79*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK79)=1, BK79*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL79)=1, BL79*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM79)=1, BM79*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN79)=1, BN79*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO79)=1, BO79*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP79)=1, BP79*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ79)=1, BQ79*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR79)=1, BR79*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS79)=1, BS79*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT79)=1, BT79*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU79)=1, BU79*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV79)=1, BV79*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW79)=1, BW79*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX79)=1, BX79*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY79)=1, BY79*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ79)=1, BZ79*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA79)=1, CA79*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB79)=1, CB79*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC79)=1, CC79*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD79)=1, CD79*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE79)=1, CE79*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF79)=1, CF79*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG79)=1, CG79*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH79)=1, CH79*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI79)=1, CI79*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ79)=1, CJ79*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK79)=1, CK79*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL79)=1, CL79*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM79)=1, CM79*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN79)=1, CN79*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO79)=1, CO79*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP79)=1, CP79*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ79)=1, CQ79*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR79)=1, CR79*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS79)=1, CS79*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT79)=1, CT79*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU79)=1, CU79*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV79)=1, CV79*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW79)=1, CW79*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX79)=1, CX79*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY79)=1, CY79*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ79)=1, CZ79*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA79)=1, DA79*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB79)=1, DB79*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC79)=1, DC79*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD79)=1, DD79*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE79)=1, DE79*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF79)=1, DF79*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG79)=1, DG79*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH79)=1, DH79*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI79)=1, DI79*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ79)=1, DJ79*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK79)=1, DK79*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL79)=1, DL79*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM79)=1, DM79*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN79)=1, DN79*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO79)=1, DO79*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP79)=1, DP79*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ79)=1, DQ79*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR79)=1, DR79*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS79)=1, DS79*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT79)=1, DT79*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU79)=1, DU79*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV79)=1, DV79*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW79)=1, DW79*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX79)=1, DX79*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY79)=1, DY79*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ79)=1, DZ79*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E80:XFD80)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($E$5=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$F$7:$F$97, MATCH(Damage_Costs_User_Interface!$A$69, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$83, \"\"))","v":""},{"$f":"IF($E$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$83, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E83*E71)=1, E83*E71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK83*AK71)=1, AK83*AK71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ83*BQ71)=1, BQ83*BQ71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW83*CW71)=1, CW83*CW71, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E84)=1, E84*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F84)=1, F84*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G84)=1, G84*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H84)=1, H84*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I84)=1, I84*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J84)=1, J84*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K84)=1, K84*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L84)=1, L84*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M84)=1, M84*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N84)=1, N84*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O84)=1, O84*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P84)=1, P84*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q84)=1, Q84*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R84)=1, R84*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S84)=1, S84*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T84)=1, T84*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U84)=1, U84*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V84)=1, V84*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W84)=1, W84*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X84)=1, X84*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y84)=1, Y84*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z84)=1, Z84*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA84)=1, AA84*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB84)=1, AB84*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC84)=1, AC84*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD84)=1, AD84*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE84)=1, AE84*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF84)=1, AF84*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG84)=1, AG84*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH84)=1, AH84*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI84)=1, AI84*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ84)=1, AJ84*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK84)=1, AK84*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL84)=1, AL84*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM84)=1, AM84*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN84)=1, AN84*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO84)=1, AO84*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP84)=1, AP84*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ84)=1, AQ84*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR84)=1, AR84*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS84)=1, AS84*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT84)=1, AT84*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU84)=1, AU84*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV84)=1, AV84*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW84)=1, AW84*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX84)=1, AX84*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY84)=1, AY84*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ84)=1, AZ84*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA84)=1, BA84*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB84)=1, BB84*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC84)=1, BC84*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD84)=1, BD84*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE84)=1, BE84*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF84)=1, BF84*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG84)=1, BG84*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH84)=1, BH84*