{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Introduction","CuttingsLCAT","Flowchart","Instructions","TechNotes","InputCondition","IntvTriggers","IntvChanges","IntvCosts","IntvCost (1)","IntvCost (2)","IntvCost (3)","IntvCost (4)","IntvCost (5)","IntvCost (6)","IntvCost (7)","IntvCost (8)","IntvCost (9)","IntvCost (10)","IntvCost (11)","IntvCost (12)","IntvCost (13)","IntvCost (14)","IntvCost (15)","SRV Calculation","InitialScores","DetRates","Projection","Results","Summary","OutputFinancial","OutputEnv","OutputOps","OutputCondition","EnvImpacts"],"not_rendered":{"charts":8,"images":27,"macros":1,"external_links":3,"defined_names":56,"comments":24,"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":"Introduction","index":0,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[[14,7,32,18],[35,7,35,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAINtenance, renewal and Improvement "]
[null,null,null,null,null,null,null,null,null,null,null,null,"of rail transport iNfrastructure "]
[null,null,null,null,null,null,null,null,null,null,null,null,"to reduce Economic and environmental impacts"]
[]
[null,null,null,null,null,null,null,"Abstract of the MAINLINE Project:\nGrowth in demand for rail transportation across Europe is predicted to continue. Much of this growth will have to be accommodated on existing lines that contain old infrastructure.                                                                                      This demand will increase both the rate of deterioration of these elderly assets and the need for shorter line closures for maintenance or renewal interventions.                                                                                                                              The impact of these interventions must be minimized and will also need to take into account the need for lower economic and environmental impacts.                                                                                                                                                New interventions will need to be developed along with additional tools to inform decision makers about the economic and environmental consequences of different intervention options being considered. \nMAINLINE proposes to address all these issues through a series of linked work packages that will target at least € 300m per year savings across Europe with a reduced environmental footprint in terms of embodied carbon and other environmental benefits. It will:\n- Apply new technologies to extend the life of elderly infrastructure\n- Improve degradation and structural models to develop more realistic life cycle cost and safety models\n- Investigate new construction methods for the replacement of obsolete infrastructure\n- Investigate monitoring techniques to complement or replace existing examination techniques\n- Develop management tools to assess whole life environmental and economic impact. \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Project funded by the EU 7th Framework Programme under call SST.2011.5.2-6 Cost-effective improvement of rail transport, infrastructure. Grant agreement no: 285121"]

{"sheet":"CuttingsLCAT","index":1,"n_rows":49,"n_cols":3,"rows_kept":49,"cut":false,"hidden":false,"merged":[[4,1,4,2]]}
[]
[]
[]
[]
[null,"Soil Cuttings Life Cycle Assessment Tool (LCAT)"]
[]
[null,1,"LCAT Definition"]
[null,"A","Each LCAT is a forecasting tool that compares different maintenance and intervention strategies for the selected asset based on a life cycle evaluation. A Life-Cycle Assessment is ‘the comparison and "]
[null,null,"and evaluation of the inputs/outputs and the potential environmental impacts of a system during its lifetime. Such a lifecycle evaluation attempts to quantify and model:"]
[null,null,"-       Direct economic costs"]
[null,null,"-       Availability (delay costs / user cost)"]
[null,null,"-       Environmental impact costs"]
[null,"B","For a more detailed explanation of the mode, the User is encouraged to reference the LCAT User Manual written under the ML D5.7 deliverable."]
[]
[null,2,"LCAT function"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,3,"LCAT application"]
[null,"A","The Soil Cuttings LCAT does not have a length dimension; it can accommodate any length. The User may specify the appropriate length based on relevant cost information in the 'IntCost() sheets."]
[]
[null,4,"Deterioration modelling: The MAINLINE Cuttings Alorithm"]
[null,"A","A risk based approach that takes into account multiple possible deterioration mechanisms needs to be adopted in order to assess a cutting’s condition "]
[null,"B","This is known as the 'MAINLINE Cuttings Algorithm'; It processes some variables to give an overall Slope Risk Value (SRV) which typically varied between 0 and 20, the higher values indicating more risk. "]
[null,"C","These variables can be seen below:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,5,"Summary"]

{"sheet":"Flowchart","index":2,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["MAINLINE",null," Soil Cutting Model"]
[]
[null,"Model Flow Chart"]
[null,null,"This shows the relationship between the sheets in this model."]
[null,null,"Click on a heading to go to that sheet."]

{"sheet":"Instructions","index":3,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[]
[null,"Background:","MAINLINE:","Work Package 5; Deliverable 5.5 - Life-cycle Assessment Tool"]
[null,null,"File Name:","ML_D5.5_CuttingsModel_v06.00.xlsm"]
[null,null,"Model ref:","ML-D5.5 Soil Cutting Model"]
[null,null,"Model version:",{"$f":"MID(CELL(\"Filename\",$A$1),FIND(\"_v\",CELL(\"Filename\",$A$1),1)+2,5)","v":"06 00"}]
[null,null,"Version date:","2014-09-01"]
[null,null,"Function:","This model was developed by the MAINLINE project \nto demonstrate the deteroration and intervention algorithms discovered in the MAINLINE work packages."]
[]
[]
[null,"INSTRUCTIONS:",null,"Instructions are given below for each sheet which requires some user input"]
[null,"Sheet colours:","NOTES","Black tab sheets are general instructions and information about the model"]
[null,null,"INPUT","Blue tab are sheets for data input"]
[null,null,"OUTPUT","Purple tabs are output sheets"]
[null,null,"INTV COST","Green tabs are sheets for the user to calculate costs and environmental impacts of interventions"]
[null,null,"ENV REFS","Yellow tab is a sheet of environmantal reference data"]
[null,null,"CALCULATION","Red tabs are calculation sheets, which the user can see but does not need to change"]
[]
[null,"Cell colours:","Data Input Cells","All input cells are coloured light blue.  Other cells cannot be changed."]
[null,null,null,"Click on any blue cell to see input instructions"]
[null,null,null,"Detailed instructions are given on each sheet"]
[]
[]
[null,"USER SHEETS:"]
[null,null,"Introduction","Introduction to MAINLINE"]
[null,null,"BridgesLCAT","Introduction to the Soil Cuttings LCAT"]
[null,"Information:","Flowchart","Outline of data flow in the model, with dynamic links to sheets"]
[null,null,"Instructions","This sheet of instructions"]
[null,null,"TechNotes","Some technical details about the model"]
[null,"User inputs:","InputCondition","Select the conditions which best describe the cutting and its initial condition"]
[null,null,"IntvTriggers","This lists the interventions which may be used and their triggering mechanisms; additional interventions may be added."]
[null,null,"IntvChanges","This sheet shows the ways in which the scores change after the interventions"]
[null,null,"IntvCosts","Enter the costs and environmental impacts of each intervention"]
[null,null,"IntvCost (1)-(15)","Build-up of costs and impacts for each intervention; there are 15 sheets, one for each intervention"]
[null,null,"EnvImpacts","Reference list of impacts of construction material and operations"]
[]
[null,"User outputs:","Summary","This shows a summary of the modelling results."]
[null,null,"OutputFinancial","This shows a summary of the projected financial costs"]
[null,null,"OutputEnv","This shows a summary of the projected environmental impacts"]
[null,null,"OutputOps","This shows a summary of the projected operational impacts"]
[null,null,"OutputCondition","This shows a summary of the projected condition scores"]

{"sheet":"TechNotes","index":4,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[null,"Amendments:","Version"]
[null,"2013-11-05","V01.00","Discussed with COWI"]
[null,null,"V01.10","Plot of Env. impact on 'OutputEnv': data range corrected"]
[null,null,"V01.10","Intervention schedule added to 'OutputFinancial', 'OutputOps' & 'OutputCondition'"]
[null,null,"V01.11","List of Environmental Impacts on 'EnvImpacts' extended to allow user to insert extra data"]
[null,null,"V01.11","Discount rate allowed for Equivalent cost of environmental impacts"]
[null,null,"V01.12","Intervention schedule added to 'Summary' sheet"]
[null,"2013-11-29","V02.00","Released for review"]
[null,"2013-12-20","V03.00","Final release (D5.5).  See amendments in 'Checking'"]
[null,"2014-04-28","V04.00","Updated deterioration rates for MA and DA"]
[null,null,null,"Updated InputCondition format and InitialScores calculation"]
[null,null,null,"Removal of grey 'Data' tabs"]
[null,"2014-05-12","V05.00","Fixed hyperlink on worksheet \"Flowchart\""]
[null,"2014-09-01","V06.00","Cosmetic changes such as the 'Introduction' sheet added"]
[]
[null,"Function of Sheets:"]
[null,null,"FlowChart","Overview of the workings of the model"]
[null,null,"Instructions","Model origin, version, and general notes on use of the model"]
[null,null,"TechNotes","Some technical notes on the model and its workings"]
[null,null,"Review","Details of review comments and subsequent amendments"]
[null,null,"InputCondition","Input of initial condition of asset"]
[null,null,"IntvTriggers","Interventions and how they are triggered"]
[null,null,"IntvCosts","Intervention costs and environmental impacts and operational impacts"]
[null,null,"IntvChanges","Changes to scores caused by interventions, and any limitation on their repetition"]
[null,null,"Summary","Summary of the model run with key inputs and outputs"]
[null,null,"OutputFinancial","Summary of projected costs"]
[null,null,"OutputEnv","Summary of projected environmental impacts "]
[null,null,"OutputOps","Summary of projected operational impacts "]
[null,null,"OutputCondition","Output of projected asset condition"]
[null,null,"InitialScores","Calculation of initial scores form initial condition"]
[null,null,"DetRates","Tables of deterioration data"]
[null,null,"Projection","Calculation of deterioration and interventions for 20 time periods of 5 years each"]
[null,null,"Resullts","Collation of results from Projection"]
[null,null,"EnvImpacts","Reference list of Impacts of typical constructuion and maintenance activities and materials"]
[null,null,"IntvCost (1)","Estimation of the costs and environmental impact of Intervention No 1"]
[null,null,"- etc -","… etc.."]
[null,null,"IntvCost (15)","Estimation of the costs and environmental impact of Intervention No 15"]
[]
[null,"Technical notes:","MAINLINE","This model does not use VBA code or Macros"]
[null,null,null,"This model uses Excel 'Form Control' objects and not ActiveX controls."]
[null,null,null,"Because the model uses 'Form Control' objects it is best stored as a macro file (.xlsm)"]

{"sheet":"InputCondition","index":5,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"User Input - Initial Condition"]
[null,null,"Input of data which describes the status and condition of the cutting at the start of the assessment."]
[]
[null,null,"Static Data"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," Changeable data"]

{"sheet":"IntvTriggers","index":6,"n_rows":35,"n_cols":34,"rows_kept":35,"cut":false,"hidden":false,"merged":[[12,13,12,33],[14,13,14,33],[14,5,14,11]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Intervention Triggers"]
[]
[]
[null,null,"Add any additonal Intervention names D21:D28"]
[null,null,"Enter the intervention sequence in C14:C28"]
[null,null,"Enter score triggers or timings of interventions"]
[null,null,"Only blue color cells may require user input"]
[]
[null,null,null,null,null,"SRV","MA","VA","SW","DA","BA","CA"]
[null,null,null,null,null,"Overall Slope Risk value","Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment"]
[null,null,null,null,"Min",{"$f":"Projection!F8","v":0},{"$f":"Projection!G8","v":0},{"$f":"Projection!H8","v":0},{"$f":"Projection!I8","v":0},{"$f":"Projection!J8","v":-1},{"$f":"Projection!K8","v":0},{"$f":"Projection!L8","v":0}]
[null,null,null,null,"User-defined key scores",10,1,1.2,2.5,1.2,1.5,1,null,"Modelling periods of 5 years"]
[null,null,null,null,"Max",{"$f":"Projection!F9","v":18},{"$f":"Projection!G9","v":5},{"$f":"Projection!H9","v":1.5},{"$f":"Projection!I9","v":3},{"$f":"Projection!J9","v":1.5},{"$f":"Projection!K9","v":2},{"$f":"Projection!L9","v":2},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"Ref","Seq","Intervention",null,"Intervention trigger scores",null,null,null,null,null,null,null,"Interventions triggered by timing     (x)"]
[null,1,7,"Vegetation clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,"x"]
[null,2,6,"Drainage clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,"x",null,null,null,null,"x",null,null,null,null,"x"]
[null,3,5,"Drainage repair",null,null,null,null,1.5,1.2]
[null,4,4,"Drainage replacement",null,null,null,null,2]
[null,5,3,"Burrow filling",null,null,null,null,null,null,1.7]
[null,6,2,"Minor earthworks",null,null,4]
[null,7,1,"Major earthworks",null,10]
[null,8,null,"[unused]"]
[null,9,null,"[unused]"]
[null,10,null,"[unused]"]
[null,11,null,"[unused]"]
[null,12,null,"[unused]"]
[null,13,null,"[unused]"]
[null,14,null,"[unused]"]
[null,15,null,"[unused]"]
[null,null,null,null,null,"Note:",null,null,null,null,null,null,null,null,"Note:"]
[null,"Using",{"$f":"MAX(C16:C30)","v":7},"interventions",null,"Scores increase as condition deteriorates",null,null,null,null,null,null,null,null,"Score triggers are ignored if any timed triggers are used"]
[]
[null,"Note:"]
[null,"These trigger values should be used with reference to the Deterioration mechanisms described in ML D2.2 & D2.3 reports"]

{"sheet":"IntvChanges","index":7,"n_rows":33,"n_cols":36,"rows_kept":33,"cut":false,"hidden":false,"merged":[[13,12,13,17],[13,5,13,10],[9,19,9,35],[13,21,13,35],[10,19,13,19]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Intervention Changes"]
[]
[]
[null,null,"Enter the changes in scores due to the interventions."]
[null,null,"These may be 'Relative' to the previous score or an 'Absolute' value."]