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI84)=1, BI84*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ84)=1, BJ84*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK84)=1, BK84*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL84)=1, BL84*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM84)=1, BM84*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN84)=1, BN84*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO84)=1, BO84*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP84)=1, BP84*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ84)=1, BQ84*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR84)=1, BR84*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS84)=1, BS84*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT84)=1, BT84*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU84)=1, BU84*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV84)=1, BV84*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW84)=1, BW84*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX84)=1, BX84*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY84)=1, BY84*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ84)=1, BZ84*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA84)=1, CA84*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB84)=1, CB84*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC84)=1, CC84*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD84)=1, CD84*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE84)=1, CE84*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF84)=1, CF84*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG84)=1, CG84*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH84)=1, CH84*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI84)=1, CI84*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ84)=1, CJ84*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK84)=1, CK84*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL84)=1, CL84*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM84)=1, CM84*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN84)=1, CN84*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO84)=1, CO84*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP84)=1, CP84*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ84)=1, CQ84*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR84)=1, CR84*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS84)=1, CS84*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT84)=1, CT84*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU84)=1, CU84*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV84)=1, CV84*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW84)=1, CW84*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX84)=1, CX84*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY84)=1, CY84*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ84)=1, CZ84*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA84)=1, DA84*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB84)=1, DB84*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC84)=1, DC84*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD84)=1, DD84*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE84)=1, DE84*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF84)=1, DF84*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG84)=1, DG84*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH84)=1, DH84*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI84)=1, DI84*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ84)=1, DJ84*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK84)=1, DK84*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL84)=1, DL84*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM84)=1, DM84*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN84)=1, DN84*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO84)=1, DO84*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP84)=1, DP84*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ84)=1, DQ84*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR84)=1, DR84*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS84)=1, DS84*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT84)=1, DT84*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU84)=1, DU84*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV84)=1, DV84*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW84)=1, DW84*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX84)=1, DX84*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY84)=1, DY84*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ84)=1, DZ84*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E85:XFD85)","v":0}]
[]
[]
[{"$f":"IF($L$5=\"\", \"\", $K$5&\" \"&$L$5)","v":""}]
[null,null,null,"Year",{"$f":"IF(Control_Panel!$D$3=\"\", \"\", Control_Panel!$D$3)","v":2024},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E90+1, \"\")","v":2025},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F90+1, \"\")","v":2026},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G90+1, \"\")","v":2027},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H90+1, \"\")","v":2028},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I90+1, \"\")","v":2029},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J90+1, \"\")","v":2030},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K90+1, \"\")","v":2031},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L90+1, \"\")","v":2032},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M90+1, \"\")","v":2033},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX90+1, \"\")","v":""},{"$f":"IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY90+1, \"\")","v":""}]
[null,"Reduction in emissions (tonnes)"]
[]
[null,"Central Damage Costs (£)",null,null,{"$f":"IF($L$5=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$E$7:$E$97, MATCH(Damage_Costs_User_Interface!$A$89, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$93, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$93, \"\"))","v":""}]
[null,"Central Benefit (£)",null,null,{"$f":"IF(COUNT(E93*E91)=1, E93*E91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK93*AK91)=1, AK93*AK91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ93*BQ91)=1, BQ93*BQ91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW93*CW91)=1, CW93*CW91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Central Benefit (£)",null,null,{"$f":"IF(COUNT(E94)=1, E94*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F94)=1, F94*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G94)=1, G94*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H94)=1, H94*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I94)=1, I94*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J94)=1, J94*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K94)=1, K94*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L94)=1, L94*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M94)=1, M94*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N94)=1, N94*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O94)=1, O94*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P94)=1, P94*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q94)=1, Q94*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R94)=1, R94*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S94)=1, S94*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T94)=1, T94*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U94)=1, U94*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V94)=1, V94*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W94)=1, W94*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X94)=1, X94*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y94)=1, Y94*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z94)=1, Z94*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA94)=1, AA94*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB94)=1, AB94*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC94)=1, AC94*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD94)=1, AD94*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE94)=1, AE94*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF94)=1, AF94*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG94)=1, AG94*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH94)=1, AH94*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI94)=1, AI94*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ94)=1, AJ94*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK94)=1, AK94*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL94)=1, AL94*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM94)=1, AM94*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN94)=1, AN94*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO94)=1, AO94*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP94)=1, AP94*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ94)=1, AQ94*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR94)=1, AR94*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS94)=1, AS94*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT94)=1, AT94*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU94)=1, AU94*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV94)=1, AV94*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW94)=1, AW94*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX94)=1, AX94*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY94)=1, AY94*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ94)=1, AZ94*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA94)=1, BA94*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB94)=1, BB94*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC94)=1, BC94*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD94)=1, BD94*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE94)=1, BE94*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF94)=1, BF94*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG94)=1, BG94*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH94)=1, BH94*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI94)=1, BI94*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ94)=1, BJ94*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK94)=1, BK94*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL94)=1, BL94*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM94)=1, BM94*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN94)=1, BN94*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO94)=1, BO94*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP94)=1, BP94*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ94)=1, BQ94*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR94)=1, BR94*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS94)=1, BS94*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT94)=1, BT94*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU94)=1, BU94*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV94)=1, BV94*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW94)=1, BW94*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX94)=1, BX94*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY94)=1, BY94*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ94)=1, BZ94*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA94)=1, CA94*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB94)=1, CB94*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC94)=1, CC94*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD94)=1, CD94*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE94)=1, CE94*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF94)=1, CF94*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG94)=1, CG94*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH94)=1, CH94*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI94)=1, CI94*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ94)=1, CJ94*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK94)=1, CK94*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL94)=1, CL94*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM94)=1, CM94*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN94)=1, CN94*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO94)=1, CO94*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP94)=1, CP94*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ94)=1, CQ94*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR94)=1, CR94*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS94)=1, CS94*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT94)=1, CT94*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU94)=1, CU94*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV94)=1, CV94*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW94)=1, CW94*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX94)=1, CX94*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY94)=1, CY94*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ94)=1, CZ94*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA94)=1, DA94*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB94)=1, DB94*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC94)=1, DC94*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD94)=1, DD94*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE94)=1, DE94*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF94)=1, DF94*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG94)=1, DG94*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH94)=1, DH94*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI94)=1, DI94*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ94)=1, DJ94*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK94)=1, DK94*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL94)=1, DL94*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM94)=1, DM94*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN94)=1, DN94*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO94)=1, DO94*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP94)=1, DP94*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ94)=1, DQ94*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR94)=1, DR94*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS94)=1, DS94*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT94)=1, DT94*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU94)=1, DU94*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV94)=1, DV94*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW94)=1, DW94*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX94)=1, DX94*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY94)=1, DY94*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ94)=1, DZ94*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Central Present Value",null,null,{"$f":"SUM(E95:XFD95)","v":0}]
[]
[null,"Low Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$5=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$D$7:$D$97, MATCH(Damage_Costs_User_Interface!$A$89, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$98, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$98, \"\"))","v":""}]
[null,"Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E98*E91)=1, E98*E91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK98*AK91)=1, AK98*AK91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ98*BQ91)=1, BQ98*BQ91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW98*CW91)=1, CW98*CW91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted Low Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E99)=1, E99*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F99)=1, F99*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G99)=1, G99*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H99)=1, H99*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I99)=1, I99*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J99)=1, J99*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K99)=1, K99*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L99)=1, L99*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M99)=1, M99*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N99)=1, N99*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O99)=1, O99*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P99)=1, P99*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q99)=1, Q99*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R99)=1, R99*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S99)=1, S99*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T99)=1, T99*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U99)=1, U99*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V99)=1, V99*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W99)=1, W99*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X99)=1, X99*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y99)=1, Y99*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z99)=1, Z99*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA99)=1, AA99*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB99)=1, AB99*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC99)=1, AC99*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD99)=1, AD99*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE99)=1, AE99*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF99)=1, AF99*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG99)=1, AG99*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH99)=1, AH99*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI99)=1, AI99*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ99)=1, AJ99*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK99)=1, AK99*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL99)=1, AL99*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM99)=1, AM99*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN99)=1, AN99*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO99)=1, AO99*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP99)=1, AP99*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ99)=1, AQ99*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR99)=1, AR99*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS99)=1, AS99*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT99)=1, AT99*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU99)=1, AU99*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV99)=1, AV99*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW99)=1, AW99*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX99)=1, AX99*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY99)=1, AY99*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ99)=1, AZ99*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA99)=1, BA99*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB99)=1, BB99*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC99)=1, BC99*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD99)=1, BD99*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE99)=1, BE99*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF99)=1, BF99*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG99)=1, BG99*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH99)=1, BH99*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI99)=1, BI99*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ99)=1, BJ99*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK99)=1, BK99*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL99)=1, BL99*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM99)=1, BM99*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN99)=1, BN99*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO99)=1, BO99*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP99)=1, BP99*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ99)=1, BQ99*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR99)=1, BR99*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS99)=1, BS99*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT99)=1, BT99*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU99)=1, BU99*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV99)=1, BV99*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW99)=1, BW99*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX99)=1, BX99*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY99)=1, BY99*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ99)=1, BZ99*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA99)=1, CA99*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB99)=1, CB99*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC99)=1, CC99*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD99)=1, CD99*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE99)=1, CE99*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF99)=1, CF99*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG99)=1, CG99*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH99)=1, CH99*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI99)=1, CI99*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ99)=1, CJ99*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK99)=1, CK99*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL99)=1, CL99*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM99)=1, CM99*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN99)=1, CN99*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO99)=1, CO99*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP99)=1, CP99*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ99)=1, CQ99*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR99)=1, CR99*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS99)=1, CS99*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT99)=1, CT99*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU99)=1, CU99*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV99)=1, CV99*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW99)=1, CW99*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX99)=1, CX99*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY99)=1, CY99*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ99)=1, CZ99*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA99)=1, DA99*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB99)=1, DB99*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC99)=1, DC99*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD99)=1, DD99*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE99)=1, DE99*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF99)=1, DF99*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG99)=1, DG99*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH99)=1, DH99*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI99)=1, DI99*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ99)=1, DJ99*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK99)=1, DK99*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL99)=1, DL99*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM99)=1, DM99*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN99)=1, DN99*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO99)=1, DO99*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP99)=1, DP99*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ99)=1, DQ99*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR99)=1, DR99*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS99)=1, DS99*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT99)=1, DT99*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU99)=1, DU99*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV99)=1, DV99*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW99)=1, DW99*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX99)=1, DX99*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY99)=1, DY99*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ99)=1, DZ99*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"Low Sensitivity Present Value",null,null,{"$f":"SUM(E100:XFD100)","v":0}]
[]
[null,"High Sensitivity Damage Costs (£)",null,null,{"$f":"IF($L$5=\"\", \"\", INDEX(Damage_Costs_and_Assumptions!$F$7:$F$97, MATCH(Damage_Costs_User_Interface!$A$89, Damage_Costs_and_Assumptions!$C$7:$C$97, 0))*(INDEX(Damage_Costs_and_Assumptions!$E$114:$DK$114, MATCH(Control_Panel!$D$9, Damage_Costs_and_Assumptions!$E$113:$DK$113, 0))/Damage_Costs_and_Assumptions!$AK$114))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!E$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!F$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!G$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!H$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!I$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!J$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!K$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!L$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!M$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!N$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!O$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!P$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Q$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!R$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!S$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!T$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!U$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!V$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!W$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!X$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Y$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!Z$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AA$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AB$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AC$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AD$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AE$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AF$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AG$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AH$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AI$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AJ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AK$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AL$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AM$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AN$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AO$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AP$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AQ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AR$