[null,null,"Only blue color cells may require user input"]
[]
[]
[null,null,null,null,null,"MA","VA","SW","DA","BA","CA",null,"MA","VA","SW","DA","BA","CA",null,"Limitation of Repetition"]
[null,null,null,null,null,"Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment",null,"Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment",null,"Maximum repeat interventions",null,{"$f":"INDEX($D$15:$D$29,V12,1)","v":"Vegetation clearance"},"Drainage clearance","Drainage repair","Drainage replacement","Burrow filling","Minor earthworks","Major earthworks","[unused]","[unused]","[unused]","[unused]","[unused]","[unused]","[unused]","[unused]"]
[null,null,null,"Min score",null,{"$f":"Projection!G8","v":0},{"$f":"Projection!H8","v":0},{"$f":"Projection!I8","v":0},{"$f":"Projection!J8","v":-1},{"$f":"Projection!K8","v":0},{"$f":"Projection!L8","v":0},null,{"$f":"Projection!G8","v":0},{"$f":"Projection!H8","v":0},{"$f":"Projection!I8","v":0},{"$f":"Projection!J8","v":-1},{"$f":"Projection!K8","v":0},{"$f":"Projection!L8","v":0},null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Max score",null,{"$f":"Projection!G9","v":5},{"$f":"Projection!H9","v":1.5},{"$f":"Projection!I9","v":3},{"$f":"Projection!J9","v":1.5},{"$f":"Projection!K9","v":2},{"$f":"Projection!L9","v":2},null,{"$f":"Projection!G9","v":5},{"$f":"Projection!H9","v":1.5},{"$f":"Projection!I9","v":3},{"$f":"Projection!J9","v":1.5},{"$f":"Projection!K9","v":2},{"$f":"Projection!L9","v":2}]
[null,"Ref","Seq","Intervention",null,"RELATIVE change of score",null,null,null,null,null,null,"ABSOLUTE revised score",null,null,null,null,null,null,null,null,"Reset repeat counter"]
[null,1,{"$f":"IntvTriggers!C16","v":7},{"$f":"IntvTriggers!D16","v":"Vegetation clearance"},null,null,null,null,-0.3,null,null,null,null,0]
[null,2,{"$f":"IntvTriggers!C17","v":6},{"$f":"IntvTriggers!D17","v":"Drainage clearance"},null,null,null,-0.5,null,null,null,null,null,null,null,0.5]
[null,3,{"$f":"IntvTriggers!C18","v":5},{"$f":"IntvTriggers!D18","v":"Drainage repair"},null,null,null,-1,null,null,null,null,null,null,null,-0.5]
[null,4,{"$f":"IntvTriggers!C19","v":4},{"$f":"IntvTriggers!D19","v":"Drainage replacement"},null,null,null,null,null,null,null,null,null,null,0,-1]
[null,5,{"$f":"IntvTriggers!C20","v":3},{"$f":"IntvTriggers!D20","v":"Burrow filling"},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,{"$f":"IntvTriggers!C21","v":2},{"$f":"IntvTriggers!D21","v":"Minor earthworks"},null,null,null,-0.5,null,null,null,null,1.5,0,null,0.5,0,0]
[null,7,{"$f":"IntvTriggers!C22","v":1},{"$f":"IntvTriggers!D22","v":"Major earthworks"},null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,8,{"$f":"IntvTriggers!C23","v":0},{"$f":"IntvTriggers!D23","v":"[unused]"}]
[null,9,{"$f":"IntvTriggers!C24","v":0},{"$f":"IntvTriggers!D24","v":"[unused]"}]
[null,10,{"$f":"IntvTriggers!C25","v":0},{"$f":"IntvTriggers!D25","v":"[unused]"}]
[null,11,{"$f":"IntvTriggers!C26","v":0},{"$f":"IntvTriggers!D26","v":"[unused]"}]
[null,12,{"$f":"IntvTriggers!C27","v":0},{"$f":"IntvTriggers!D27","v":"[unused]"}]
[null,13,{"$f":"IntvTriggers!C28","v":0},{"$f":"IntvTriggers!D28","v":"[unused]"}]
[null,14,{"$f":"IntvTriggers!C29","v":0},{"$f":"IntvTriggers!D29","v":"[unused]"}]
[null,15,{"$f":"IntvTriggers!C30","v":0},{"$f":"IntvTriggers!D30","v":"[unused]"}]
[]
[null,null,"Notes:"]
[null,"●","Relative changes mean that the score will be changed by the addition of the specified amount (uplift) to the pre-existing MAINLINE Algorithm score. "]
[null,"●","Absolute changes set the score to the specified value irrespective of the pre-existing MAINLINE Algorithm score. "]

{"sheet":"IntvCosts","index":8,"n_rows":34,"n_cols":23,"rows_kept":34,"cut":false,"hidden":false,"merged":[[10,3,10,7],[14,19,14,21],[10,9,10,12],[10,19,10,22],[10,14,10,17]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Intervention Costs & Impacts"]
[]
[]
[null,null,"Enter names of cost categories"]
[null,null,"Enter any budget names and proportions"]
[null,null,"Enter  operational impacts of interventions"]
[null,null,"Enter discount rate and cash equivalents of impacts"]
[null,null,"Only blue color cells may require user input"]
[]
[null,null,null,"Costs by category   [Euros]",null,null,null,null,null,"Costs by Budgets   [%]",null,null,null,null,"Environ. Impacts",null,null,null,null,"Operational Impact"]
[null,null,"Name:","Labour","Plant","Materials","Tax","TOTAL",null,"Maintenance","Capital","Operational","Central Government",null,"Carbon Dioxide equivalent","User-defined impact (2)","User-defined impact (3)","Cash Equivalent",null,"Over-night possession [Nr]","Day possessions [Nr]","Speed restriction [days]","Total cash Equivalent"]
[null,null,"Ref:","Lab","Plt","Mnt","Tax",null,null,"Mnt","Cap","Ops","Gov",null,"CO2e","EI-2","EI-3","All",null,"Poss(N)","Poss(D)","TSR","All"]
[null,null,"Unit:","€","€","€","€","€",null,"%","%","%","%",null,"kg","unit2","unit3","€",null,"Nr","Nr","Days","€"]
[null,"Ref","Intervention",0,1,2,3,null,null,null,null,null,null,null,0,1,2]
[null,1,{"$f":"IntvTriggers!D16","v":"Vegetation clearance"},{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B16&\")'!\"&$D$31),0,D$15)","v":500},{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B16&\")'!\"&$D$31),0,E$15)","v":400},{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B16&\")'!\"&$D$31),0,F$15)","v":35},{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B16&\")'!\"&$D$31),0,G$15)","v":0},{"$f":"SUM(D16:G16)","v":935},null,{"$f":"1-SUM(K16:M16)","v":1},null,null,null,null,{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B16&\")'!\"&$O$31),0,O$15)","v":206.61196296296296},{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B16&\")'!\"&$O$31),0,P$15)","v":0},0,{"$f":"SUMPRODUCT(O$32:Q$32,O16:Q16)","v":227.27315925925927},null,null,null,2,{"$f":"SUMPRODUCT(T16:V16,T$32:V$32)","v":400}]
[null,2,{"$f":"IntvTriggers!D17","v":"Drainage clearance"},{"$f":"OFFSET(INDIRECT(\"'IntvCost (\"&$B17&\")'!\"&$D$31),0,D$15)","v":1000},1550,105,0,2655,null,1,null,null,null,null,22.693999999999999,0,0,{"$f":"SUMPRODUCT(O$32:Q$32,O17:Q17)","v":24.9634},null,1,null,2,1400]
[null,3,{"$f":"IntvTriggers!D18","v":"Drainage repair"},2000,3000,200,0,5200,null,{"$f":"1-SUM(K18:M18)","v":0.95},0.05,null,null,null,865.19461679862934,0,0,{"$f":"SUMPRODUCT(O$32:Q$32,O18:Q18)","v":951.7140784784923},null,1,null,2,1400]
[null,4,{"$f":"IntvTriggers!D19","v":"Drainage replacement"},2000,3000,2220,0,7220,null,0.5,0.5,null,null,null,20078.192335972584,0,0,22086.011569569844,null,2,null,2,2400]
[null,5,{"$f":"IntvTriggers!D20","v":"Burrow filling"},2000,1550,45,0,3595,null,1,null,null,null,null,56.460999999999999,0,0,62.107100000000003,null,null,null,1,200]
[null,6,{"$f":"IntvTriggers!D21","v":"Minor earthworks"},5500,9500,6000,0,21000,null,0.39999999999999991,0.5,0.05,0.05,null,16199.840583993147,0,0,17819.824642392465,null,2,null,5,3000]
[null,7,{"$f":"IntvTriggers!D22","v":"Major earthworks"},11000,19000,12000,0,42000,null,4.9999999999999933E-2,0.8,0.05,0.1,null,32399.681167986295,0,0,35639.649284784929,null,3,1,10,10000]
[null,8,{"$f":"IntvTriggers!D23","v":"[unused]"},0,0,0,0,{"$f":"SUM(D23:G23)","v":0},null,{"$f":"1-SUM(K23:M23)","v":1},null,null,null,null,0,0,0,0,null,null,null,null,{"$f":"SUMPRODUCT(T23:V23,T$32:V$32)","v":0}]
[null,9,{"$f":"IntvTriggers!D24","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,10,{"$f":"IntvTriggers!D25","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,11,{"$f":"IntvTriggers!D26","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,12,{"$f":"IntvTriggers!D27","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,13,{"$f":"IntvTriggers!D28","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,14,{"$f":"IntvTriggers!D29","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,15,{"$f":"IntvTriggers!D30","v":"[unused]"},0,0,0,0,0,null,1,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,"IntvCost1",null,null,null,null,null,null,null,null,null,null,"IntvEnvr1"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cash equivalents of impacts",null,1.1000000000000001,2,3,null,null,1000,5000,200]
[]
[null,null,null,null,null,null,"Discount rate for Financial costs (pa)",2.3E-2,null,null,null,null,null,null,null,null,"Discount rate for Env. Equiv. costs (pa)",0.02]

{"sheet":"IntvCost (1)","index":9,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":1}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Vegetation clearance"}]
[null,"Scale:","ONE intervention treats:",{"$f":"100*20","v":2000},"m2"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Chainsaw (diesel)",null,50,5,null,{"$f":"SUM(D11:G11)","v":55},"Chainsaw (5)",5,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"hr"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":3.35},null,null,"Diesel fuel consumption only"]
[null,null,"Shedder (diesel)",null,100,5,null,{"$f":"SUM(D12:G12)","v":105},"Diesel fuel",5,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"l"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.68},null,null,"Diesel fuel consumption only"]
[null,null,"Winch (diesel)",null,50,5,null,55,"Diesel fuel",5,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"l"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.68},null,null,"Diesel fuel consumption only"]
[null,null,"Truck (transport to & from site)",null,200,20,null,220,"Road transport EURO4 (5)",5,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":1.9800000000000002E-2},null,null,"Diesel fuel consumption only"]
[null,null,"Manpower",500,null,null,null,500,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,"Bonfire of waste vegetation",null,null,null,null,{"$f":"SUM(D28:G28)","v":0},"Burning wood",100,"kg",{"$f":"(6*12+12*16)/(6*12+10*1+5*16)","v":1.6296296296296295},null,null,"1.628 kg CO2e / kg of vegetation:    6.CO2/(C6H10O5)"]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":500},{"$f":"SUM(E10:E30)","v":400},{"$f":"SUM(F10:F30)","v":35},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":935},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":206.61196296296296},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (2)","index":10,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":2}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Drainage clearance"}]
[null,"Scale:","ONE intervention treats:",200,"m"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Excavation",null,1000,50,null,{"$f":"SUM(D11:G11)","v":1050},"Excavator (5)",10,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.55000000000000004}]
[null,null,"Road transport",null,500,50,null,{"$f":"SUM(D12:G12)","v":550},"Road transport EURO3 (5)",20,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.2200000000000001E-2}]
[null,null,"Manpower",1000,null,null,null,1000,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,"Chainsaw",null,50,5,null,55,"Chainsaw (5)",5,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"hr"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":3.35}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":1000},{"$f":"SUM(E10:E30)","v":1550},{"$f":"SUM(F10:F30)","v":105},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":2655},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":22.693999999999999},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (3)","index":11,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":3}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Drainage repair"}]
[null,"Scale:","ONE intervention treats:",200,"m"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Excavation",null,2000,null,null,{"$f":"SUM(D11:G11)","v":2000},"Excavator (5)",null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.55000000000000004}]
[null,null,"Road transport",null,1000,null,null,{"$f":"SUM(D12:G12)","v":1000},"Road transport EURO3 (5)",null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.2200000000000001E-2}]
[null,null,"Manpower",2000,null,null,null,2000,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,"GRP drainage pipe",null,null,200,null,200,"GRP drainage pipe",10,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":86.519461679862928}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":2000},{"$f":"SUM(E10:E30)","v":3000},{"$f":"SUM(F10:F30)","v":200},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":5200},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":865.19461679862934},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (4)","index":12,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":4}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Drainage replacement"}]
[null,"Scale:","ONE intervention treats:",200,"m"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Excavation",null,2000,null,null,{"$f":"SUM(D11:G11)","v":2000},"Excavator (5)",null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.55000000000000004}]
[null,null,"Road transport",null,1000,null,null,{"$f":"SUM(D12:G12)","v":1000},"Road transport EURO3 (5)",null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.2200000000000001E-2}]
[null,null,"Manpower",2000,null,null,null,2000,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,"GRP drainage pipe",null,null,2000,null,2000,"GRP drainage pipe",200,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":86.519461679862928}]
[null,null,"Concrete in-fill",null,null,20,null,20,"Concrete, mass insitu",5,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m3"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":221.26}]
[null,null,"Precast units",null,null,200,null,200,"Concrete, precast",5,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m3"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":333.6}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":2000},{"$f":"SUM(E10:E30)","v":3000},{"$f":"SUM(F10:F30)","v":2220},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":7220},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":20078.192335972584},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (5)","index":13,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":5}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Burrow filling"}]
[null,"Scale:","ONE intervention treats:",2000,"m2"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Manpower",2000,null,null,null,{"$f":"SUM(D11:G11)","v":2000},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,"Excavator",null,1000,20,null,{"$f":"SUM(D12:G12)","v":1020},"Excavator (5)",5,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.55000000000000004}]
[null,null,"Truck",null,500,20,null,520,"Road transport EURO3 (5)",5,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.2200000000000001E-2}]
[null,null,"Chainsaw",null,50,5,null,55,"Chainsaw (5)",16,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"hr"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":3.35}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":2000},{"$f":"SUM(E10:E30)","v":1550},{"$f":"SUM(F10:F30)","v":45},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":3595},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":56.460999999999999},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (6)","index":14,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":6}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Minor earthworks"}]
[null,"Scale:","ONE intervention treats:",1000,"m2"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Excavation",null,5000,null,null,{"$f":"SUM(D11:G11)","v":5000},"Excavator (5)",100,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.55000000000000004}]
[null,null,"Geotextile",null,null,500,null,{"$f":"SUM(D12:G12)","v":500},"Geo-textile",500,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m2"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.96169499999999997}]
[null,null,"Replacement pipes",null,null,500,null,500,"GRP drainage pipe",50,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":86.519461679862928}]
[null,null,"Fill material",null,null,5000,null,5000,"Granular fill",1000,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m3"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":11.200000000000001}]
[null,null,"Clearing vegetation",null,500,null,null,500,"Chainsaw (5)",40,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"hr"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":3.35}]
[null,null,"Transport men & equipment",500,4000,null,null,4500,"Road transport EURO5 (5)",200,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.01E-2}]
[null,null,"Manpower",5000,null,null,null,5000,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":5500},{"$f":"SUM(E10:E30)","v":9500},{"$f":"SUM(F10:F30)","v":6000},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":21000},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":16199.840583993147},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (7)","index":15,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":7}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"Major earthworks"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,"Excavation",null,10000,null,null,{"$f":"SUM(D11:G11)","v":10000},"Excavator (5)",200,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.55000000000000004}]
[null,null,"Geotextile",null,null,1000,null,{"$f":"SUM(D12:G12)","v":1000},"Geo-textile",1000,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m2"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":0.96169499999999997}]
[null,null,"Replacement pipes",null,null,1000,null,1000,"GRP drainage pipe",100,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":86.519461679862928}]
[null,null,"Fill material",null,null,10000,null,10000,"Granular fill",2000,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"m3"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":11.200000000000001}]
[null,null,"Clearing vegetation",null,1000,null,null,1000,"Chainsaw (5)",80,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"hr"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":3.35}]
[null,null,"Transport men & equipment",1000,8000,null,null,9000,"Road transport EURO5 (5)",400,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"t-km"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":2.01E-2}]
[null,null,"Manpower",10000,null,null,null,10000,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":11000},{"$f":"SUM(E10:E30)","v":19000},{"$f":"SUM(F10:F30)","v":12000},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":42000},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":32399.681167986295},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (8)","index":16,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":8}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (9)","index":17,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":9}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (10)","index":18,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":10}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (11)","index":19,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":11}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (12)","index":20,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":12}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (13)","index":21,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":13}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (14)","index":22,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":14}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"IntvCost (15)","index":23,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,7,7],[7,8,7,13]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Costs & Environment Impact of Intervention"]
[null,null,"Enter costs and environmental impacts for this intervention"]
[null,"Interv. No:",{"$f":"-VALUE(RIGHT(CELL(\"filename\",A1),4))","v":15}]
[null,"Intervention:",{"$f":"INDEX(IntvTriggers!D16:D30,C4,1)","v":"[unused]"}]
[null,"Scale:","ONE intervention treats:"]
[]
[null,null,null,"Financial Costs Estimate   [Euros]",null,null,null,null,"Environamental Impact Assessment"]
[null,null,"Item",{"$f":"IntvCosts!D12","v":"Labour"},{"$f":"IntvCosts!E12","v":"Plant"},{"$f":"IntvCosts!F12","v":"Materials"},{"$f":"IntvCosts!G12","v":"Tax"},"TOTAL","Environmental Impact","Usage","Unit of usage",{"$f":"IntvCosts!O12","v":"Carbon Dioxide equivalent"},{"$f":"IntvCosts!P12","v":"User-defined impact (2)"},{"$f":"IntvCosts!Q12","v":"User-defined impact (3)"},"Notes on estimation"]
[null,null,null,"€","€","€","€","€",null,null,null,"kg (CO2e)",{"$f":"IntvCosts!P14& \"  (\" &IntvCosts!P13&\")\"","v":"unit2  (EI-2)"},{"$f":"IntvCosts!Q14& \"  (\" &IntvCosts!Q13&\")\"","v":"unit3  (EI-3)"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D11:G11)","v":0},null,null,{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I11<>\"\",VLOOKUP($I11,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D12:G12)","v":0},null,null,{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I12<>\"\",VLOOKUP($I12,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I13<>\"\",VLOOKUP($I13,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I14<>\"\",VLOOKUP($I14,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I15<>\"\",VLOOKUP($I15,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I16<>\"\",VLOOKUP($I16,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I17<>\"\",VLOOKUP($I17,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I18<>\"\",VLOOKUP($I18,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I19<>\"\",VLOOKUP($I19,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I20<>\"\",VLOOKUP($I20,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I21<>\"\",VLOOKUP($I21,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I22<>\"\",VLOOKUP($I22,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I23<>\"\",VLOOKUP($I23,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I24<>\"\",VLOOKUP($I24,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,0,null,null,{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I25<>\"\",VLOOKUP($I25,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,{"$f":"SUM(D26:G26)","v":0},null,null,{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!H$13,0),\"-\")","v":"-"},{"$f":"IF($I26<>\"\",VLOOKUP($I26,EnvImpacts!$G$14:$I$73,EnvImpacts!I$13,0),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,"User defined impacts"]
[null,null,null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(D29:G29)","v":0}]
[]
[null,null,"Totals",{"$f":"SUM(D10:D30)","v":0},{"$f":"SUM(E10:E30)","v":0},{"$f":"SUM(F10:F30)","v":0},{"$f":"SUM(G10:G30)","v":0},{"$f":"SUM(H10:H30)","v":0},"Carried to 'IntvCosts'",null,null,{"$f":"SUMPRODUCT($J10:$J29,L10:L29)","v":0},{"$f":"SUM(M10:M29)","v":0},{"$f":"SUM(N10:N29)","v":0},"Carried to 'IntvCosts'"]

{"sheet":"SRV Calculation","index":24,"n_rows":198,"n_cols":54,"rows_kept":198,"cut":false,"hidden":false,"merged":[[95,31,95,37],[95,38,95,44],[95,45,95,51],[175,33,175,34],[177,33,178,33],[177,34,178,34]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Initial Condition Calculation"]
[null,null,"This sheet calculates the initial condition of the slope. There is no user input in this sheet."]