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AS$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AT$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AU$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AV$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AW$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AX$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AY$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!AZ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BA$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BB$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BC$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BD$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BE$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BF$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BG$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BH$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BI$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BJ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BK$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BL$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BM$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BN$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BO$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BP$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BQ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BR$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BS$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BT$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BU$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BV$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BW$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BX$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BY$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!BZ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CA$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CB$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CC$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CD$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CE$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CF$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CG$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CH$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CI$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CJ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CK$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CL$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CM$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CN$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CO$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CP$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CQ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CR$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CS$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CT$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CU$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CV$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CW$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CX$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CY$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!CZ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DA$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DB$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DC$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DD$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DE$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DF$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DG$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DH$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DI$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DJ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DK$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DL$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DM$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DN$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DO$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DP$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DQ$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DR$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DS$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DT$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DU$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DV$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DW$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DX$103, \"\"))","v":""},{"$f":"IF($L$5=\"\", \"\", IF(COLUMN()-4<=Control_Panel!$D$7, Damage_Costs_User_Interface!DY$103, \"\"))","v":""}]
[null,"High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E103*E91)=1, E103*E91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(AK103*AK91)=1, AK103*AK91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(BQ103*BQ91)=1, BQ103*BQ91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(CW103*CW91)=1, CW103*CW91, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Discounted High Sensitivity Benefit (£)",null,null,{"$f":"IF(COUNT(E104)=1, E104*Damage_Costs_and_Assumptions!E$120, \"\")","v":""},{"$f":"IF(COUNT(F104)=1, F104*Damage_Costs_and_Assumptions!F$120, \"\")","v":""},{"$f":"IF(COUNT(G104)=1, G104*Damage_Costs_and_Assumptions!G$120, \"\")","v":""},{"$f":"IF(COUNT(H104)=1, H104*Damage_Costs_and_Assumptions!H$120, \"\")","v":""},{"$f":"IF(COUNT(I104)=1, I104*Damage_Costs_and_Assumptions!I$120, \"\")","v":""},{"$f":"IF(COUNT(J104)=1, J104*Damage_Costs_and_Assumptions!J$120, \"\")","v":""},{"$f":"IF(COUNT(K104)=1, K104*Damage_Costs_and_Assumptions!K$120, \"\")","v":""},{"$f":"IF(COUNT(L104)=1, L104*Damage_Costs_and_Assumptions!L$120, \"\")","v":""},{"$f":"IF(COUNT(M104)=1, M104*Damage_Costs_and_Assumptions!M$120, \"\")","v":""},{"$f":"IF(COUNT(N104)=1, N104*Damage_Costs_and_Assumptions!N$120, \"\")","v":""},{"$f":"IF(COUNT(O104)=1, O104*Damage_Costs_and_Assumptions!O$120, \"\")","v":""},{"$f":"IF(COUNT(P104)=1, P104*Damage_Costs_and_Assumptions!P$120, \"\")","v":""},{"$f":"IF(COUNT(Q104)=1, Q104*Damage_Costs_and_Assumptions!Q$120, \"\")","v":""},{"$f":"IF(COUNT(R104)=1, R104*Damage_Costs_and_Assumptions!R$120, \"\")","v":""},{"$f":"IF(COUNT(S104)=1, S104*Damage_Costs_and_Assumptions!S$120, \"\")","v":""},{"$f":"IF(COUNT(T104)=1, T104*Damage_Costs_and_Assumptions!T$120, \"\")","v":""},{"$f":"IF(COUNT(U104)=1, U104*Damage_Costs_and_Assumptions!U$120, \"\")","v":""},{"$f":"IF(COUNT(V104)=1, V104*Damage_Costs_and_Assumptions!V$120, \"\")","v":""},{"$f":"IF(COUNT(W104)=1, W104*Damage_Costs_and_Assumptions!W$120, \"\")","v":""},{"$f":"IF(COUNT(X104)=1, X104*Damage_Costs_and_Assumptions!X$120, \"\")","v":""},{"$f":"IF(COUNT(Y104)=1, Y104*Damage_Costs_and_Assumptions!Y$120, \"\")","v":""},{"$f":"IF(COUNT(Z104)=1, Z104*Damage_Costs_and_Assumptions!Z$120, \"\")","v":""},{"$f":"IF(COUNT(AA104)=1, AA104*Damage_Costs_and_Assumptions!AA$120, \"\")","v":""},{"$f":"IF(COUNT(AB104)=1, AB104*Damage_Costs_and_Assumptions!AB$120, \"\")","v":""},{"$f":"IF(COUNT(AC104)=1, AC104*Damage_Costs_and_Assumptions!AC$120, \"\")","v":""},{"$f":"IF(COUNT(AD104)=1, AD104*Damage_Costs_and_Assumptions!AD$120, \"\")","v":""},{"$f":"IF(COUNT(AE104)=1, AE104*Damage_Costs_and_Assumptions!AE$120, \"\")","v":""},{"$f":"IF(COUNT(AF104)=1, AF104*Damage_Costs_and_Assumptions!AF$120, \"\")","v":""},{"$f":"IF(COUNT(AG104)=1, AG104*Damage_Costs_and_Assumptions!AG$120, \"\")","v":""},{"$f":"IF(COUNT(AH104)=1, AH104*Damage_Costs_and_Assumptions!AH$120, \"\")","v":""},{"$f":"IF(COUNT(AI104)=1, AI104*Damage_Costs_and_Assumptions!AI$120, \"\")","v":""},{"$f":"IF(COUNT(AJ104)=1, AJ104*Damage_Costs_and_Assumptions!AJ$120, \"\")","v":""},{"$f":"IF(COUNT(AK104)=1, AK104*Damage_Costs_and_Assumptions!AK$120, \"\")","v":""},{"$f":"IF(COUNT(AL104)=1, AL104*Damage_Costs_and_Assumptions!AL$120, \"\")","v":""},{"$f":"IF(COUNT(AM104)=1, AM104*Damage_Costs_and_Assumptions!AM$120, \"\")","v":""},{"$f":"IF(COUNT(AN104)=1, AN104*Damage_Costs_and_Assumptions!AN$120, \"\")","v":""},{"$f":"IF(COUNT(AO104)=1, AO104*Damage_Costs_and_Assumptions!AO$120, \"\")","v":""},{"$f":"IF(COUNT(AP104)=1, AP104*Damage_Costs_and_Assumptions!AP$120, \"\")","v":""},{"$f":"IF(COUNT(AQ104)=1, AQ104*Damage_Costs_and_Assumptions!AQ$120, \"\")","v":""},{"$f":"IF(COUNT(AR104)=1, AR104*Damage_Costs_and_Assumptions!AR$120, \"\")","v":""},{"$f":"IF(COUNT(AS104)=1, AS104*Damage_Costs_and_Assumptions!AS$120, \"\")","v":""},{"$f":"IF(COUNT(AT104)=1, AT104*Damage_Costs_and_Assumptions!AT$120, \"\")","v":""},{"$f":"IF(COUNT(AU104)=1, AU104*Damage_Costs_and_Assumptions!AU$120, \"\")","v":""},{"$f":"IF(COUNT(AV104)=1, AV104*Damage_