[]
[null,null,"InputCondition Values"]
[]
[null,null," ","Cutting Soil Type",null,null," ","Slope Angle from Horiontal",null,null," ","Slope Height (Vertically)",null,null," ","Adjacent Land Slope",null,null," ","Adjacent Land Features"]
[null,null,null,"Option Button Value",2,null,null,"Option Button Value",1,null,null,"Option Button Value",1,null,null,"Option Button Value",2,null,null,"Check Boxes"]
[null,null,1,"Cohesive",{"$f":"$E$8=C9","v":false},null,1,"α < 15°",{"$f":"$I$8=G9","v":true},null,1,"H < 3m",{"$f":"$M$8=K9","v":true},null,1,"Negative Slope",{"$f":"$Q$8=O9","v":false},null,null,"Any water course present",false]
[null,null,2,"Granular",{"$f":"$E$8=C10","v":true},null,2,"15° <= α < 25°",{"$f":"$I$8=G10","v":false},null,2,"3m <= H < 10m",{"$f":"$M$8=K10","v":false},null,2,"No Slope",{"$f":"$Q$8=O10","v":true},null,null,"Any unstable land present",false]
[null,null,3,"Inter-bedded",{"$f":"$E$8=C11","v":false},null,3,"25° <= α < 35°",{"$f":"$I$8=G11","v":false},null,3,"H <= 10m",false,null,3,"Positive Slope",false]
[null,null,null,null,null,null,4,"α >= 35°",{"$f":"$I$8=G12","v":false}]
[]
[null,null," ","Movement Features",null,null," ","Vegetation Features",null,null," ","Surface Water Features",null,null,null,"Drainage Features",null,null," ","Animal Burrows"]
[null,null,null,"Option Button Value",1,null,null,"Option Button Value",2,null,null,"Option Button Value",1,null,null,"Option Button Value",1,null,null,"Option Button Value",1]
[null,null,1,"None",{"$f":"$E$15=C16","v":true},null,1,"Slope bare or sparse",{"$f":"$I$15=G16","v":false},null,1,"None",{"$f":"$M$15=K16","v":true},null,1,"Drainage present",{"$f":"$Q$15=O16","v":true},null,1,"None",{"$f":"$U$15=S16","v":true}]
[null,null,2,"Some observed",{"$f":"$E$15=C17","v":false},null,2,"Vegetation present",{"$f":"$I$15=G17","v":true},null,2,"Water features observed",{"$f":"$M$15=K17","v":false},null,2,"Drainage absent",{"$f":"$Q$15=O17","v":false},null,2,"Occasional small burrows",{"$f":"$U$15=S17","v":false}]
[null,null,null,"If 'Some observed'",null,null,null,"If 'Vegetation present'",null,null,null,"If 'Water features observed'",null,null,3,"Unknown (no features)",false,null,3,"Occasional large burrows",false]
[null,null,null,"Check Boxes",null,null,null,"Check Boxes",null,null,null,"Check Boxes",null,null,null,"If 'Drainage present'",null,null,4,"Frequent burrows",false]
[null,null,null,"Remediated",false,null,null,"Abundant grass",true,null,null,"Surface Flow",false,null,null,"Option Button Value",2]
[null,null,null,"Track Heave",false,null,null,"Occasional trees",false,null,null,"Erosion Channels",false,null,1,"Competent drainage",{"$f":"$Q$20=O21","v":false},null," ","Construction Activity"]
[null,null,null,"Toe Bulging",false,null,null,"Frequent trees",false,null,null,"Marshy Ground",false,null,2,"Fully or partially blocked",{"$f":"$Q$20=O22","v":true},null,null,"Check Boxes"]
[null,null,null,"Crest Slump",false,null,null,"Tilted trees",false,null,null,"Toe Ponding",false,null,null,"If 'Fully or partially blocked'",null,null,null,"Any crest stockpiles present",false]
[null,null,null,"Midslope Hummocks",false,null,null,null,null,null,null,"Toe fine accumulating",false,null,null,"Check Boxes",null,null,null,"Any toe excavations present",false]
[null,null,null,"Toe Debris",false,null,null,null,null,null,null,"Crest erosion",false,null,null,"Crest blocked",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slope blocked",true,null," ","Cracking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toe blocked",false,null,null,"Check Boxe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slope cracked >3mm",false]
[]
[]
[]
[null,null,"SKMA Input Values"]
[null,null,"Logic Checks for Conditional Formatting"]
[]
[null,null,"Movement Features"]
[null,null,1,"Features but not identified",{"$f":"AND(E17,NOT(OR(E20:E25)))","v":false}]
[null,null,2,"None feature but some identified",{"$f":"AND(E16,OR(E20:E25))","v":false}]
[null,null,null,"Either 1) or 2)",{"$f":"OR(E37,E36)","v":false}]
[]
[null,null,"Vegetation Features"]
[null,null,3,"Features but not identified",{"$f":"AND(I17,NOT(OR(I20:I23)))","v":false}]
[null,null,4,"None feature but some identified",{"$f":"AND(I16,OR(I20:I23))","v":false}]
[null,null,null,"Either 3) or 4)",{"$f":"OR(E42,E41)","v":false}]
[]
[null,null,"Surface Water Features"]
[null,null,5,"Features but not identified",{"$f":"AND(M17,NOT(OR(M20:M25)))","v":false}]
[null,null,6,"None feature but some identified",{"$f":"AND(M16,OR(M20:M25))","v":false}]
[null,null,null,"Either 5) or 6)",{"$f":"OR(E47,E46)","v":false}]
[]
[null,null,"Drainage Features"]
[null,null,7,"Drainage Present",{"$f":"Q16","v":true}]
[null,null,8,"Drainage Present and Blocked",{"$f":"AND(Q16,Q22)","v":true}]
[null,null,9,"DP&B but no block type identified",{"$f":"AND('SRV Calculation'!E52,NOT(OR('SRV Calculation'!Q25,'SRV Calculation'!Q26,'SRV Calculation'!Q27)))","v":false}]
[null,null,10,"Drainage Present and Competent",{"$f":"AND(Q16,Q21)","v":false}]
[null,null,11,"Drainage P&C but block identified",{"$f":"AND(Q21,OR(Q25,Q26,Q27))","v":false}]
[null,null,12,"Either 9) or 11)",{"$f":"OR(E53,E55)","v":false}]
[null,null,13,"Both 7) and 12)",{"$f":"AND(E51,E56)","v":false}]
[]
[]
[]
[null,null,"SKMA Inputs - Consolidated Values"]
[]
[null,null,null,"Cutting Soil Type",{"$f":"E8","v":2}]
[null,null,null,"Slope Angle from Horiontal",{"$f":"I8","v":1}]
[null,null,null,"Slope Height (Vertically)",{"$f":"M8","v":1}]
[null,null,null,"Adjacent Land Slope",{"$f":"Q8","v":2}]
[null,null,null,"Animal Burrows",{"$f":"U15","v":1}]
[]
[null,null,null,"Adjacent Land Features"]
[null,null,null,"Slope Only",{"$f":"NOT(OR(U9,U10))","v":true},1]
[null,null,null,"Slope + Water Course",{"$f":"AND(U9,NOT(U10))","v":false},2]
[null,null,null,"Slope + Unstable Land",{"$f":"AND(U10,NOT(U9))","v":false},3]
[null,null,null,"Slope + Water + Unstable Land",{"$f":"AND(U9,U10)","v":false},4]
[null,null,null,"Selected:",null,{"$f":"VLOOKUP(TRUE,E70:F73,2,FALSE)","v":1}]
[]
[null,null,null,"Movement Features",null,null,null,"Vegetation Features",null,null,null,"Surface Water Features",null,null,null,"Drainage Features",null,null,null,"Construction Activity"]
[null,null,null,"None or Remediated",{"$f":"OR(E16,E20)","v":true},null,null,"Slope cracked (>3mm)",{"$f":"$U$28","v":false},null,null,"None",{"$f":"$M$16","v":true},null,null,"None",{"$f":"IF(OR(Q78:Q82),FALSE,TRUE)","v":false},null,null,"None",{"$f":"NOT(OR($U$23,$U$24))","v":true}]
[null,null,null,"Track Heave",{"$f":"E21","v":false},null,null,"Slope bare or sparse",{"$f":"$I$16","v":false},null,null,"Surface Flow",{"$f":"$M$20","v":false},null,null,"Competent drainage",{"$f":"AND($Q$16,$Q$21)","v":false},null,null,"Crest stockpile",{"$f":"$U$23","v":false}]
[null,null,null,"Toe Bulging",{"$f":"E22","v":false},null,null,"Abundant grass",{"$f":"$I$20","v":true},null,null,"Erosion Channels",{"$f":"$M$21","v":false},null,null,"Crest blocked",{"$f":"AND($Q$16,$Q$25)","v":false},null,null,"Toe excavation",{"$f":"$U$24","v":false}]
[null,null,null,"Crest Slump",{"$f":"E23","v":false},null,null,"Occasional trees",{"$f":"$I$21","v":false},null,null,"Marshy Ground",{"$f":"$M$22","v":false},null,null,"Slope blocked",{"$f":"AND($Q$16,$Q$26)","v":true}]
[null,null,null,"Midslope Hummocks",{"$f":"E24","v":false},null,null,"Frequent trees",{"$f":"$I$22","v":false},null,null,"Toe Ponding",{"$f":"$M$23","v":false},null,null,"Toe blocked",{"$f":"AND($Q$16,$Q$27)","v":false}]
[null,null,null,"Toe Debris",{"$f":"E25","v":false},null,null,"Tilted trees",{"$f":"$I$23","v":false},null,null,"Toe fine accumulating",{"$f":"$M$24","v":false},null,null,"No drains",{"$f":"$Q$17","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,"Crest erosion",{"$f":"$M$25","v":false}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Type",null,null,"Slope Material",null,{"$f":"E63","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"MAT1","Cohesive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"MAT2","Granular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"MAT3","Inter-bedded"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil offset ",{"$f":"(AD87-1)*(COLUMNS(AF95:AM95)-1)","v":7}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,2,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cohesive",null,null,null,null,null,null,"Granular",null,null,null,null,null,null,"Inter-bedded"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined Angle & Height factors",null,null,null,null,null,null,"Combined Angle & Height factors",null,null,null,null,null,null,"Combined Angle & Height factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slope Angle & Height Factor (SHF)",null,null,"Slope Angle",null,{"$f":"E64","v":1},null,null,null,"SAF1","SAF2","SAF3","SAF4",null,null,null,"SAF1","SAF2","SAF3","SAF4",null,null,null,"SAF1","SAF2","SAF3","SAF4",null,null,"SHF Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"SAF1","α < 15",null,null,null,null,0,1,2,3,null,null,null,0,0,0,1,null,null,null,0,1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"SAF2","15 <= α < 25",null,null,"SHF1",-1,0,0,1,2,null,"SHF1",0,0,0,0,1,null,"SHF1",0,0,1,2,3,null,null,{"$f":"INDEX(OFFSET(AH102:AK104,0,$AD$92),AD106,AD100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"SAF3","25 <= α < 35",null,null,"SHF2",0,0,1,2,3,null,"SHF2",1,1,1,1,2,null,"SHF2",1,1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"SAF4","α >= 35",null,null,"SHF3",1,1,2,3,4,null,"SHF3",2,2,2,2,3,null,"SHF3",2,2,3,4,5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slope Height",null,{"$f":"E65","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"SHF1","h < 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"SHF2","3 <= h < 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"SHF3","h >= 10"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined Adj. Land factors",null,null,null,null,null,null,"Combined Adj. Land factors",null,null,null,null,null,null,"Combined Adj. Land factors",null,null,null,null,null,"ALF Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent Land Factor (ALF)",null,null,"Adjacent Land Slope",null,{"$f":"E66","v":2},null,null,null,"ALF1","ALF2","ALF3","ALF4",null,null,null,"ALF1","ALF2","ALF3","ALF4",null,null,null,"ALF1","ALF2","ALF3","ALF4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"ALS1","-ve slope",null,null,null,"ALS1",0,0,0,0,null,null,"ALS1",0,0,0,0,null,null,"ALS1",0,0,0,0,null,null,{"$f":"INDEX(OFFSET(AH114:AK116,0,$AD$92),AD113,AD118)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"ALS2","No slope",null,null,null,"ALS2",0,1,0,1,null,null,"ALS2",0,1,0,1,null,null,"ALS2",0,1,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"ALS3","+ve slope",null,null,null,"ALS3",1,2,1.5,2,null,null,"ALS3",1,2,1.5,2,null,null,"ALS3",1,2,1.5,2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent Land Features",null,{"$f":"F74","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"ALF1","Slope Only"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"ALF2","Slope + Water Course"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"ALF3","Slope + Unstable Land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"ALF4","Slope + W.C. + U.L."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement Assessment (MA)",null,null,"MA Features",null,null,null,null,"MA Scoring Matrix",null,null,null,null,null,null,null,null,null,"MA Feaure Scores",null,null,null,null,null,null,null,null,null,null,"MA Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(AD130:AD135)","v":true},false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement Features",null,null,null,null,null,"MA1","MA2","MA3","MA4","MA5","MA6",null,null,null,null,null,"MA1","MA2","MA3","MA4","MA5","MA6",null,null,null,{"$f":"MAX(AS130:AX135)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"MA1","None or Remediated",{"$f":"E77:E82","v":true},null,null,"MA1",0,4,2,1,1,1,null,null,null,{"$f":"AD130:AD135","v":true},"MA1",{"$f":"IF(AND($AQ130,AS$128),AH130,\"\")","v":0},{"$f":"IF(AND($AQ130,AT$128),AI130,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"MA2","Track Heave",false,null,null,"MA2",4,4,4,5,4,4,null,null,null,false,"MA2",{"$f":"IF(AND($AQ131,AS$128),AH131,\"\")","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"MA3","Toe Bulging",false,null,null,"MA3",2,4,2,3,2.5,2,null,null,null,false,"MA3","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"MA4","Crest Slump",false,null,null,"MA4",1,5,3,1,2,2,null,null,null,false,"MA4","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"MA5","Midslope Hummocks",false,null,null,"MA5",1,4,2.5,2,1,1.5,null,null,null,false,"MA5","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"MA6","Toe Debris",false,null,null,"MA6",1,4,2,2,1.5,1,null,null,null,false,"MA6","","","","","",""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetation Assessment (VA)",null,null,"VA Features",null,null,null,null,"VA Scoring Matrix",null,null,null,null,null,null,null,null,null,"VA Feaure Scores",null,null,null,null,null,null,null,null,null,null,"VA Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(AD142:AD147)","v":false},false,true,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetation Features",null,null,null,null,null,"VA1","VA2","VA3","VA4","VA5","VA6",null,null,null,null,null,"VA1","VA2","VA3","VA4","VA5","VA6",null,null,null,{"$f":"MAX(AS142:AX147)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"VA1","Slope Cracked (>3mm)",{"$f":"I77:I82","v":false},null,null,"VA1","n/a",0.3,0.3,0.3,0.5,1,null,null,null,{"$f":"AD142:AD147","v":false},"VA1",{"$f":"IF(AND($AQ142,AS$140),AH142,\"\")","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"VA2","Slope Bare or Sparse",false,null,null,"VA2",0.3,0.2,"n/a",0.1,0.3,1,null,null,null,false,"VA2","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"VA3","Abundant Grass",true,null,null,"VA3",0.3,"n/a",0,0,0.1,1,null,null,null,true,"VA3","","",0,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"VA4","Occasional Trees",false,null,null,"VA4",0.3,0.1,0,0,"n/a",1,null,null,null,false,"VA4","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"VA5","Frequent Trees",false,null,null,"VA5",0.5,0.3,0.1,"n/a",0.3,1.5,null,null,null,false,"VA5","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"VA6","Tilted Trees",false,null,null,"VA6",1,1,1,1,1.5,1,null,null,null,false,"VA6","","","","","",""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Water Assessment (SWA)",null,null,"SWA Features",null,null,null,null,"SWA Scoring Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SWA Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(AD154:AD160)","v":true},false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Water Feature 1",null,null,null,null,null,"SWA1","SWA2","SWA3","SWA4","SWA5","SWA6","SWA7",null,null,null,null,"SWA1","SWA2","SWA3","SWA4","SWA5","SWA6","SWA7",null,null,{"$f":"MAX(AS154:AY160)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"SWA1","None",{"$f":"M77:M83","v":true},null,null,"SWA1",0,2,1,1,0.5,0.5,1,null,null,{"$f":"AD154:AD160","v":true},"SWA1",{"$f":"IF(AND($AQ154,AS$152),AH154,\"\")","v":0},{"$f":"IF(AND($AQ154,AT$152),AI154,\"\")","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"SWA2","Surface Flow",false,null,null,"SWA2",2,2,2.5,2.5,2.5,2.5,3,null,null,false,"SWA2",{"$f":"IF(AND($AQ155,AS$152),AH155,\"\")","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"SWA3","Erosion Channels",false,null,null,"SWA3",1,2.5,1,1.5,1.5,1.5,2,null,null,false,"SWA3","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"SWA4","Marshy Ground",false,null,null,"SWA4",1,2.5,1.5,1,1,1,1.5,null,null,false,"SWA4","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"SWA5","Toe Ponding",false,null,null,"SWA5",0.5,2.5,1.5,1,0.5,1,1.5,null,null,false,"SWA5","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"SWA6","Toe Fines Accumulating",false,null,null,"SWA6",0.5,2.5,1.5,1,1,0.5,1.5,null,null,false,"SWA6","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"SWA7","Crest Erosion",false,null,null,"SWA7",1,3,2,1.5,1.5,1.5,1,null,null,false,"SWA7","","","","","","",""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage Assessment (DA)",null,null,"DA Features",null,null,null,null,"DA Scoring Matrix",null,null,null,null,null,null,null,null,null,"DA Feaure Scores",null,null,null,null,null,null,null,null,null,null,"DA Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(AD167:AD172)","v":false},false,false,true,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage Features",null,null,null,null,null,"DA1","DA2","DA3","DA4","DA5","DA6",null,null,null,null,null,"DA1","DA2","DA3","DA4","DA5","DA6",null,null,null,{"$f":"MAX(AS167:AX172)","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"DA1","None",{"$f":"(Q77:Q82)","v":false},null,null,"DA1",0,{"$f":"AK177","v":0},{"$f":"AK178","v":0.5},{"$f":"AH170","v":0.5},{"$f":"AH171","v":0.5},{"$f":"AH172","v":1},null,null,null,{"$f":"AD167:AD172","v":false},"DA1",{"$f":"IF(AND($AQ167,AS$165),AH167,\"\")","v":""},{"$f":"IF(AND($AQ167,AT$165),AI167,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"DA2","Competent drainage",false,null,null,"DA2",{"$f":"AK177","v":0},{"$f":"AK177","v":0},{"$f":"AI169","v":0.5},{"$f":"AI170","v":0.5},{"$f":"AI171","v":0.5},"n/a",null,null,null,false,"DA2",{"$f":"IF(AND($AQ168,AS$165),AH168,\"\")","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"DA3","Crest Blocked",false,null,null,"DA3",{"$f":"AK178","v":0.5},0.5,{"$f":"AK178","v":0.5},{"$f":"AK179","v":1},{"$f":"AJ171","v":1},"n/a",null,null,null,false,"DA3","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"DA4","Slope Blocked",true,null,null,"DA4",0.5,0.5,{"$f":"AK179","v":1},0.5,{"$f":"AK171","v":1},"n/a",null,null,null,true,"DA4","","","",0.5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"DA5","Toe Blocked",false,null,null,"DA5",0.5,0.5,1,1,0.5,"n/a",null,null,null,false,"DA5","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"DA6","No Drains",false,null,null,"DA6",1,"n/a","n/a","n/a","n/a",1,null,null,null,false,"DA6","","","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DA Variable Matrix Factors"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent slope ",null,null,"Selected",true,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALF>0?",{"$f":"BB114>0","v":false},"DAA",{"$f":"IF(AI177,AL177,AM177)","v":0},-1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALF3?",{"$f":"AD113=3","v":false},"DAB",{"$f":"IF(AI178,AL178,AM178)","v":0.5},1,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAC",{"$f":"IF(AI178,AL179,AM179)","v":1},1.5,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burrowing Assessment (BA)",null,null,"BA Features",null,null,null,null,"BA Scoring Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BA Applied Score"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burrowing Features",null,{"$f":"E67","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AH186:AH189,AD185,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"BA1","None",null,null,null,"BA1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"BA2","Occasional Small",null,null,null,"BA2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"BA3","Occasional Large",null,null,null,"BA3",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"BA4","Frequent",null,null,null,"BA4",2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Activity Assessment (CA)",null,null,"CA Features",null,null,null,null,"CA Scoring Matrix",null,null,null,null,null,null,null,null,null,"CA Feaure Scores",null,null,null,null,null,null,null,null,null,null,"CA Applied Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(AD196:AD198)","v":true},false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Activity Features",null,null,null,null,null,"CA1","CA2","CA3",null,null,null,null,null,null,null,null,"CA1","CA2","CA3",null,null,null,null,null,null,{"$f":"MAX(AS196:AU198)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"CA1","None",{"$f":"U77:U79","v":true},null,null,"CA1",0,1,1,null,null,null,null,null,null,{"$f":"AD196:AD198","v":true},"CA1",{"$f":"IF(AND($AQ196,AS$194),AH196,\"\")","v":0},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"CA2","Crest stockpile",false,null,null,"CA2",1,1,2,null,null,null,null,null,null,false,"CA2","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"CA3","Toe excavation",false,null,null,"CA3",1,2,1,null,null,null,null,null,null,false,"CA3","","",""]

{"sheet":"InitialScores","index":25,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Initial Condition of Slope"]
[null,null,"This sheet shows the calculation of the initial slope risk factor"]
[null,null,"There is no user input on this sheet."]
[null,"Summary of Slope Scores"]
[null,null,"Code","Assessment","Value","Min.","Max."]
[null,null,"MA","Movement assessment",{"$f":"'SRV Calculation'!BB129","v":0},{"$f":"MIN('SRV Calculation'!AH130:AM135)","v":0},{"$f":"MAX('SRV Calculation'!AH130:AM135)","v":5}]
[null,null,"VA","Vegetation Assessment",{"$f":"'SRV Calculation'!BB141","v":0},{"$f":"MIN('SRV Calculation'!AH142:AM147)","v":0},{"$f":"MAX('SRV Calculation'!AH142:AM147)","v":1.5}]
[null,null,"SW","Surface Water Assessment",{"$f":"'SRV Calculation'!BB153","v":0},{"$f":"MIN('SRV Calculation'!AH154:AN160)","v":0},{"$f":"MAX('SRV Calculation'!AH154:AN160)","v":3}]
[null,null,"DA","Drainage Assessment",{"$f":"'SRV Calculation'!BB166","v":0.5},{"$f":"MIN('SRV Calculation'!AH167:AM172,'SRV Calculation'!AL177:AM179)","v":-1},{"$f":"MAX('SRV Calculation'!AH167:AM172,'SRV Calculation'!AL177:AM179)","v":1.5}]
[null,null,"BA","Burrowing Assessment",{"$f":"'SRV Calculation'!BB185","v":0},{"$f":"MIN('SRV Calculation'!AH186:AH189)","v":0},{"$f":"MAX('SRV Calculation'!AH186:AH189)","v":2}]
[null,null,"CA","Construction Activity Assessment",{"$f":"'SRV Calculation'!BB195","v":0},{"$f":"MIN('SRV Calculation'!AH196:AJ198)","v":0},{"$f":"MAX('SRV Calculation'!AH196:AJ198)","v":2}]
[null,null,"SAV","Slope Assessment Value (Variable)",{"$f":"MAX(E7,E8)+MAX(E9,E10)+E11+E12","v":0.5},{"$f":"IF(F8=-1,F7+F8,MAX(F7,F8))+MAX(F9,F10)+F11+F12","v":0},{"$f":"IF(G8=-1,G7+G8,MAX(G7,G8))+MAX(G9,G10)+G11+G12","v":12}]
[null,null,"SHF","Slope Angle & Height Factor",{"$f":"'SRV Calculation'!BB102","v":0},{"$f":"MIN(OFFSET('SRV Calculation'!AH102:AK104,0,'SRV Calculation'!AD92))","v":0},{"$f":"MAX(OFFSET('SRV Calculation'!AH102:AK104,0,'SRV Calculation'!AD92))","v":3}]
[null,null,"ALF","Adjacent Land Factor",{"$f":"'SRV Calculation'!BB114","v":0},{"$f":"MIN(OFFSET('SRV Calculation'!AH114:AK116,0,'SRV Calculation'!AD92))","v":0},{"$f":"MAX(OFFSET('SRV Calculation'!AH114:AK116,0,'SRV Calculation'!AD92))","v":2}]
[null,null,"BV","Base Value (constant)",{"$f":"E14+E15","v":0},{"$f":"F14+F15","v":0},{"$f":"G14+G15","v":5}]
[null,null,"BVm","Modified base value",{"$f":"1+E16*0.1","v":1},{"$f":"1+F16*0.1","v":1},{"$f":"1+G16*0.1","v":1.5}]
[null,null,"SRV","Slope Risk Value",{"$f":"E13*E17","v":0.5},{"$f":"F13*F17","v":0},{"$f":"G13*G17","v":18}]

{"sheet":"DetRates","index":26,"n_rows":130,"n_cols":33,"rows_kept":130,"cut":false,"hidden":false,"merged":[[8,6,8,11],[13,6,13,11],[68,13,68,18],[68,20,68,25],[68,27,68,32],[13,13,13,18],[13,20,13,25],[13,27,13,32]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
["Deterioration Data"]
[null,"There is no user input on this sheet."]
[null,"This sheet includes all the data on deterioration which is used in the 'Projection' sheet."]
[null,"Increments are used so that variables will change over successive periods even if increments are small."]
[null,"If output values were given a variable could become fixed at one value."]