Costs_and_Assumptions!AV$120, \"\")","v":""},{"$f":"IF(COUNT(AW104)=1, AW104*Damage_Costs_and_Assumptions!AW$120, \"\")","v":""},{"$f":"IF(COUNT(AX104)=1, AX104*Damage_Costs_and_Assumptions!AX$120, \"\")","v":""},{"$f":"IF(COUNT(AY104)=1, AY104*Damage_Costs_and_Assumptions!AY$120, \"\")","v":""},{"$f":"IF(COUNT(AZ104)=1, AZ104*Damage_Costs_and_Assumptions!AZ$120, \"\")","v":""},{"$f":"IF(COUNT(BA104)=1, BA104*Damage_Costs_and_Assumptions!BA$120, \"\")","v":""},{"$f":"IF(COUNT(BB104)=1, BB104*Damage_Costs_and_Assumptions!BB$120, \"\")","v":""},{"$f":"IF(COUNT(BC104)=1, BC104*Damage_Costs_and_Assumptions!BC$120, \"\")","v":""},{"$f":"IF(COUNT(BD104)=1, BD104*Damage_Costs_and_Assumptions!BD$120, \"\")","v":""},{"$f":"IF(COUNT(BE104)=1, BE104*Damage_Costs_and_Assumptions!BE$120, \"\")","v":""},{"$f":"IF(COUNT(BF104)=1, BF104*Damage_Costs_and_Assumptions!BF$120, \"\")","v":""},{"$f":"IF(COUNT(BG104)=1, BG104*Damage_Costs_and_Assumptions!BG$120, \"\")","v":""},{"$f":"IF(COUNT(BH104)=1, BH104*Damage_Costs_and_Assumptions!BH$120, \"\")","v":""},{"$f":"IF(COUNT(BI104)=1, BI104*Damage_Costs_and_Assumptions!BI$120, \"\")","v":""},{"$f":"IF(COUNT(BJ104)=1, BJ104*Damage_Costs_and_Assumptions!BJ$120, \"\")","v":""},{"$f":"IF(COUNT(BK104)=1, BK104*Damage_Costs_and_Assumptions!BK$120, \"\")","v":""},{"$f":"IF(COUNT(BL104)=1, BL104*Damage_Costs_and_Assumptions!BL$120, \"\")","v":""},{"$f":"IF(COUNT(BM104)=1, BM104*Damage_Costs_and_Assumptions!BM$120, \"\")","v":""},{"$f":"IF(COUNT(BN104)=1, BN104*Damage_Costs_and_Assumptions!BN$120, \"\")","v":""},{"$f":"IF(COUNT(BO104)=1, BO104*Damage_Costs_and_Assumptions!BO$120, \"\")","v":""},{"$f":"IF(COUNT(BP104)=1, BP104*Damage_Costs_and_Assumptions!BP$120, \"\")","v":""},{"$f":"IF(COUNT(BQ104)=1, BQ104*Damage_Costs_and_Assumptions!BQ$120, \"\")","v":""},{"$f":"IF(COUNT(BR104)=1, BR104*Damage_Costs_and_Assumptions!BR$120, \"\")","v":""},{"$f":"IF(COUNT(BS104)=1, BS104*Damage_Costs_and_Assumptions!BS$120, \"\")","v":""},{"$f":"IF(COUNT(BT104)=1, BT104*Damage_Costs_and_Assumptions!BT$120, \"\")","v":""},{"$f":"IF(COUNT(BU104)=1, BU104*Damage_Costs_and_Assumptions!BU$120, \"\")","v":""},{"$f":"IF(COUNT(BV104)=1, BV104*Damage_Costs_and_Assumptions!BV$120, \"\")","v":""},{"$f":"IF(COUNT(BW104)=1, BW104*Damage_Costs_and_Assumptions!BW$120, \"\")","v":""},{"$f":"IF(COUNT(BX104)=1, BX104*Damage_Costs_and_Assumptions!BX$120, \"\")","v":""},{"$f":"IF(COUNT(BY104)=1, BY104*Damage_Costs_and_Assumptions!BY$120, \"\")","v":""},{"$f":"IF(COUNT(BZ104)=1, BZ104*Damage_Costs_and_Assumptions!BZ$120, \"\")","v":""},{"$f":"IF(COUNT(CA104)=1, CA104*Damage_Costs_and_Assumptions!CA$120, \"\")","v":""},{"$f":"IF(COUNT(CB104)=1, CB104*Damage_Costs_and_Assumptions!CB$120, \"\")","v":""},{"$f":"IF(COUNT(CC104)=1, CC104*Damage_Costs_and_Assumptions!CC$120, \"\")","v":""},{"$f":"IF(COUNT(CD104)=1, CD104*Damage_Costs_and_Assumptions!CD$120, \"\")","v":""},{"$f":"IF(COUNT(CE104)=1, CE104*Damage_Costs_and_Assumptions!CE$120, \"\")","v":""},{"$f":"IF(COUNT(CF104)=1, CF104*Damage_Costs_and_Assumptions!CF$120, \"\")","v":""},{"$f":"IF(COUNT(CG104)=1, CG104*Damage_Costs_and_Assumptions!CG$120, \"\")","v":""},{"$f":"IF(COUNT(CH104)=1, CH104*Damage_Costs_and_Assumptions!CH$120, \"\")","v":""},{"$f":"IF(COUNT(CI104)=1, CI104*Damage_Costs_and_Assumptions!CI$120, \"\")","v":""},{"$f":"IF(COUNT(CJ104)=1, CJ104*Damage_Costs_and_Assumptions!CJ$120, \"\")","v":""},{"$f":"IF(COUNT(CK104)=1, CK104*Damage_Costs_and_Assumptions!CK$120, \"\")","v":""},{"$f":"IF(COUNT(CL104)=1, CL104*Damage_Costs_and_Assumptions!CL$120, \"\")","v":""},{"$f":"IF(COUNT(CM104)=1, CM104*Damage_Costs_and_Assumptions!CM$120, \"\")","v":""},{"$f":"IF(COUNT(CN104)=1, CN104*Damage_Costs_and_Assumptions!CN$120, \"\")","v":""},{"$f":"IF(COUNT(CO104)=1, CO104*Damage_Costs_and_Assumptions!CO$120, \"\")","v":""},{"$f":"IF(COUNT(CP104)=1, CP104*Damage_Costs_and_Assumptions!CP$120, \"\")","v":""},{"$f":"IF(COUNT(CQ104)=1, CQ104*Damage_Costs_and_Assumptions!CQ$120, \"\")","v":""},{"$f":"IF(COUNT(CR104)=1, CR104*Damage_Costs_and_Assumptions!CR$120, \"\")","v":""},{"$f":"IF(COUNT(CS104)=1, CS104*Damage_Costs_and_Assumptions!CS$120, \"\")","v":""},{"$f":"IF(COUNT(CT104)=1, CT104*Damage_Costs_and_Assumptions!CT$120, \"\")","v":""},{"$f":"IF(COUNT(CU104)=1, CU104*Damage_Costs_and_Assumptions!CU$120, \"\")","v":""},{"$f":"IF(COUNT(CV104)=1, CV104*Damage_Costs_and_Assumptions!CV$120, \"\")","v":""},{"$f":"IF(COUNT(CW104)=1, CW104*Damage_Costs_and_Assumptions!CW$120, \"\")","v":""},{"$f":"IF(COUNT(CX104)=1, CX104*Damage_Costs_and_Assumptions!CX$120, \"\")","v":""},{"$f":"IF(COUNT(CY104)=1, CY104*Damage_Costs_and_Assumptions!CY$120, \"\")","v":""},{"$f":"IF(COUNT(CZ104)=1, CZ104*Damage_Costs_and_Assumptions!CZ$120, \"\")","v":""},{"$f":"IF(COUNT(DA104)=1, DA104*Damage_Costs_and_Assumptions!DA$120, \"\")","v":""},{"$f":"IF(COUNT(DB104)=1, DB104*Damage_Costs_and_Assumptions!DB$120, \"\")","v":""},{"$f":"IF(COUNT(DC104)=1, DC104*Damage_Costs_and_Assumptions!DC$120, \"\")","v":""},{"$f":"IF(COUNT(DD104)=1, DD104*Damage_Costs_and_Assumptions!DD$120, \"\")","v":""},{"$f":"IF(COUNT(DE104)=1, DE104*Damage_Costs_and_Assumptions!DE$120, \"\")","v":""},{"$f":"IF(COUNT(DF104)=1, DF104*Damage_Costs_and_Assumptions!DF$120, \"\")","v":""},{"$f":"IF(COUNT(DG104)=1, DG104*Damage_Costs_and_Assumptions!DG$120, \"\")","v":""},{"$f":"IF(COUNT(DH104)=1, DH104*Damage_Costs_and_Assumptions!DH$120, \"\")","v":""},{"$f":"IF(COUNT(DI104)=1, DI104*Damage_Costs_and_Assumptions!DI$120, \"\")","v":""},{"$f":"IF(COUNT(DJ104)=1, DJ104*Damage_Costs_and_Assumptions!DJ$120, \"\")","v":""},{"$f":"IF(COUNT(DK104)=1, DK104*Damage_Costs_and_Assumptions!DK$120, \"\")","v":""},{"$f":"IF(COUNT(DL104)=1, DL104*Damage_Costs_and_Assumptions!DL$120, \"\")","v":""},{"$f":"IF(COUNT(DM104)=1, DM104*Damage_Costs_and_Assumptions!DM$120, \"\")","v":""},{"$f":"IF(COUNT(DN104)=1, DN104*Damage_Costs_and_Assumptions!DN$120, \"\")","v":""},{"$f":"IF(COUNT(DO104)=1, DO104*Damage_Costs_and_Assumptions!DO$120, \"\")","v":""},{"$f":"IF(COUNT(DP104)=1, DP104*Damage_Costs_and_Assumptions!DP$120, \"\")","v":""},{"$f":"IF(COUNT(DQ104)=1, DQ104*Damage_Costs_and_Assumptions!DQ$120, \"\")","v":""},{"$f":"IF(COUNT(DR104)=1, DR104*Damage_Costs_and_Assumptions!DR$120, \"\")","v":""},{"$f":"IF(COUNT(DS104)=1, DS104*Damage_Costs_and_Assumptions!DS$120, \"\")","v":""},{"$f":"IF(COUNT(DT104)=1, DT104*Damage_Costs_and_Assumptions!DT$120, \"\")","v":""},{"$f":"IF(COUNT(DU104)=1, DU104*Damage_Costs_and_Assumptions!DU$120, \"\")","v":""},{"$f":"IF(COUNT(DV104)=1, DV104*Damage_Costs_and_Assumptions!DV$120, \"\")","v":""},{"$f":"IF(COUNT(DW104)=1, DW104*Damage_Costs_and_Assumptions!DW$120, \"\")","v":""},{"$f":"IF(COUNT(DX104)=1, DX104*Damage_Costs_and_Assumptions!DX$120, \"\")","v":""},{"$f":"IF(COUNT(DY104)=1, DY104*Damage_Costs_and_Assumptions!DY$120, \"\")","v":""},{"$f":"IF(COUNT(DZ104)=1, DZ104*Damage_Costs_and_Assumptions!DZ$120, \"\")","v":""}]
[null,"High Sensitivity Present Value",null,null,{"$f":"SUM(E105:XFD105)","v":0}]

{"sheet":"Outputs","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Outputs"]
[]
[null,"Pollutant","Low Sensitivity Present Value","Central Present Value","High Sensitivity Present Value"]
[null,{"$f":"IF(Damage_Costs_User_Interface!$E$3=\"\", \"\", Damage_Costs_User_Interface!$A$9)","v":"NOx Part A Category 1"},{"$f":"IF(Damage_Costs_User_Interface!$D$3=\"\", \"\", Damage_Costs_User_Interface!$E$21)","v":2259.4835886983406},{"$f":"IF(Damage_Costs_User_Interface!$D$3=\"\", \"\", Damage_Costs_User_Interface!$E$16)","v":6816.8764693677667},{"$f":"IF(Damage_Costs_User_Interface!$D$3=\"\", \"\", Damage_Costs_User_Interface!$E$26)","v":20599.667593336817}]
[null,{"$f":"IF(Damage_Costs_User_Interface!$L$3=\"\", \"\", Damage_Costs_User_Interface!$A$29)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$K$3=\"\", \"\", Damage_Costs_User_Interface!$E$41)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$K$3=\"\", \"\", Damage_Costs_User_Interface!$E$36)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$K$3=\"\", \"\", Damage_Costs_User_Interface!$E$46)","v":""}]
[null,{"$f":"IF(Damage_Costs_User_Interface!$S$3=\"\", \"\", Damage_Costs_User_Interface!$A$49)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$R$3=\"\", \"\", Damage_Costs_User_Interface!$E$61)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$R$3=\"\", \"\", Damage_Costs_User_Interface!$E$56)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$R$3=\"\", \"\", Damage_Costs_User_Interface!$E$66)","v":""}]
[null,{"$f":"IF(Damage_Costs_User_Interface!$E$5=\"\", \"\", Damage_Costs_User_Interface!$A$69)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$D$5=\"\", \"\", Damage_Costs_User_Interface!$E$81)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$D$5=\"\", \"\", Damage_Costs_User_Interface!$E$76)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$D$5=\"\", \"\", Damage_Costs_User_Interface!$E$86)","v":""}]