[null,"Increments are shown for 5 years"]
[]
[null,null,"Slope Soil Type",{"$f":"'SRV Calculation'!AD87","v":2},null,null,{"$f":"OFFSET(N14,0,D10)","v":"Granular"}]
[null,null,"Soil type offset",{"$f":"MATCH(D9,N13:AG13,0)-1","v":7}]
[]
[null,null,null,null,null,null,"Changes in condition variables during deterioration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,2,null,null,null,null,null,null,3]
[null,null,null,null,null,null,"Inputs",null,null,null,null,null,null,"Cohesive",null,null,null,null,null,null,"Granular",null,null,null,null,null,null,"Inter-bedded"]
[null,null,null,null,null,null,"MA","VA","SW","DA","BA","CA",null,"MA","VA","SW","DA","BA","CA",null,"MA","VA","SW","DA","BA","CA",null,"MA","VA","SW","DA","BA","CA"]
[null,null,null,null,null,null,"Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment",null,"Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment",null,"Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment",null,"Movement Assessment","Vegetation Assessment","Surface Water Assessment","Drainage Assessment","Burrowing Assessment","Construction Activity Assessment"]
[null,null,null,null,null,null,0,0,0,-1,0,0,null,0.10604403292181069,0.482238536742357,0.689870230281178,0.12120858208955221,0.57380377327813803,5.2954678326224101E-2,null,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.11709460500963391,0.48936511749200201,4.7773606129894702E-2,null,0.19981246759979265,0.72806996496992404,0.70569028554358404,0.21592499261447565,0.46823278241462502,9.5139059373878704E-2]
[null,null,null,null,null,null,1,0.2,1,0,1,1,null,0.87502142857142862,0.494404365701195,0.64466295685819497,0.12120858208955221,0.42073763436763201,0,null,1.0193815789473684,0.27361454336552898,0.55031306461678198,0.11709460500963391,0.38571207048920197,2.6708458474648901E-2,null,1.7395744733581175,0.49902073556680698,0.70654525338144203,0.21592499261447565,0.52760291914240798,3.5503692216179897E-2]
[null,null,null,null,null,null,1.5,0.3,1.5,0.5,2,2,null,1.0865,0.78558807612706305,0.63477420824492303,7.7833116883116879E-2,0,0,null,1.14751,0.57076420533421302,0.62233600269803002,0.11654647887323945,0,0,null,0.98218113207547164,1.25404383644684,0.77848919932104998,0.12914396082698579,0,0]
[null,null,null,null,null,null,2,0.5,2,1.5,"-","-",null,0.91047540983606545,0.81384045314224196,0.79402732183406299,0,null,null,null,0.19595526315789477,0.29988778901593932,0.32286152297797999,0,null,null,null,1.0757152230971128,1.55994476604457,0.99027982417826299,0]
[null,null,null,null,null,null,2.5,1,2.5,"-","-","-",null,3.6494736842105267E-2,3.3742491295528997E-2,0.22131303074083999,null,null,null,null,7.9404345165238685E-2,2.9011372697665599E-2,0.123447598244795,null,null,null,null,0.12231395348837211,4.74460443046337E-2,0.14897613834465201]
[null,null,null,null,null,null,4,1.5,3,"-","-","-",null,3.6494736842105267E-2,0,0,null,null,null,null,7.9404345165238685E-2,0,0,null,null,null,null,0.12231395348837211,0,0]
[null,null,null,null,null,null,5,"-","-","-","-","-",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Increment in 5-year period",null,null,null,null,null,null,"Increment in 5-year period",null,null,null,null,null,null,"Increment in 5-year period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,0,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0.4,0.5,0.5,1,0,null,0.5,0.3,0.5,0,0,0,null,1,0.7,0.5,0.5,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0.49999999999999994,0.5,0,0,0,null,0.5,0.3,0.5,0,0,0,null,1,0.49999999999999994,0.5,0.5,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0.49999999999999994,0.5,0,0,0,null,0.5,0.3,0.5,0,0,0,null,1,0.49999999999999994,0.5,0.5,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0.8,0.5,0,0,0,null,0.5,0.60000000000000009,0.5,0,0,0,null,1,1.2,0.5,0.5,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0.8,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,1.6,0.5,0.5,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0.8,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,1.6,0.5,0.5,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,0,0.5,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,0,0.5,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,0,0.5,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,0,0.5,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,0.5,0,0.5,0,0,0,null,1,0,0.5,0,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,1,0,0.5,0,0,0,null,1.5,0,0.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,1,0,0.5,0,0,0,null,1.5,0,0.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,1,0,0.5,0,0,0,null,1.5,0,0.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,1,0,0.5,0,0,0,null,1.5,0,0.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,0,0.5,0,0,0,null,1,0,0.5,0,0,0,null,1.5,0,0.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,0.5,null,0,0,null,0,null,0.5,null,0,0,null,0.5,null,1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,0.5,null,0,0,null,0,null,0.5,null,0,0,null,0.5,null,1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,0.5,null,0,0,null,0,null,0.5,null,0,0,null,0.5,null,1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,0.5,null,0,0,null,0,null,0.5,null,0,0,null,0.5,null,1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,0.5,null,0,0,null,0,null,0.5,null,0,0,null,0.5,null,1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"Projection","index":27,"n_rows":407,"n_cols":44,"rows_kept":407,"cut":false,"hidden":false,"merged":[[68,6,68,11],[68,23,68,26],[69,15,69,21],[15,42,29,42]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Intervention Triggers & Impacts"]
[null,null,"This sheet includes the calculation of condition and interventions in each period"]
[null,null,"There is no use input on this sheet"]
[]
[null,null,"Scoring system",null,null,12,1,2,3,4,5,6]
[null,null,null,null,null,"SRV",{"$f":"INDEX(InitialScores!$C$7:$C$12,G$6,1)","v":"MA"},{"$f":"INDEX(InitialScores!$C$7:$C$12,H$6,1)","v":"VA"},{"$f":"INDEX(InitialScores!$C$7:$C$12,I$6,1)","v":"SW"},{"$f":"INDEX(InitialScores!$C$7:$C$12,J$6,1)","v":"DA"},{"$f":"INDEX(InitialScores!$C$7:$C$12,K$6,1)","v":"BA"},{"$f":"INDEX(InitialScores!$C$7:$C$12,L$6,1)","v":"CA"}]
[null,null,null,null,"Minimum possible scores:",{"$f":"INDEX(InitialScores!$E$7:$G$18,F$6,$M8)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,G$6,$M8)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,H$6,$M8)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,I$6,$M8)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,J$6,$M8)","v":-1},{"$f":"INDEX(InitialScores!$E$7:$G$18,K$6,$M8)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,L$6,$M8)","v":0},2]
[null,null,null,null,"Maximum possible scores:",{"$f":"INDEX(InitialScores!$E$7:$G$18,F$6,$M9)","v":18},{"$f":"INDEX(InitialScores!$E$7:$G$18,G$6,$M9)","v":5},{"$f":"INDEX(InitialScores!$E$7:$G$18,H$6,$M9)","v":1.5},{"$f":"INDEX(InitialScores!$E$7:$G$18,I$6,$M9)","v":3},{"$f":"INDEX(InitialScores!$E$7:$G$18,J$6,$M9)","v":1.5},{"$f":"INDEX(InitialScores!$E$7:$G$18,K$6,$M9)","v":2},{"$f":"INDEX(InitialScores!$E$7:$G$18,L$6,$M9)","v":2},3]
[null,null,null,null,"Initial score values:",{"$f":"INDEX(InitialScores!$E$7:$G$18,F$6,$M10)","v":0.5},{"$f":"INDEX(InitialScores!$E$7:$G$18,G$6,$M10)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,H$6,$M10)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,I$6,$M10)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,J$6,$M10)","v":0.5},{"$f":"INDEX(InitialScores!$E$7:$G$18,K$6,$M10)","v":0},{"$f":"INDEX(InitialScores!$E$7:$G$18,L$6,$M10)","v":0},1]
[null,null,null,null,"Modified base value: (constant)",{"$f":"InitialScores!E17","v":1}]
[]
[null,null,"Interventions in use:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IntvTriggers!$F$10","v":"SRV"},{"$f":"G7","v":"MA"},"VA","SW","DA","BA","CA",null,null,"Repetition Counting"]
[null,null,{"$f":"IntvTriggers!C32","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These intervention counters are reset"]
[null,null,"Seq","Intv","Name",null,"Change methods: 1=none; 2=Abs; 3=Rel ;",null,null,null,null,null,null,"Timed",null,"Trigger methods: 1=none; 2=Score; 3=Time",null,null,null,null,null,null,null,null,"Input","Limit",null,{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AB14),1)","v":7},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AC14),1)","v":6},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AD14),1)","v":5},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AE14),1)","v":4},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AF14),1)","v":3},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AG14),1)","v":2},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AH14),1)","v":1},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AI14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AJ14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AK14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AL14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AM14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AN14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AO14),1)","v":0},{"$f":"INDEX($D$16:$D$30,COLUMNS($AB14:AP14),1)","v":0}]
[null,null,1,{"$f":"IF(C16>Projection!C$14,0,MATCH(C16,IntvTriggers!$C$16:$C$30,0))","v":7},{"$f":"IF(D16=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D16,1))","v":"Major earthworks"},1,{"$f":"IF($D16>0,IF(INDEX(IntvChanges!M$15:M$29,$D16,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D16,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D16>0,IF(INDEX(IntvChanges!N$15:N$29,$D16,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D16,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D16>0,IF(INDEX(IntvChanges!O$15:O$29,$D16,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D16,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D16>0,IF(INDEX(IntvChanges!P$15:P$29,$D16,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D16,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D16>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D16,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D16,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D16>0,IF(INDEX(IntvChanges!R$15:R$29,$D16,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D16,1)<>\"\",3,1)),1)","v":2},null,{"$f":"AND(D16>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D16,0))>0)","v":false},null,{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!F$16:F$30,$D16,1)<>\"\",2,1)),1)","v":2},{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!G$16:G$30,$D16,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!H$16:H$30,$D16,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!I$16:I$30,$D16,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!J$16:J$30,$D16,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!K$16:K$30,$D16,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D16>0,IF($N16,3,IF(INDEX(IntvTriggers!L$16:L$30,$D16,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D16=0,0,INDEX(IntvChanges!$T$15:$T$29,$D16,1))","v":0},{"$f":"IF(Y16=0,99,Y16)","v":99},null,{"$f":"IF(AND($D16>0,AB$15>0,$Y16>0,AB$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AC$15>0,$Y16>0,AC$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AD$15>0,$Y16>0,AD$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AE$15>0,$Y16>0,AE$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AF$15>0,$Y16>0,AF$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AG$15>0,$Y16>0,AG$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AH$15>0,$Y16>0,AH$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AI$15>0,$Y16>0,AI$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AJ$15>0,$Y16>0,AJ$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AK$15>0,$Y16>0,AK$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AL$15>0,$Y16>0,AL$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AM$15>0,$Y16>0,AM$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AN$15>0,$Y16>0,AN$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AO$15>0,$Y16>0,AO$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D16>0,AP$15>0,$Y16>0,AP$15<>$D16),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D16,AP$15)=\"\",0,1),0)","v":0},"These intervention do the resetting"]
[null,null,2,{"$f":"IF(C17>Projection!C$14,0,MATCH(C17,IntvTriggers!$C$16:$C$30,0))","v":6},{"$f":"IF(D17=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D17,1))","v":"Minor earthworks"},1,{"$f":"IF($D17>0,IF(INDEX(IntvChanges!M$15:M$29,$D17,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D17,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D17>0,IF(INDEX(IntvChanges!N$15:N$29,$D17,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D17,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D17>0,IF(INDEX(IntvChanges!O$15:O$29,$D17,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D17,1)<>\"\",3,1)),1)","v":3},{"$f":"IF($D17>0,IF(INDEX(IntvChanges!P$15:P$29,$D17,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D17,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D17>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D17,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D17,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D17>0,IF(INDEX(IntvChanges!R$15:R$29,$D17,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D17,1)<>\"\",3,1)),1)","v":2},null,{"$f":"AND(D17>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D17,0))>0)","v":false},null,{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!F$16:F$30,$D17,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!G$16:G$30,$D17,1)<>\"\",2,1)),1)","v":2},{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!H$16:H$30,$D17,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!I$16:I$30,$D17,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!J$16:J$30,$D17,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!K$16:K$30,$D17,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D17>0,IF($N17,3,IF(INDEX(IntvTriggers!L$16:L$30,$D17,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D17=0,0,INDEX(IntvChanges!$T$15:$T$29,$D17,1))","v":0},99,null,{"$f":"IF(AND($D17>0,AB$15>0,$Y17>0,AB$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AC$15>0,$Y17>0,AC$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AD$15>0,$Y17>0,AD$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AE$15>0,$Y17>0,AE$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AF$15>0,$Y17>0,AF$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AG$15>0,$Y17>0,AG$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AH$15>0,$Y17>0,AH$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AI$15>0,$Y17>0,AI$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AJ$15>0,$Y17>0,AJ$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AK$15>0,$Y17>0,AK$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AL$15>0,$Y17>0,AL$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AM$15>0,$Y17>0,AM$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AN$15>0,$Y17>0,AN$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AO$15>0,$Y17>0,AO$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D17>0,AP$15>0,$Y17>0,AP$15<>$D17),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D17,AP$15)=\"\",0,1),0)","v":0}]
[null,null,3,{"$f":"IF(C18>Projection!C$14,0,MATCH(C18,IntvTriggers!$C$16:$C$30,0))","v":5},{"$f":"IF(D18=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D18,1))","v":"Burrow filling"},1,{"$f":"IF($D18>0,IF(INDEX(IntvChanges!M$15:M$29,$D18,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D18,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D18>0,IF(INDEX(IntvChanges!N$15:N$29,$D18,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D18,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D18>0,IF(INDEX(IntvChanges!O$15:O$29,$D18,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D18,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D18>0,IF(INDEX(IntvChanges!P$15:P$29,$D18,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D18,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D18>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D18,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D18,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D18>0,IF(INDEX(IntvChanges!R$15:R$29,$D18,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D18,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D18>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D18,0))>0)","v":false},null,{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!F$16:F$30,$D18,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!G$16:G$30,$D18,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!H$16:H$30,$D18,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!I$16:I$30,$D18,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!J$16:J$30,$D18,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!K$16:K$30,$D18,1)<>\"\",2,1)),1)","v":2},{"$f":"IF($D18>0,IF($N18,3,IF(INDEX(IntvTriggers!L$16:L$30,$D18,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D18=0,0,INDEX(IntvChanges!$T$15:$T$29,$D18,1))","v":0},99,null,{"$f":"IF(AND($D18>0,AB$15>0,$Y18>0,AB$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AC$15>0,$Y18>0,AC$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AD$15>0,$Y18>0,AD$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AE$15>0,$Y18>0,AE$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AF$15>0,$Y18>0,AF$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AG$15>0,$Y18>0,AG$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AH$15>0,$Y18>0,AH$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AI$15>0,$Y18>0,AI$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AJ$15>0,$Y18>0,AJ$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AK$15>0,$Y18>0,AK$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AL$15>0,$Y18>0,AL$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AM$15>0,$Y18>0,AM$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AN$15>0,$Y18>0,AN$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AO$15>0,$Y18>0,AO$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D18>0,AP$15>0,$Y18>0,AP$15<>$D18),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D18,AP$15)=\"\",0,1),0)","v":0}]
[null,null,4,{"$f":"IF(C19>Projection!C$14,0,MATCH(C19,IntvTriggers!$C$16:$C$30,0))","v":4},{"$f":"IF(D19=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D19,1))","v":"Drainage replacement"},1,{"$f":"IF($D19>0,IF(INDEX(IntvChanges!M$15:M$29,$D19,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D19,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D19>0,IF(INDEX(IntvChanges!N$15:N$29,$D19,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D19,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D19>0,IF(INDEX(IntvChanges!O$15:O$29,$D19,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D19,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D19>0,IF(INDEX(IntvChanges!P$15:P$29,$D19,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D19,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D19>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D19,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D19,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D19>0,IF(INDEX(IntvChanges!R$15:R$29,$D19,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D19,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D19>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D19,0))>0)","v":false},null,{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!F$16:F$30,$D19,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!G$16:G$30,$D19,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!H$16:H$30,$D19,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!I$16:I$30,$D19,1)<>\"\",2,1)),1)","v":2},{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!J$16:J$30,$D19,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!K$16:K$30,$D19,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D19>0,IF($N19,3,IF(INDEX(IntvTriggers!L$16:L$30,$D19,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D19=0,0,INDEX(IntvChanges!$T$15:$T$29,$D19,1))","v":0},99,null,{"$f":"IF(AND($D19>0,AB$15>0,$Y19>0,AB$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AC$15>0,$Y19>0,AC$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AD$15>0,$Y19>0,AD$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AE$15>0,$Y19>0,AE$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AF$15>0,$Y19>0,AF$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AG$15>0,$Y19>0,AG$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AH$15>0,$Y19>0,AH$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AI$15>0,$Y19>0,AI$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AJ$15>0,$Y19>0,AJ$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AK$15>0,$Y19>0,AK$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AL$15>0,$Y19>0,AL$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AM$15>0,$Y19>0,AM$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AN$15>0,$Y19>0,AN$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AO$15>0,$Y19>0,AO$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D19>0,AP$15>0,$Y19>0,AP$15<>$D19),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D19,AP$15)=\"\",0,1),0)","v":0}]
[null,null,5,{"$f":"IF(C20>Projection!C$14,0,MATCH(C20,IntvTriggers!$C$16:$C$30,0))","v":3},{"$f":"IF(D20=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D20,1))","v":"Drainage repair"},1,{"$f":"IF($D20>0,IF(INDEX(IntvChanges!M$15:M$29,$D20,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D20,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D20>0,IF(INDEX(IntvChanges!N$15:N$29,$D20,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D20,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D20>0,IF(INDEX(IntvChanges!O$15:O$29,$D20,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D20,1)<>\"\",3,1)),1)","v":3},{"$f":"IF($D20>0,IF(INDEX(IntvChanges!P$15:P$29,$D20,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D20,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D20>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D20,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D20,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D20>0,IF(INDEX(IntvChanges!R$15:R$29,$D20,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D20,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D20>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D20,0))>0)","v":false},null,{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!F$16:F$30,$D20,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!G$16:G$30,$D20,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!H$16:H$30,$D20,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!I$16:I$30,$D20,1)<>\"\",2,1)),1)","v":2},{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!J$16:J$30,$D20,1)<>\"\",2,1)),1)","v":2},{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!K$16:K$30,$D20,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D20>0,IF($N20,3,IF(INDEX(IntvTriggers!L$16:L$30,$D20,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D20=0,0,INDEX(IntvChanges!$T$15:$T$29,$D20,1))","v":0},99,null,{"$f":"IF(AND($D20>0,AB$15>0,$Y20>0,AB$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AC$15>0,$Y20>0,AC$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AD$15>0,$Y20>0,AD$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AE$15>0,$Y20>0,AE$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AF$15>0,$Y20>0,AF$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AG$15>0,$Y20>0,AG$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AH$15>0,$Y20>0,AH$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AI$15>0,$Y20>0,AI$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AJ$15>0,$Y20>0,AJ$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AK$15>0,$Y20>0,AK$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AL$15>0,$Y20>0,AL$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AM$15>0,$Y20>0,AM$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AN$15>0,$Y20>0,AN$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AO$15>0,$Y20>0,AO$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D20>0,AP$15>0,$Y20>0,AP$15<>$D20),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D20,AP$15)=\"\",0,1),0)","v":0}]
[null,null,6,{"$f":"IF(C21>Projection!C$14,0,MATCH(C21,IntvTriggers!$C$16:$C$30,0))","v":2},{"$f":"IF(D21=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D21,1))","v":"Drainage clearance"},1,{"$f":"IF($D21>0,IF(INDEX(IntvChanges!M$15:M$29,$D21,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D21,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D21>0,IF(INDEX(IntvChanges!N$15:N$29,$D21,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D21,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D21>0,IF(INDEX(IntvChanges!O$15:O$29,$D21,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D21,1)<>\"\",3,1)),1)","v":3},{"$f":"IF($D21>0,IF(INDEX(IntvChanges!P$15:P$29,$D21,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D21,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D21>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D21,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D21,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D21>0,IF(INDEX(IntvChanges!R$15:R$29,$D21,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D21,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D21>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D21,0))>0)","v":true},null,{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!F$16:F$30,$D21,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!G$16:G$30,$D21,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!H$16:H$30,$D21,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!I$16:I$30,$D21,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!J$16:J$30,$D21,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!K$16:K$30,$D21,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D21>0,IF($N21,3,IF(INDEX(IntvTriggers!L$16:L$30,$D21,1)<>\"\",2,1)),1)","v":3},null,null,{"$f":"IF($D21=0,0,INDEX(IntvChanges!$T$15:$T$29,$D21,1))","v":0},99,null,{"$f":"IF(AND($D21>0,AB$15>0,$Y21>0,AB$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AC$15>0,$Y21>0,AC$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AD$15>0,$Y21>0,AD$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AE$15>0,$Y21>0,AE$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AF$15>0,$Y21>0,AF$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AG$15>0,$Y21>0,AG$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AH$15>0,$Y21>0,AH$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AI$15>0,$Y21>0,AI$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AJ$15>0,$Y21>0,AJ$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AK$15>0,$Y21>0,AK$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AL$15>0,$Y21>0,AL$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AM$15>0,$Y21>0,AM$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AN$15>0,$Y21>0,AN$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AO$15>0,$Y21>0,AO$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D21>0,AP$15>0,$Y21>0,AP$15<>$D21),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D21,AP$15)=\"\",0,1),0)","v":0}]
[null,null,7,{"$f":"IF(C22>Projection!C$14,0,MATCH(C22,IntvTriggers!$C$16:$C$30,0))","v":1},{"$f":"IF(D22=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D22,1))","v":"Vegetation clearance"},1,{"$f":"IF($D22>0,IF(INDEX(IntvChanges!M$15:M$29,$D22,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D22,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D22>0,IF(INDEX(IntvChanges!N$15:N$29,$D22,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D22,1)<>\"\",3,1)),1)","v":2},{"$f":"IF($D22>0,IF(INDEX(IntvChanges!O$15:O$29,$D22,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D22,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D22>0,IF(INDEX(IntvChanges!P$15:P$29,$D22,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D22,1)<>\"\",3,1)),1)","v":3},{"$f":"IF($D22>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D22,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D22,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D22>0,IF(INDEX(IntvChanges!R$15:R$29,$D22,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D22,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D22>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D22,0))>0)","v":true},null,{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!F$16:F$30,$D22,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!G$16:G$30,$D22,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!H$16:H$30,$D22,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!I$16:I$30,$D22,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!J$16:J$30,$D22,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!K$16:K$30,$D22,1)<>\"\",2,1)),1)","v":3},{"$f":"IF($D22>0,IF($N22,3,IF(INDEX(IntvTriggers!L$16:L$30,$D22,1)<>\"\",2,1)),1)","v":3},null,null,{"$f":"IF($D22=0,0,INDEX(IntvChanges!$T$15:$T$29,$D22,1))","v":0},99,null,{"$f":"IF(AND($D22>0,AB$15>0,$Y22>0,AB$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AC$15>0,$Y22>0,AC$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AD$15>0,$Y22>0,AD$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AE$15>0,$Y22>0,AE$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AF$15>0,$Y22>0,AF$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AG$15>0,$Y22>0,AG$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AH$15>0,$Y22>0,AH$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AI$15>0,$Y22>0,AI$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AJ$15>0,$Y22>0,AJ$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AK$15>0,$Y22>0,AK$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AL$15>0,$Y22>0,AL$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AM$15>0,$Y22>0,AM$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AN$15>0,$Y22>0,AN$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AO$15>0,$Y22>0,AO$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D22>0,AP$15>0,$Y22>0,AP$15<>$D22),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D22,AP$15)=\"\",0,1),0)","v":0}]
[null,null,8,{"$f":"IF(C23>Projection!C$14,0,MATCH(C23,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D23=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D23,1))","v":"[not used]"},1,{"$f":"IF($D23>0,IF(INDEX(IntvChanges!M$15:M$29,$D23,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D23,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D23>0,IF(INDEX(IntvChanges!N$15:N$29,$D23,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D23,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D23>0,IF(INDEX(IntvChanges!O$15:O$29,$D23,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D23,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D23>0,IF(INDEX(IntvChanges!P$15:P$29,$D23,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D23,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D23>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D23,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D23,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D23>0,IF(INDEX(IntvChanges!R$15:R$29,$D23,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D23,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D23>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D23,0))>0)","v":false},null,{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!F$16:F$30,$D23,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!G$16:G$30,$D23,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!H$16:H$30,$D23,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!I$16:I$30,$D23,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!J$16:J$30,$D23,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!K$16:K$30,$D23,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D23>0,IF($N23,3,IF(INDEX(IntvTriggers!L$16:L$30,$D23,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D23=0,0,INDEX(IntvChanges!$T$15:$T$29,$D23,1))","v":0},99,null,{"$f":"IF(AND($D23>0,AB$15>0,$Y23>0,AB$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AC$15>0,$Y23>0,AC$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AD$15>0,$Y23>0,AD$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AE$15>0,$Y23>0,AE$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AF$15>0,$Y23>0,AF$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AG$15>0,$Y23>0,AG$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AH$15>0,$Y23>0,AH$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AI$15>0,$Y23>0,AI$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AJ$15>0,$Y23>0,AJ$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AK$15>0,$Y23>0,AK$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AL$15>0,$Y23>0,AL$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AM$15>0,$Y23>0,AM$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AN$15>0,$Y23>0,AN$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AO$15>0,$Y23>0,AO$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D23>0,AP$15>0,$Y23>0,AP$15<>$D23),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D23,AP$15)=\"\",0,1),0)","v":0}]
[null,null,9,{"$f":"IF(C24>Projection!C$14,0,MATCH(C24,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D24=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D24,1))","v":"[not used]"},1,{"$f":"IF($D24>0,IF(INDEX(IntvChanges!M$15:M$29,$D24,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D24,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D24>0,IF(INDEX(IntvChanges!N$15:N$29,$D24,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D24,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D24>0,IF(INDEX(IntvChanges!O$15:O$29,$D24,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D24,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D24>0,IF(INDEX(IntvChanges!P$15:P$29,$D24,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D24,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D24>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D24,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D24,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D24>0,IF(INDEX(IntvChanges!R$15:R$29,$D24,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D24,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D24>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D24,0))>0)","v":false},null,{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!F$16:F$30,$D24,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!G$16:G$30,$D24,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!H$16:H$30,$D24,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!I$16:I$30,$D24,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!J$16:J$30,$D24,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!K$16:K$30,$D24,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D24>0,IF($N24,3,IF(INDEX(IntvTriggers!L$16:L$30,$D24,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D24=0,0,INDEX(IntvChanges!$T$15:$T$29,$D24,1))","v":0},99,null,{"$f":"IF(AND($D24>0,AB$15>0,$Y24>0,AB$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AC$15>0,$Y24>0,AC$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AD$15>0,$Y24>0,AD$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AE$15>0,$Y24>0,AE$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AF$15>0,$Y24>0,AF$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AG$15>0,$Y24>0,AG$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AH$15>0,$Y24>0,AH$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AI$15>0,$Y24>0,AI$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AJ$15>0,$Y24>0,AJ$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AK$15>0,$Y24>0,AK$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AL$15>0,$Y24>0,AL$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AM$15>0,$Y24>0,AM$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AN$15>0,$Y24>0,AN$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AO$15>0,$Y24>0,AO$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D24>0,AP$15>0,$Y24>0,AP$15<>$D24),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D24,AP$15)=\"\",0,1),0)","v":0}]