[null,{"$f":"IF(Damage_Costs_User_Interface!$L$5=\"\", \"\", Damage_Costs_User_Interface!$A$89)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$K$5=\"\", \"\", Damage_Costs_User_Interface!$E$101)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$K$5=\"\", \"\", Damage_Costs_User_Interface!$E$96)","v":""},{"$f":"IF(Damage_Costs_User_Interface!$K$5=\"\", \"\", Damage_Costs_User_Interface!$E$106)","v":""}]

{"sheet":"Damage_Costs_and_Assumptions","index":5,"n_rows":120,"n_cols":130,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["Damage Costs & Assumptions"]
[]
[]
[null,"Damage Cost Valuations (£/tonne, 2022 Prices)",null,null,null,null,"PM2.5/PM10 Conversion Factors",null,null,"Pollutants by Sector"]
[null,"Number","Pollutant Sector","Low Scenario","Central Scenario","High Scenario",null,null,null,"NOx ",null,"PM2.5",null,"SO2 ",null,"VOC ",null,"NH3"]
[]
[null,1,"NOx National",1567,8147.9880163615089,30281.532175757911,"-",null,null,"National",null,"National",null,"National",null,"National",null,"National"]
[null,2,"NOx Industry (area)",1619.4635247918857,8634.5371107316205,32297.640918465302,"-",null,null,"Industry (area)",null,"Industry (area)"]
[null,3,"NOx Commercial",2468.5350528593362,16582.532675271992,65231.672715223875,"-",null,null,"Commercial",null,"Commercial"]
[null,4,"NOx Domestic",2073.0811081535535,12880.764220433555,49892.690829048523,"-",null,null,"Domestic",null,"Domestic"]
[null,5,"NOx Solvents",2277.686453016116,14796.035572365774,57828.982072764651,null,null,null,"Solvents",null,"Solvents"]
[null,6,"NOx Road Transport",1945.0701455997103,11682.478176257473,44927.36462069281,"-",null,null,"Road Transport",null,"Road Transport"]
[null,7,"NOx Aircraft",1900.7464247403529,11267.572334819213,43208.123327258749,"-",null,null,"Aircraft",null,"Aircraft"]
[null,8,"NOx Offroad",1538.9595368604801,7880.9547353303942,29175.028970407908,"-",null,null,"Offroad",null,"Offroad"]
[null,9,"NOx Rail",1621.1657872967312,8650.4716632292093,32363.668768425869,"-",null,null,"Rail",null,"Rail"]
[null,10,"NOx Ships",1111.2187194920157,3876.955064118526,12583.694537079193,"-",null,null,"Ships",null,"Ships"]
[null,11,"NOx Waste",1602.6325328278185,8476.9854262678928,31644.795538315502,"-",null,null,"Waste",null,"Waste"]
[null,12,"NOx Agriculture",1104.0564533609586,3809.9104659192822,12305.882488624369,null,null,null,"Agriculture",null,"Agriculture"]
[null,13,"NOx Other",1089.9469971768012,3677.8345553949939,11758.600824779569,"-",null,null,"Other",null,"Other"]
[null,14,"NOx Road Transport Central London",7432.7067239419266,63051.190637675172,257783.39804762066,"-",null,null,"Road Transport Central London",null,"Road Transport Central London"]
[null,15,"NOx Road Transport Inner London",7132.3326819714521,60239.446898348251,246132.40290508821,"-",null,null,"Road Transport Inner London",null,"Road Transport Inner London"]
[null,16,"NOx Road Transport Outer London",4229.2475093036055,33064.223948210689,133526.69628934845,"-",null,null,"Road Transport Outer London",null,"Road Transport Outer London"]
[null,17,"NOx Road Transport Inner Conurbation",3114.5859726828648,22630.091303120273,90290.882490189935,"-",null,null,"Road Transport Inner Conurbation",null,"Road Transport Inner Conurbation"]
[null,18,"NOx Road Transport Outer Conurbation",2236.1997617735624,14407.686620500937,56219.784303956636,"-",null,null,"Road Transport Outer Conurbation",null,"Road Transport Outer Conurbation"]
[null,19,"NOx Road Transport Urban Big",2122.2556208125611,13341.077392625075,51800.086036597168,"-",null,null,"Road Transport Urban Big",null,"Road Transport Urban Big"]
[null,20,"NOx Road Transport Urban Large",1873.5015551258457,11012.538340986617,42151.341451384273,"-",null,null,"Road Transport Urban Large",null,"Road Transport Urban Large"]
[null,21,"NOx Road Transport Urban Medium",1664.3109984833518,9054.3457018781355,34037.197688106156,"-",null,null,"Road Transport Urban Medium",null,"Road Transport Urban Medium"]
[null,22,"NOx Road Transport Urban Small",1503.0420801201117,7544.7383184264218,27781.852278877133,"-",null,null,"Road Transport Urban Small",null,"Road Transport Urban Small"]
[null,23,"NOx Road Transport Rural",1222.7111369771656,4920.6141792330982,16908.294645754268,"-",null,null,"Road Transport Rural",null,"Road Transport Rural"]
[null,24,"NOx Rail Transport Central London",6729.0496673265843,56456.031214866329,230451.9565026765,null,null,null,"Rail Transport Central London",null,"Rail Transport Central London"]
[null,25,"NOx Rail Transport Inner London",6767.4925305408815,56807.526668916325,231905.30110133253,null,null,null,"Rail Transport Inner London",null,"Rail Transport Inner London"]
[null,26,"NOx Rail Transport Outer London",4228.1349222676026,33028.726810525084,133370.17607493378,null,null,null,"Rail Transport Outer London",null,"Rail Transport Outer London"]
[null,27,"NOx Rail Transport Inner Conurbation",2899.1716547289329,20580.195997192674,81784.176518684486,null,null,null,"Rail Transport Inner Conurbation",null,"Rail Transport Inner Conurbation"]
[null,28,"NOx Rail Transport Outer Conurbation",1972.9652301989854,11901.794667659551,45820.42577838849,null,null,null,"Rail Transport Outer Conurbation",null,"Rail Transport Outer Conurbation"]
[null,29,"NOx Rail Transport Urban Big",1959.0724047354718,11763.385787707004,45243.758560556664,null,null,null,"Rail Transport Urban Big",null,"Rail Transport Urban Big"]
[null,30,"NOx Rail Transport Urban Large",1840.9393254189636,10649.203904087859,40623.790252755905,null,null,null,"Rail Transport Urban Large",null,"Rail Transport Urban Large"]
[null,31,"NOx Rail Transport Urban Medium",1539.3077422938277,7817.3277554280612,28886.228951528479,null,null,null,"Rail Transport Urban Medium",null,"Rail Transport Urban Medium"]
[null,32,"NOx Rail Transport Urban Small",1370.6131462187168,6229.8492205262228,22305.065920345281,null,null,null,"Rail Transport Urban Small",null,"Rail Transport Urban Small"]
[null,33,"NOx Rail Transport Rural",1192.4689874448397,4553.9151433833349,15357.370520452256,null,null,null,"Rail Transport Rural",null,"Rail Transport Rural"]
[null,34,"NOx Part A Category 1",1028.5551846455462,3103.1575846477804,9377.317459210888,"-",null,null,"Part A Category 1",null,"Part A Category 1"]
[null,35,"NOx Part A Category 2",1146.0594554140521,4203.0925041572282,13935.107070355967,"-",null,null,"Part A Category 2",null,"Part A Category 2"]
[null,36,"NOx Part A Category 3",1601.5518614148946,8466.8694686451054,31602.878143256814,"-",null,null,"Part A Category 3",null,"Part A Category 3"]
[null,37,"NOx Part A Category 4",1000.6680915336915,2842.1118599543283,8295.6248327305111,"-",null,null,"Part A Category 4",null,"Part A Category 4"]
[null,38,"NOx Part A Category 5",1034.075313414367,3154.8304502662272,9591.4338091117406,"-",null,null,"Part A Category 5",null,"Part A Category 5"]
[null,39,"NOx Part A Category 6",1162.4139884929086,4356.1841484698562,14569.471425578367,"-",null,null,"Part A Category 6",null,"Part A Category 6"]
[null,40,"NOx Part A Category 7",991.54703269429103,2756.7313792727191,7941.8345666493497,"-",null,null,"Part A Category 7",null,"Part A Category 7"]
[null,41,"NOx Part A Category 8",1019.7665809107284,3020.8891523735042,9036.4225577997058,"-",null,null,"Part A Category 8",null,"Part A Category 8"]
[null,42,"NOx Part A Category 9",1050.3434127257181,3307.1130046752942,10222.445546382365,"-",null,null,"Part A Category 9",null,"Part A Category 9"]
[]
[null,43,"PM2.5 National",29631,74769,212839,0.64550115609848768]
[null,44,"PM2.5 Industry (area)",30676.624369715089,76353.513200395275,251115.55384453706,0.38264680846107557]
[null,45,"PM2.5 Commercial",23426.447406380405,59509.266466786998,156655.73882441435,0.9608578746941977]
[null,46,"PM2.5 Domestic",33307.092313581852,84628.672786420299,222144.37940729788,0.97757274624221557]
[null,47,"PM2.5 Solvents",42166.192026333083,106415.18500357209,302368.66485359898,0.6507195488558265]
[null,48,"PM2.5 Road Transport",33532.847729843415,84548.399669683364,242761.32681550024,0.62188849534779889]
[null,49,"PM2.5 Aircraft",30015.235897040111,76064.074503802345,206047.68057630726,0.81857232181860229]
[null,50,"PM2.5 Offroad",20859.5361624787,53013.981859807485,138749.92843303844,0.99526835487486376]
[null,51,"PM2.5 Rail",22337.78705003671,56685.176816058447,151088.70967955145,0.89392979370410786]
[null,52,"PM2.5 Ships",9460.1553788215697,24026.538160362106,63399.134703287287,0.94740020028935512]
[null,53,"PM2.5 Waste",28358.728612093892,72007.984973926374,190531.67649959229,0.93222273246047549]
[null,54,"PM2.5 Agriculture",11946.403525023277,28654.254453668305,129360.50820017845,0.17645822932233374]
[null,55,"PM2.5 Other",33593.713196883546,85252.662805339234,227103.64626167328,0.89679790112722024]
[null,56,"PM2.5 Road Transport Central London",187305.29156653487,472656.16809725395,1344541.3270778721,0.64746022052819729]
[null,57,"PM2.5 Road Transport Inner London",178417.549647982,450215.10420699493,1281129.6820770721,0.64651728325315105]
[null,58,"PM2.5 Road Transport Outer London",97936.795739086869,246942.15272813683,708775.19583552401,0.62287144435075026]
[null,59,"PM2.5 Road Transport Inner Conurbation",66521.656541642878,167746.35499035672,480962.30250083219,0.62566902699636651]
[null,60,"PM2.5 Road Transport Outer Conurbation",41577.857140845626,104832.71610665484,301004.78710462543,0.62187351971995997]
[null,61,"PM2.5 Road Transport Urban Big",38306.268159256841,96592.477521079534,277068.24590610835,0.62452665785912465]
[null,62,"PM2.5 Road Transport Urban Large",31260.919959215604,78834.889680279433,225879.98237436442,0.62751591852494726]
[null,63,"PM2.5 Road Transport Urban Medium",25283.760929658027,63766.123179514441,182555.49075390355,0.62971977008847313]
[null,64,"PM2.5 Road Transport Urban Small",20662.814187984673,52114.063619185617,149130.94742431241,0.63091967987932329]
[null,65,"PM2.5 Road Transport Rural",12683.09583976352,31972.074388323934,92011.785549323977,0.6158455596291037]
[null,66,"PM2.5 Rail Transport Central London",168845.52197949801,428863.16029257118,1130505.6513993514,0.95308037535699708]
[null,67,"PM2.5 Rail Transport Inner London",165762.45782043584,421031.951813247,1109871.96128205,0.95303047467995916]
[null,68,"PM2.5 Rail Transport Outer London",93712.322233897634,238024.18361833197,627528.16290464171,0.95232305941624429]
[null,69,"PM2.5 Rail Transport Inner Conurbation",57295.990249617731,145530.18845102657,383628.7158250144,0.95302797550790797]
[null,70,"PM2.5 Rail Transport Outer Conurbation",30421.134560911094,77258.622539592878,203984.50471650576,0.94408287556723192]
[null,71,"PM2.5 Rail Transport Urban Big",31920.228662351012,81071.092058106515,213881.10624077631,0.94850682789427831]
[null,72,"PM2.5 Rail Transport Urban Large",30793.210064618565,78163.028305834479,207664.00290472977,0.91048480397098575]
[null,73,"PM2.5 Rail Transport Urban Medium",20678.774524502252,52507.596080209005,138920.79842996475,0.93274137963503512]
[null,74,"PM2.5 Rail Transport Urban Small",15641.312770945431,39676.644638549857,106242.64553163409,0.8712278240583845]
[null,75,"PM2.5 Rail Transport Rural",10554.615159436682,26771.03723633138,71761.730399559165,0.866115010799136]
[null,76,"PM2.5 Part A Category 1",3386.4794490575659,8582.512827475839,23231.118406192421,0.8218792835304044]
[null,77,"PM2.5 Part A Category 2",12619.031208912191,31971.795501661385,86835.071395180756,0.80741238443517771]
[null,78,"PM2.5 Part A Category 3",61402.153895626376,155496.02564539958,424674.4816297603,0.78470491224326222]
[null,79,"PM2.5 Part A Category 4",1395.9792620602075,3536.5484681939597,9615.7297049249028,0.80284716700152825]
[null,80,"PM2.5 Part A Category 5",2655.1880965247724,6712.0119956958233,18715.881719547055,0.70893516744131202]
[null,81,"PM2.5 Part A Category 6",6995.8908998627267,17707.482161699565,48650.043867598855,0.76153226819384146]
[null,82,"PM2.5 Part A Category 7",624.10781436905654,1580.8371546037445,4306.7361448637312,0.79470348132988777]
[null,83,"PM2.5 Part A Category 8",1273.0088596890871,3223.7005563838911,8807.1799961085344,0.78337152984886782]
[null,84,"PM2.5 Part A Category 9",3109.7945792160913,7833.8024361754724,22721.21679115402,0.59609101073187609]
[]
[null,85,"SO2 National",6615,16616,43850,"-"]
[]
[null,86,"NH3 National",3727,9667,26172,"-"]
[]
[null,87,"VOC National",104,172,309,"-"]
[]
[]
[]
[]
[]
[null,null,"Pollutant list"]
[]
[null,1,"NOx"]
[null,2,"SO2"]
[null,3,"PM2.5"]
[null,4,"VOC"]
[null,5,"NH3"]
[]
[]
[]
[null,null,"GDP Deflator",null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"2010 = 100",null,61.256845570832375,65.406143799560198,67.549958167669899,69.488189462201589,70.513513446811231,72.298976527003447,75.377293065705132,75.120499322538365,76.314016421966045,77.348348548455164,78.650703745659428,80.106444153222327,81.756908504426335,83.993148876203435,86.154609330460602,88.852609522963348,91.387722766412708,93.943196878493723,96.995105987576153,98.645076741964871,100,102.0689110513859,103.71135445434105,106.03002549427552,107.72145838115053,108.27416341509763,110.32740276759733,112.33646520512647,114.58183711798691,116.89224041126486,123.41203734553505,123.39920382833689,128.83737387195418,133.39075774119516,135.59601616357224,136.6379521359668,137.82920731675924,140.23216079118893,143.45750048938623,146.75702300064214,150.13243452965688,153.58548052383898,157.11794657588726,160.73165934713268,164.4284875121167,168.21034272489536,172.07918060756796,176.037001761542,180.08585280205742,184.22782741650474,188.46506744708432,192.79976399836724,197.2341585703297,201.77054421744725,206.41126673444853,211.1587258693408,216.01537656433561,220.98373022531536,226.06635602049755,231.26588220896895,236.58499749977523,242.02645244227,247.59306084844218,253.28770124795631,259.11331837665932,265.07292469932247,271.16960196740683,277.40650281265715,283.78685237734828,290.31394998202722,296.99117083161383,303.82196776074096,310.80987301923795,317.95850009868036,325.27154560094999,332.75279114977184,340.40610534621646,348.23544576917948,356.24486102187058,364.4384928253736,372.82057816035706,381.39545145804527,390.16754684158025,399.1414004189366,408.32165262857211,417.71305063902923,427.32045080372689,437.14882117221254,447.20324405917341,457.48891867253434,468.01116380200261,478.77542056944861,489.78725524254588,501.05236211312433,512.57656644172619,524.36582746988586,536.4262415016932,548.76404505623202,561.38561809252542,574.29748730865344,587.50632951675243,601.01897509563764,614.84241152283732,628.98378698786246,643.45041408858322,658.24977361262052,673.38951840571065,688.87747732904211,704.72165930760991,720.93025747168485,737.51165339353349]
[]
["Source: ","TAG Data Book, January 2023 v1.20.2"]
[]
[null,null,"Health Discount factor","Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Discount Rate",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2]
[null,null,null,null,1,{"$f":"E120/(1+F119)","v":0.98522167487684742},0.97066174864714039,0.95631699374102508,0.94218423028672427,0.92826032540563974,0.91454219251787172,0.90102679065800173,0.88771112380098705,0.87459224019801685,0.86166723172218418,0.84893323322382686,0.83638742189539594,0.82402701664571032,0.81184927748345848,0.79985150490981138,0.78803103932001128,0.77638526041380429,0.76491158661458558,0.75360747449712873,0.74247041822377224,0.73149794898893827,0.72068763447186046,0.71003707829739948,0.69954391950482719,0.6892058320244604,0.67902052416202996,0.66898573809066997,0.65909924935041386,0.64935886635508766,0.63976242990649035,0.63161460154654003,0.62357054156041081,{"$f":"AK120/(1+AL119)","v":0.61562892838425398},0.60778845728527398,0.60004784014737289,0.59240580525952502,0.58486109710684675,0.577412476164327,0.57005871869318492,0.56279861653982133,0.55563097693732977,0.54855462230953678,0.54156839007753665,0.53467113246869058,0.52786171632805867,0.52113902293223291,0.51450194780554148,0.50794940053859372,0.50148030460913595,0.49509359720518908,0.48878822905043845,0.48256316423184764,0.47641738002946754,0.47034986674841306,0.46435962755297966,0.45844567830287264,0.45260704739152202,0.44684277558645674,0.44115191587171171,0.43553353329224181,0.42998670480031775,0.42451051910387777,0.41910407651681092,0.41376648881114714,{"$f":"BQ120/(1+BR119)","v":0.40849687907112958},0.40329438154914565,0.39815814152349266,0.39308731515795509,0.38808106936317022,0.38313858165975934,0.37825904004320204,0.37344164285043152,0.36868559862812872,0.36399012600269398,0.35935445355187484,0.35555006782613524,0.35178595807473562,0.34806169790712937,0.34437686544684815,0.34073104328371245,0.33712381842654843,0.33355478225640489,0.33002353048026606,0.32652966308525389,0.32307278429331543,0.3196525025163901,0.31626843031205115,0.31292018433961727,0.30960738531672832,0.30632965797638106,0.30308663102441979,0.29987793709747679,0.2967032127213583,0.29356209826987073,0.29045423792408304,0.28737927963202042,{"$f":"CW120/(1+CX119)","v":0.28433687506878447},0.28132667959709556,0.27834835222825327,0.27540155558350976,0.27248595585585217,0.26960122277218973,0.26674702955594115,0.263923052890018,0.26112897288019987,0.2583644730188977,0.25562924014930022,0.25292296442990031,0.2502453392993968,0.24759606144196775,0.2449748307529116,0.24238135030465183,0.23981532631310165,0.23727646810438474,0.23476448808190833,0.23227910169378485,0.22982002740059845,0.22738698664351287,0.22497970381271681,0.22259790621620346,0.22024132404888044,0.217909690362007,0.2156027410329544,0.21332021473528684,0.21106185290915885]