[null,null,10,{"$f":"IF(C25>Projection!C$14,0,MATCH(C25,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D25=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D25,1))","v":"[not used]"},1,{"$f":"IF($D25>0,IF(INDEX(IntvChanges!M$15:M$29,$D25,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D25,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D25>0,IF(INDEX(IntvChanges!N$15:N$29,$D25,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D25,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D25>0,IF(INDEX(IntvChanges!O$15:O$29,$D25,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D25,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D25>0,IF(INDEX(IntvChanges!P$15:P$29,$D25,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D25,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D25>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D25,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D25,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D25>0,IF(INDEX(IntvChanges!R$15:R$29,$D25,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D25,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D25>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D25,0))>0)","v":false},null,{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!F$16:F$30,$D25,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!G$16:G$30,$D25,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!H$16:H$30,$D25,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!I$16:I$30,$D25,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!J$16:J$30,$D25,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!K$16:K$30,$D25,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D25>0,IF($N25,3,IF(INDEX(IntvTriggers!L$16:L$30,$D25,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D25=0,0,INDEX(IntvChanges!$T$15:$T$29,$D25,1))","v":0},{"$f":"IF(Y25=0,99,Y25)","v":99},null,{"$f":"IF(AND($D25>0,AB$15>0,$Y25>0,AB$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AC$15>0,$Y25>0,AC$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AD$15>0,$Y25>0,AD$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AE$15>0,$Y25>0,AE$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AF$15>0,$Y25>0,AF$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AG$15>0,$Y25>0,AG$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AH$15>0,$Y25>0,AH$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AI$15>0,$Y25>0,AI$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AJ$15>0,$Y25>0,AJ$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AK$15>0,$Y25>0,AK$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AL$15>0,$Y25>0,AL$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AM$15>0,$Y25>0,AM$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AN$15>0,$Y25>0,AN$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AO$15>0,$Y25>0,AO$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D25>0,AP$15>0,$Y25>0,AP$15<>$D25),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D25,AP$15)=\"\",0,1),0)","v":0}]
[null,null,11,{"$f":"IF(C26>Projection!C$14,0,MATCH(C26,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D26=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D26,1))","v":"[not used]"},1,{"$f":"IF($D26>0,IF(INDEX(IntvChanges!M$15:M$29,$D26,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D26,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D26>0,IF(INDEX(IntvChanges!N$15:N$29,$D26,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D26,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D26>0,IF(INDEX(IntvChanges!O$15:O$29,$D26,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D26,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D26>0,IF(INDEX(IntvChanges!P$15:P$29,$D26,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D26,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D26>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D26,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D26,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D26>0,IF(INDEX(IntvChanges!R$15:R$29,$D26,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D26,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D26>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D26,0))>0)","v":false},null,{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!F$16:F$30,$D26,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!G$16:G$30,$D26,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!H$16:H$30,$D26,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!I$16:I$30,$D26,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!J$16:J$30,$D26,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!K$16:K$30,$D26,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D26>0,IF($N26,3,IF(INDEX(IntvTriggers!L$16:L$30,$D26,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D26=0,0,INDEX(IntvChanges!$T$15:$T$29,$D26,1))","v":0},{"$f":"IF(Y26=0,99,Y26)","v":99},null,{"$f":"IF(AND($D26>0,AB$15>0,$Y26>0,AB$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AC$15>0,$Y26>0,AC$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AD$15>0,$Y26>0,AD$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AE$15>0,$Y26>0,AE$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AF$15>0,$Y26>0,AF$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AG$15>0,$Y26>0,AG$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AH$15>0,$Y26>0,AH$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AI$15>0,$Y26>0,AI$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AJ$15>0,$Y26>0,AJ$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AK$15>0,$Y26>0,AK$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AL$15>0,$Y26>0,AL$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AM$15>0,$Y26>0,AM$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AN$15>0,$Y26>0,AN$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AO$15>0,$Y26>0,AO$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D26>0,AP$15>0,$Y26>0,AP$15<>$D26),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D26,AP$15)=\"\",0,1),0)","v":0}]
[null,null,12,{"$f":"IF(C27>Projection!C$14,0,MATCH(C27,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D27=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D27,1))","v":"[not used]"},1,{"$f":"IF($D27>0,IF(INDEX(IntvChanges!M$15:M$29,$D27,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D27,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D27>0,IF(INDEX(IntvChanges!N$15:N$29,$D27,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D27,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D27>0,IF(INDEX(IntvChanges!O$15:O$29,$D27,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D27,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D27>0,IF(INDEX(IntvChanges!P$15:P$29,$D27,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D27,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D27>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D27,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D27,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D27>0,IF(INDEX(IntvChanges!R$15:R$29,$D27,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D27,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D27>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D27,0))>0)","v":false},null,{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!F$16:F$30,$D27,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!G$16:G$30,$D27,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!H$16:H$30,$D27,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!I$16:I$30,$D27,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!J$16:J$30,$D27,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!K$16:K$30,$D27,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D27>0,IF($N27,3,IF(INDEX(IntvTriggers!L$16:L$30,$D27,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D27=0,0,INDEX(IntvChanges!$T$15:$T$29,$D27,1))","v":0},{"$f":"IF(Y27=0,99,Y27)","v":99},null,{"$f":"IF(AND($D27>0,AB$15>0,$Y27>0,AB$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AC$15>0,$Y27>0,AC$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AD$15>0,$Y27>0,AD$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AE$15>0,$Y27>0,AE$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AF$15>0,$Y27>0,AF$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AG$15>0,$Y27>0,AG$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AH$15>0,$Y27>0,AH$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AI$15>0,$Y27>0,AI$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AJ$15>0,$Y27>0,AJ$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AK$15>0,$Y27>0,AK$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AL$15>0,$Y27>0,AL$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AM$15>0,$Y27>0,AM$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AN$15>0,$Y27>0,AN$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AO$15>0,$Y27>0,AO$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D27>0,AP$15>0,$Y27>0,AP$15<>$D27),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D27,AP$15)=\"\",0,1),0)","v":0}]
[null,null,13,{"$f":"IF(C28>Projection!C$14,0,MATCH(C28,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D28=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D28,1))","v":"[not used]"},1,{"$f":"IF($D28>0,IF(INDEX(IntvChanges!M$15:M$29,$D28,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D28,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D28>0,IF(INDEX(IntvChanges!N$15:N$29,$D28,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D28,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D28>0,IF(INDEX(IntvChanges!O$15:O$29,$D28,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D28,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D28>0,IF(INDEX(IntvChanges!P$15:P$29,$D28,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D28,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D28>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D28,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D28,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D28>0,IF(INDEX(IntvChanges!R$15:R$29,$D28,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D28,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D28>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D28,0))>0)","v":false},null,{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!F$16:F$30,$D28,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!G$16:G$30,$D28,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!H$16:H$30,$D28,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!I$16:I$30,$D28,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!J$16:J$30,$D28,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!K$16:K$30,$D28,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D28>0,IF($N28,3,IF(INDEX(IntvTriggers!L$16:L$30,$D28,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D28=0,0,INDEX(IntvChanges!$T$15:$T$29,$D28,1))","v":0},{"$f":"IF(Y28=0,99,Y28)","v":99},null,{"$f":"IF(AND($D28>0,AB$15>0,$Y28>0,AB$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AC$15>0,$Y28>0,AC$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AD$15>0,$Y28>0,AD$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AE$15>0,$Y28>0,AE$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AF$15>0,$Y28>0,AF$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AG$15>0,$Y28>0,AG$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AH$15>0,$Y28>0,AH$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AI$15>0,$Y28>0,AI$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AJ$15>0,$Y28>0,AJ$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AK$15>0,$Y28>0,AK$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AL$15>0,$Y28>0,AL$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AM$15>0,$Y28>0,AM$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AN$15>0,$Y28>0,AN$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AO$15>0,$Y28>0,AO$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D28>0,AP$15>0,$Y28>0,AP$15<>$D28),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D28,AP$15)=\"\",0,1),0)","v":0}]
[null,null,14,{"$f":"IF(C29>Projection!C$14,0,MATCH(C29,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D29=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D29,1))","v":"[not used]"},1,{"$f":"IF($D29>0,IF(INDEX(IntvChanges!M$15:M$29,$D29,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D29,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D29>0,IF(INDEX(IntvChanges!N$15:N$29,$D29,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D29,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D29>0,IF(INDEX(IntvChanges!O$15:O$29,$D29,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D29,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D29>0,IF(INDEX(IntvChanges!P$15:P$29,$D29,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D29,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D29>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D29,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D29,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D29>0,IF(INDEX(IntvChanges!R$15:R$29,$D29,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D29,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D29>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D29,0))>0)","v":false},null,{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!F$16:F$30,$D29,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!G$16:G$30,$D29,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!H$16:H$30,$D29,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!I$16:I$30,$D29,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!J$16:J$30,$D29,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!K$16:K$30,$D29,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D29>0,IF($N29,3,IF(INDEX(IntvTriggers!L$16:L$30,$D29,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D29=0,0,INDEX(IntvChanges!$T$15:$T$29,$D29,1))","v":0},{"$f":"IF(Y29=0,99,Y29)","v":99},null,{"$f":"IF(AND($D29>0,AB$15>0,$Y29>0,AB$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AC$15>0,$Y29>0,AC$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AD$15>0,$Y29>0,AD$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AE$15>0,$Y29>0,AE$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AF$15>0,$Y29>0,AF$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AG$15>0,$Y29>0,AG$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AH$15>0,$Y29>0,AH$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AI$15>0,$Y29>0,AI$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AJ$15>0,$Y29>0,AJ$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AK$15>0,$Y29>0,AK$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AL$15>0,$Y29>0,AL$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AM$15>0,$Y29>0,AM$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AN$15>0,$Y29>0,AN$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AO$15>0,$Y29>0,AO$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D29>0,AP$15>0,$Y29>0,AP$15<>$D29),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D29,AP$15)=\"\",0,1),0)","v":0}]
[null,null,15,{"$f":"IF(C30>Projection!C$14,0,MATCH(C30,IntvTriggers!$C$16:$C$30,0))","v":0},{"$f":"IF(D30=0,\"[not used]\",INDEX(IntvTriggers!$D$16:$D$30,D30,1))","v":"[not used]"},1,{"$f":"IF($D30>0,IF(INDEX(IntvChanges!M$15:M$29,$D30,1)<>\"\",2,IF(INDEX(IntvChanges!F$15:F$29,$D30,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D30>0,IF(INDEX(IntvChanges!N$15:N$29,$D30,1)<>\"\",2,IF(INDEX(IntvChanges!G$15:G$29,$D30,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D30>0,IF(INDEX(IntvChanges!O$15:O$29,$D30,1)<>\"\",2,IF(INDEX(IntvChanges!H$15:H$29,$D30,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D30>0,IF(INDEX(IntvChanges!P$15:P$29,$D30,1)<>\"\",2,IF(INDEX(IntvChanges!I$15:I$29,$D30,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D30>0,IF(INDEX(IntvChanges!Q$15:Q$29,$D30,1)<>\"\",2,IF(INDEX(IntvChanges!J$15:J$29,$D30,1)<>\"\",3,1)),1)","v":1},{"$f":"IF($D30>0,IF(INDEX(IntvChanges!R$15:R$29,$D30,1)<>\"\",2,IF(INDEX(IntvChanges!K$15:K$29,$D30,1)<>\"\",3,1)),1)","v":1},null,{"$f":"AND(D30>0,COUNTA(OFFSET(IntvTriggers!$N$15:$AH$15,$D30,0))>0)","v":false},null,{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!F$16:F$30,$D30,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!G$16:G$30,$D30,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!H$16:H$30,$D30,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!I$16:I$30,$D30,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!J$16:J$30,$D30,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!K$16:K$30,$D30,1)<>\"\",2,1)),1)","v":1},{"$f":"IF($D30>0,IF($N30,3,IF(INDEX(IntvTriggers!L$16:L$30,$D30,1)<>\"\",2,1)),1)","v":1},null,null,{"$f":"IF($D30=0,0,INDEX(IntvChanges!$T$15:$T$29,$D30,1))","v":0},99,null,{"$f":"IF(AND($D30>0,AB$15>0,$Y30>0,AB$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AB$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AC$15>0,$Y30>0,AC$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AC$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AD$15>0,$Y30>0,AD$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AD$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AE$15>0,$Y30>0,AE$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AE$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AF$15>0,$Y30>0,AF$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AF$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AG$15>0,$Y30>0,AG$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AG$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AH$15>0,$Y30>0,AH$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AH$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AI$15>0,$Y30>0,AI$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AI$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AJ$15>0,$Y30>0,AJ$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AJ$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AK$15>0,$Y30>0,AK$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AK$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AL$15>0,$Y30>0,AL$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AL$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AM$15>0,$Y30>0,AM$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AM$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AN$15>0,$Y30>0,AN$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AN$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AO$15>0,$Y30>0,AO$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AO$15)=\"\",0,1),0)","v":0},{"$f":"IF(AND($D30>0,AP$15>0,$Y30>0,AP$15<>$D30),IF(INDEX(IntvChanges!$V$15:$AJ$29,$D30,AP$15)=\"\",0,1),0)","v":0}]
[]
[null,null,null,null,null,null,"Absolute changes",null,null,null,null,null,null,null,null,"Trigger scores"]
[null,null,{"$f":"C16","v":1},{"$f":"D16","v":7},{"$f":"E16","v":"Major earthworks"},"-",{"$f":"IF(G16=2,INDEX(IntvChanges!M$15:M$29,$D33,1),\"-\")","v":0},{"$f":"IF(H16=2,INDEX(IntvChanges!N$15:N$29,$D33,1),\"-\")","v":0},{"$f":"IF(I16=2,INDEX(IntvChanges!O$15:O$29,$D33,1),\"-\")","v":0},{"$f":"IF(J16=2,INDEX(IntvChanges!P$15:P$29,$D33,1),\"-\")","v":0},{"$f":"IF(K16=2,INDEX(IntvChanges!Q$15:Q$29,$D33,1),\"-\")","v":0},{"$f":"IF(L16=2,INDEX(IntvChanges!R$15:R$29,$D33,1),\"-\")","v":0},null,null,null,{"$f":"IF(P16=2,INDEX(IntvTriggers!F$16:F$30,$D33,1),\"-\")","v":10},{"$f":"IF(Q16=2,INDEX(IntvTriggers!G$16:G$30,$D33,1),\"-\")","v":"-"},{"$f":"IF(R16=2,INDEX(IntvTriggers!H$16:H$30,$D33,1),\"-\")","v":"-"},{"$f":"IF(S16=2,INDEX(IntvTriggers!I$16:I$30,$D33,1),\"-\")","v":"-"},{"$f":"IF(T16=2,INDEX(IntvTriggers!J$16:J$30,$D33,1),\"-\")","v":"-"},{"$f":"IF(U16=2,INDEX(IntvTriggers!K$16:K$30,$D33,1),\"-\")","v":"-"},{"$f":"IF(V16=2,INDEX(IntvTriggers!L$16:L$30,$D33,1),\"-\")","v":"-"}]
[null,null,{"$f":"C17","v":2},{"$f":"D17","v":6},"Minor earthworks","-",{"$f":"IF(G17=2,INDEX(IntvChanges!M$15:M$29,$D34,1),\"-\")","v":1.5},{"$f":"IF(H17=2,INDEX(IntvChanges!N$15:N$29,$D34,1),\"-\")","v":0},{"$f":"IF(I17=2,INDEX(IntvChanges!O$15:O$29,$D34,1),\"-\")","v":"-"},{"$f":"IF(J17=2,INDEX(IntvChanges!P$15:P$29,$D34,1),\"-\")","v":0.5},{"$f":"IF(K17=2,INDEX(IntvChanges!Q$15:Q$29,$D34,1),\"-\")","v":0},{"$f":"IF(L17=2,INDEX(IntvChanges!R$15:R$29,$D34,1),\"-\")","v":0},null,null,null,{"$f":"IF(P17=2,INDEX(IntvTriggers!F$16:F$30,$D34,1),\"-\")","v":"-"},{"$f":"IF(Q17=2,INDEX(IntvTriggers!G$16:G$30,$D34,1),\"-\")","v":4},{"$f":"IF(R17=2,INDEX(IntvTriggers!H$16:H$30,$D34,1),\"-\")","v":"-"},{"$f":"IF(S17=2,INDEX(IntvTriggers!I$16:I$30,$D34,1),\"-\")","v":"-"},{"$f":"IF(T17=2,INDEX(IntvTriggers!J$16:J$30,$D34,1),\"-\")","v":"-"},{"$f":"IF(U17=2,INDEX(IntvTriggers!K$16:K$30,$D34,1),\"-\")","v":"-"},{"$f":"IF(V17=2,INDEX(IntvTriggers!L$16:L$30,$D34,1),\"-\")","v":"-"}]
[null,null,3,5,"Burrow filling","-",{"$f":"IF(G18=2,INDEX(IntvChanges!M$15:M$29,$D35,1),\"-\")","v":"-"},{"$f":"IF(H18=2,INDEX(IntvChanges!N$15:N$29,$D35,1),\"-\")","v":"-"},{"$f":"IF(I18=2,INDEX(IntvChanges!O$15:O$29,$D35,1),\"-\")","v":"-"},{"$f":"IF(J18=2,INDEX(IntvChanges!P$15:P$29,$D35,1),\"-\")","v":"-"},{"$f":"IF(K18=2,INDEX(IntvChanges!Q$15:Q$29,$D35,1),\"-\")","v":0},{"$f":"IF(L18=2,INDEX(IntvChanges!R$15:R$29,$D35,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P18=2,INDEX(IntvTriggers!F$16:F$30,$D35,1),\"-\")","v":"-"},{"$f":"IF(Q18=2,INDEX(IntvTriggers!G$16:G$30,$D35,1),\"-\")","v":"-"},{"$f":"IF(R18=2,INDEX(IntvTriggers!H$16:H$30,$D35,1),\"-\")","v":"-"},{"$f":"IF(S18=2,INDEX(IntvTriggers!I$16:I$30,$D35,1),\"-\")","v":"-"},{"$f":"IF(T18=2,INDEX(IntvTriggers!J$16:J$30,$D35,1),\"-\")","v":"-"},{"$f":"IF(U18=2,INDEX(IntvTriggers!K$16:K$30,$D35,1),\"-\")","v":1.7},{"$f":"IF(V18=2,INDEX(IntvTriggers!L$16:L$30,$D35,1),\"-\")","v":"-"}]
[null,null,4,4,"Drainage replacement","-",{"$f":"IF(G19=2,INDEX(IntvChanges!M$15:M$29,$D36,1),\"-\")","v":"-"},{"$f":"IF(H19=2,INDEX(IntvChanges!N$15:N$29,$D36,1),\"-\")","v":"-"},{"$f":"IF(I19=2,INDEX(IntvChanges!O$15:O$29,$D36,1),\"-\")","v":0},{"$f":"IF(J19=2,INDEX(IntvChanges!P$15:P$29,$D36,1),\"-\")","v":-1},{"$f":"IF(K19=2,INDEX(IntvChanges!Q$15:Q$29,$D36,1),\"-\")","v":"-"},{"$f":"IF(L19=2,INDEX(IntvChanges!R$15:R$29,$D36,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P19=2,INDEX(IntvTriggers!F$16:F$30,$D36,1),\"-\")","v":"-"},{"$f":"IF(Q19=2,INDEX(IntvTriggers!G$16:G$30,$D36,1),\"-\")","v":"-"},{"$f":"IF(R19=2,INDEX(IntvTriggers!H$16:H$30,$D36,1),\"-\")","v":"-"},{"$f":"IF(S19=2,INDEX(IntvTriggers!I$16:I$30,$D36,1),\"-\")","v":2},{"$f":"IF(T19=2,INDEX(IntvTriggers!J$16:J$30,$D36,1),\"-\")","v":"-"},{"$f":"IF(U19=2,INDEX(IntvTriggers!K$16:K$30,$D36,1),\"-\")","v":"-"},{"$f":"IF(V19=2,INDEX(IntvTriggers!L$16:L$30,$D36,1),\"-\")","v":"-"}]
[null,null,5,3,"Drainage repair","-",{"$f":"IF(G20=2,INDEX(IntvChanges!M$15:M$29,$D37,1),\"-\")","v":"-"},{"$f":"IF(H20=2,INDEX(IntvChanges!N$15:N$29,$D37,1),\"-\")","v":"-"},{"$f":"IF(I20=2,INDEX(IntvChanges!O$15:O$29,$D37,1),\"-\")","v":"-"},{"$f":"IF(J20=2,INDEX(IntvChanges!P$15:P$29,$D37,1),\"-\")","v":-0.5},{"$f":"IF(K20=2,INDEX(IntvChanges!Q$15:Q$29,$D37,1),\"-\")","v":"-"},{"$f":"IF(L20=2,INDEX(IntvChanges!R$15:R$29,$D37,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P20=2,INDEX(IntvTriggers!F$16:F$30,$D37,1),\"-\")","v":"-"},{"$f":"IF(Q20=2,INDEX(IntvTriggers!G$16:G$30,$D37,1),\"-\")","v":"-"},{"$f":"IF(R20=2,INDEX(IntvTriggers!H$16:H$30,$D37,1),\"-\")","v":"-"},{"$f":"IF(S20=2,INDEX(IntvTriggers!I$16:I$30,$D37,1),\"-\")","v":1.5},{"$f":"IF(T20=2,INDEX(IntvTriggers!J$16:J$30,$D37,1),\"-\")","v":1.2},{"$f":"IF(U20=2,INDEX(IntvTriggers!K$16:K$30,$D37,1),\"-\")","v":"-"},{"$f":"IF(V20=2,INDEX(IntvTriggers!L$16:L$30,$D37,1),\"-\")","v":"-"}]
[null,null,6,2,"Drainage clearance","-",{"$f":"IF(G21=2,INDEX(IntvChanges!M$15:M$29,$D38,1),\"-\")","v":"-"},{"$f":"IF(H21=2,INDEX(IntvChanges!N$15:N$29,$D38,1),\"-\")","v":"-"},{"$f":"IF(I21=2,INDEX(IntvChanges!O$15:O$29,$D38,1),\"-\")","v":"-"},{"$f":"IF(J21=2,INDEX(IntvChanges!P$15:P$29,$D38,1),\"-\")","v":0.5},{"$f":"IF(K21=2,INDEX(IntvChanges!Q$15:Q$29,$D38,1),\"-\")","v":"-"},{"$f":"IF(L21=2,INDEX(IntvChanges!R$15:R$29,$D38,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P21=2,INDEX(IntvTriggers!F$16:F$30,$D38,1),\"-\")","v":"-"},{"$f":"IF(Q21=2,INDEX(IntvTriggers!G$16:G$30,$D38,1),\"-\")","v":"-"},{"$f":"IF(R21=2,INDEX(IntvTriggers!H$16:H$30,$D38,1),\"-\")","v":"-"},{"$f":"IF(S21=2,INDEX(IntvTriggers!I$16:I$30,$D38,1),\"-\")","v":"-"},{"$f":"IF(T21=2,INDEX(IntvTriggers!J$16:J$30,$D38,1),\"-\")","v":"-"},{"$f":"IF(U21=2,INDEX(IntvTriggers!K$16:K$30,$D38,1),\"-\")","v":"-"},{"$f":"IF(V21=2,INDEX(IntvTriggers!L$16:L$30,$D38,1),\"-\")","v":"-"}]
[null,null,7,1,"Vegetation clearance","-",{"$f":"IF(G22=2,INDEX(IntvChanges!M$15:M$29,$D39,1),\"-\")","v":"-"},{"$f":"IF(H22=2,INDEX(IntvChanges!N$15:N$29,$D39,1),\"-\")","v":0},{"$f":"IF(I22=2,INDEX(IntvChanges!O$15:O$29,$D39,1),\"-\")","v":"-"},{"$f":"IF(J22=2,INDEX(IntvChanges!P$15:P$29,$D39,1),\"-\")","v":"-"},{"$f":"IF(K22=2,INDEX(IntvChanges!Q$15:Q$29,$D39,1),\"-\")","v":"-"},{"$f":"IF(L22=2,INDEX(IntvChanges!R$15:R$29,$D39,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P22=2,INDEX(IntvTriggers!F$16:F$30,$D39,1),\"-\")","v":"-"},{"$f":"IF(Q22=2,INDEX(IntvTriggers!G$16:G$30,$D39,1),\"-\")","v":"-"},{"$f":"IF(R22=2,INDEX(IntvTriggers!H$16:H$30,$D39,1),\"-\")","v":"-"},{"$f":"IF(S22=2,INDEX(IntvTriggers!I$16:I$30,$D39,1),\"-\")","v":"-"},{"$f":"IF(T22=2,INDEX(IntvTriggers!J$16:J$30,$D39,1),\"-\")","v":"-"},{"$f":"IF(U22=2,INDEX(IntvTriggers!K$16:K$30,$D39,1),\"-\")","v":"-"},{"$f":"IF(V22=2,INDEX(IntvTriggers!L$16:L$30,$D39,1),\"-\")","v":"-"}]
[null,null,8,0,"[not used]","-",{"$f":"IF(G23=2,INDEX(IntvChanges!M$15:M$29,$D40,1),\"-\")","v":"-"},{"$f":"IF(H23=2,INDEX(IntvChanges!N$15:N$29,$D40,1),\"-\")","v":"-"},{"$f":"IF(I23=2,INDEX(IntvChanges!O$15:O$29,$D40,1),\"-\")","v":"-"},{"$f":"IF(J23=2,INDEX(IntvChanges!P$15:P$29,$D40,1),\"-\")","v":"-"},{"$f":"IF(K23=2,INDEX(IntvChanges!Q$15:Q$29,$D40,1),\"-\")","v":"-"},{"$f":"IF(L23=2,INDEX(IntvChanges!R$15:R$29,$D40,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P23=2,INDEX(IntvTriggers!F$16:F$30,$D40,1),\"-\")","v":"-"},{"$f":"IF(Q23=2,INDEX(IntvTriggers!G$16:G$30,$D40,1),\"-\")","v":"-"},{"$f":"IF(R23=2,INDEX(IntvTriggers!H$16:H$30,$D40,1),\"-\")","v":"-"},{"$f":"IF(S23=2,INDEX(IntvTriggers!I$16:I$30,$D40,1),\"-\")","v":"-"},{"$f":"IF(T23=2,INDEX(IntvTriggers!J$16:J$30,$D40,1),\"-\")","v":"-"},{"$f":"IF(U23=2,INDEX(IntvTriggers!K$16:K$30,$D40,1),\"-\")","v":"-"},{"$f":"IF(V23=2,INDEX(IntvTriggers!L$16:L$30,$D40,1),\"-\")","v":"-"}]
[null,null,9,0,"[not used]","-",{"$f":"IF(G24=2,INDEX(IntvChanges!M$15:M$29,$D41,1),\"-\")","v":"-"},{"$f":"IF(H24=2,INDEX(IntvChanges!N$15:N$29,$D41,1),\"-\")","v":"-"},{"$f":"IF(I24=2,INDEX(IntvChanges!O$15:O$29,$D41,1),\"-\")","v":"-"},{"$f":"IF(J24=2,INDEX(IntvChanges!P$15:P$29,$D41,1),\"-\")","v":"-"},{"$f":"IF(K24=2,INDEX(IntvChanges!Q$15:Q$29,$D41,1),\"-\")","v":"-"},{"$f":"IF(L24=2,INDEX(IntvChanges!R$15:R$29,$D41,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P24=2,INDEX(IntvTriggers!F$16:F$30,$D41,1),\"-\")","v":"-"},{"$f":"IF(Q24=2,INDEX(IntvTriggers!G$16:G$30,$D41,1),\"-\")","v":"-"},{"$f":"IF(R24=2,INDEX(IntvTriggers!H$16:H$30,$D41,1),\"-\")","v":"-"},{"$f":"IF(S24=2,INDEX(IntvTriggers!I$16:I$30,$D41,1),\"-\")","v":"-"},{"$f":"IF(T24=2,INDEX(IntvTriggers!J$16:J$30,$D41,1),\"-\")","v":"-"},{"$f":"IF(U24=2,INDEX(IntvTriggers!K$16:K$30,$D41,1),\"-\")","v":"-"},{"$f":"IF(V24=2,INDEX(IntvTriggers!L$16:L$30,$D41,1),\"-\")","v":"-"}]
[null,null,10,0,"[not used]","-",{"$f":"IF(G25=2,INDEX(IntvChanges!M$15:M$29,$D42,1),\"-\")","v":"-"},{"$f":"IF(H25=2,INDEX(IntvChanges!N$15:N$29,$D42,1),\"-\")","v":"-"},{"$f":"IF(I25=2,INDEX(IntvChanges!O$15:O$29,$D42,1),\"-\")","v":"-"},{"$f":"IF(J25=2,INDEX(IntvChanges!P$15:P$29,$D42,1),\"-\")","v":"-"},{"$f":"IF(K25=2,INDEX(IntvChanges!Q$15:Q$29,$D42,1),\"-\")","v":"-"},{"$f":"IF(L25=2,INDEX(IntvChanges!R$15:R$29,$D42,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P25=2,INDEX(IntvTriggers!F$16:F$30,$D42,1),\"-\")","v":"-"},{"$f":"IF(Q25=2,INDEX(IntvTriggers!G$16:G$30,$D42,1),\"-\")","v":"-"},{"$f":"IF(R25=2,INDEX(IntvTriggers!H$16:H$30,$D42,1),\"-\")","v":"-"},{"$f":"IF(S25=2,INDEX(IntvTriggers!I$16:I$30,$D42,1),\"-\")","v":"-"},{"$f":"IF(T25=2,INDEX(IntvTriggers!J$16:J$30,$D42,1),\"-\")","v":"-"},{"$f":"IF(U25=2,INDEX(IntvTriggers!K$16:K$30,$D42,1),\"-\")","v":"-"},{"$f":"IF(V25=2,INDEX(IntvTriggers!L$16:L$30,$D42,1),\"-\")","v":"-"}]
[null,null,11,0,"[not used]","-",{"$f":"IF(G26=2,INDEX(IntvChanges!M$15:M$29,$D43,1),\"-\")","v":"-"},{"$f":"IF(H26=2,INDEX(IntvChanges!N$15:N$29,$D43,1),\"-\")","v":"-"},{"$f":"IF(I26=2,INDEX(IntvChanges!O$15:O$29,$D43,1),\"-\")","v":"-"},{"$f":"IF(J26=2,INDEX(IntvChanges!P$15:P$29,$D43,1),\"-\")","v":"-"},{"$f":"IF(K26=2,INDEX(IntvChanges!Q$15:Q$29,$D43,1),\"-\")","v":"-"},{"$f":"IF(L26=2,INDEX(IntvChanges!R$15:R$29,$D43,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P26=2,INDEX(IntvTriggers!F$16:F$30,$D43,1),\"-\")","v":"-"},{"$f":"IF(Q26=2,INDEX(IntvTriggers!G$16:G$30,$D43,1),\"-\")","v":"-"},{"$f":"IF(R26=2,INDEX(IntvTriggers!H$16:H$30,$D43,1),\"-\")","v":"-"},{"$f":"IF(S26=2,INDEX(IntvTriggers!I$16:I$30,$D43,1),\"-\")","v":"-"},{"$f":"IF(T26=2,INDEX(IntvTriggers!J$16:J$30,$D43,1),\"-\")","v":"-"},{"$f":"IF(U26=2,INDEX(IntvTriggers!K$16:K$30,$D43,1),\"-\")","v":"-"},{"$f":"IF(V26=2,INDEX(IntvTriggers!L$16:L$30,$D43,1),\"-\")","v":"-"}]
[null,null,12,0,"[not used]","-",{"$f":"IF(G27=2,INDEX(IntvChanges!M$15:M$29,$D44,1),\"-\")","v":"-"},{"$f":"IF(H27=2,INDEX(IntvChanges!N$15:N$29,$D44,1),\"-\")","v":"-"},{"$f":"IF(I27=2,INDEX(IntvChanges!O$15:O$29,$D44,1),\"-\")","v":"-"},{"$f":"IF(J27=2,INDEX(IntvChanges!P$15:P$29,$D44,1),\"-\")","v":"-"},{"$f":"IF(K27=2,INDEX(IntvChanges!Q$15:Q$29,$D44,1),\"-\")","v":"-"},{"$f":"IF(L27=2,INDEX(IntvChanges!R$15:R$29,$D44,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P27=2,INDEX(IntvTriggers!F$16:F$30,$D44,1),\"-\")","v":"-"},{"$f":"IF(Q27=2,INDEX(IntvTriggers!G$16:G$30,$D44,1),\"-\")","v":"-"},{"$f":"IF(R27=2,INDEX(IntvTriggers!H$16:H$30,$D44,1),\"-\")","v":"-"},{"$f":"IF(S27=2,INDEX(IntvTriggers!I$16:I$30,$D44,1),\"-\")","v":"-"},{"$f":"IF(T27=2,INDEX(IntvTriggers!J$16:J$30,$D44,1),\"-\")","v":"-"},{"$f":"IF(U27=2,INDEX(IntvTriggers!K$16:K$30,$D44,1),\"-\")","v":"-"},{"$f":"IF(V27=2,INDEX(IntvTriggers!L$16:L$30,$D44,1),\"-\")","v":"-"}]
[null,null,13,0,"[not used]","-",{"$f":"IF(G28=2,INDEX(IntvChanges!M$15:M$29,$D45,1),\"-\")","v":"-"},{"$f":"IF(H28=2,INDEX(IntvChanges!N$15:N$29,$D45,1),\"-\")","v":"-"},{"$f":"IF(I28=2,INDEX(IntvChanges!O$15:O$29,$D45,1),\"-\")","v":"-"},{"$f":"IF(J28=2,INDEX(IntvChanges!P$15:P$29,$D45,1),\"-\")","v":"-"},{"$f":"IF(K28=2,INDEX(IntvChanges!Q$15:Q$29,$D45,1),\"-\")","v":"-"},{"$f":"IF(L28=2,INDEX(IntvChanges!R$15:R$29,$D45,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P28=2,INDEX(IntvTriggers!F$16:F$30,$D45,1),\"-\")","v":"-"},{"$f":"IF(Q28=2,INDEX(IntvTriggers!G$16:G$30,$D45,1),\"-\")","v":"-"},{"$f":"IF(R28=2,INDEX(IntvTriggers!H$16:H$30,$D45,1),\"-\")","v":"-"},{"$f":"IF(S28=2,INDEX(IntvTriggers!I$16:I$30,$D45,1),\"-\")","v":"-"},{"$f":"IF(T28=2,INDEX(IntvTriggers!J$16:J$30,$D45,1),\"-\")","v":"-"},{"$f":"IF(U28=2,INDEX(IntvTriggers!K$16:K$30,$D45,1),\"-\")","v":"-"},{"$f":"IF(V28=2,INDEX(IntvTriggers!L$16:L$30,$D45,1),\"-\")","v":"-"}]
[null,null,14,0,"[not used]","-",{"$f":"IF(G29=2,INDEX(IntvChanges!M$15:M$29,$D46,1),\"-\")","v":"-"},{"$f":"IF(H29=2,INDEX(IntvChanges!N$15:N$29,$D46,1),\"-\")","v":"-"},{"$f":"IF(I29=2,INDEX(IntvChanges!O$15:O$29,$D46,1),\"-\")","v":"-"},{"$f":"IF(J29=2,INDEX(IntvChanges!P$15:P$29,$D46,1),\"-\")","v":"-"},{"$f":"IF(K29=2,INDEX(IntvChanges!Q$15:Q$29,$D46,1),\"-\")","v":"-"},{"$f":"IF(L29=2,INDEX(IntvChanges!R$15:R$29,$D46,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P29=2,INDEX(IntvTriggers!F$16:F$30,$D46,1),\"-\")","v":"-"},{"$f":"IF(Q29=2,INDEX(IntvTriggers!G$16:G$30,$D46,1),\"-\")","v":"-"},{"$f":"IF(R29=2,INDEX(IntvTriggers!H$16:H$30,$D46,1),\"-\")","v":"-"},{"$f":"IF(S29=2,INDEX(IntvTriggers!I$16:I$30,$D46,1),\"-\")","v":"-"},{"$f":"IF(T29=2,INDEX(IntvTriggers!J$16:J$30,$D46,1),\"-\")","v":"-"},{"$f":"IF(U29=2,INDEX(IntvTriggers!K$16:K$30,$D46,1),\"-\")","v":"-"},{"$f":"IF(V29=2,INDEX(IntvTriggers!L$16:L$30,$D46,1),\"-\")","v":"-"}]
[null,null,15,0,"[not used]","-",{"$f":"IF(G30=2,INDEX(IntvChanges!M$15:M$29,$D47,1),\"-\")","v":"-"},{"$f":"IF(H30=2,INDEX(IntvChanges!N$15:N$29,$D47,1),\"-\")","v":"-"},{"$f":"IF(I30=2,INDEX(IntvChanges!O$15:O$29,$D47,1),\"-\")","v":"-"},{"$f":"IF(J30=2,INDEX(IntvChanges!P$15:P$29,$D47,1),\"-\")","v":"-"},{"$f":"IF(K30=2,INDEX(IntvChanges!Q$15:Q$29,$D47,1),\"-\")","v":"-"},{"$f":"IF(L30=2,INDEX(IntvChanges!R$15:R$29,$D47,1),\"-\")","v":"-"},null,null,null,{"$f":"IF(P30=2,INDEX(IntvTriggers!F$16:F$30,$D47,1),\"-\")","v":"-"},{"$f":"IF(Q30=2,INDEX(IntvTriggers!G$16:G$30,$D47,1),\"-\")","v":"-"},{"$f":"IF(R30=2,INDEX(IntvTriggers!H$16:H$30,$D47,1),\"-\")","v":"-"},{"$f":"IF(S30=2,INDEX(IntvTriggers!I$16:I$30,$D47,1),\"-\")","v":"-"},{"$f":"IF(T30=2,INDEX(IntvTriggers!J$16:J$30,$D47,1),\"-\")","v":"-"},{"$f":"IF(U30=2,INDEX(IntvTriggers!K$16:K$30,$D47,1),\"-\")","v":"-"},{"$f":"IF(V30=2,INDEX(IntvTriggers!L$16:L$30,$D47,1),\"-\")","v":"-"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Triggers in periods"]
[null,null,null,null,null,null,"Relative changes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,{"$f":"C16","v":1},{"$f":"D16","v":7},{"$f":"E33","v":"Major earthworks"},"-",{"$f":"IF(G16=3,INDEX(IntvChanges!F$15:F$29,$D51,1),\"-\")","v":"-"},{"$f":"IF(H16=3,INDEX(IntvChanges!G$15:G$29,$D51,1),\"-\")","v":"-"},{"$f":"IF(I16=3,INDEX(IntvChanges!H$15:H$29,$D51,1),\"-\")","v":"-"},{"$f":"IF(J16=3,INDEX(IntvChanges!I$15:I$29,$D51,1),\"-\")","v":"-"},{"$f":"IF(K16=3,INDEX(IntvChanges!J$15:J$29,$D51,1),\"-\")","v":"-"},{"$f":"IF(L16=3,INDEX(IntvChanges!K$15:K$29,$D51,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!N$16:N$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!O$16:O$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!P$16:P$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!R$16:R$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!S$16:S$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!T$16:T$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!U$16:U$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!V$16:V$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!W$16:W$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!X$16:X$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D51,1))=$W$50,FALSE)","v":false},{"$f":"IF($N16,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D51,1))=$W$50,FALSE)","v":false}]
[null,null,{"$f":"C17","v":2},6,"Minor earthworks","-",{"$f":"IF(G17=3,INDEX(IntvChanges!F$15:F$29,$D52,1),\"-\")","v":"-"},{"$f":"IF(H17=3,INDEX(IntvChanges!G$15:G$29,$D52,1),\"-\")","v":"-"},{"$f":"IF(I17=3,INDEX(IntvChanges!H$15:H$29,$D52,1),\"-\")","v":-0.5},{"$f":"IF(J17=3,INDEX(IntvChanges!I$15:I$29,$D52,1),\"-\")","v":"-"},{"$f":"IF(K17=3,INDEX(IntvChanges!J$15:J$29,$D52,1),\"-\")","v":"-"},{"$f":"IF(L17=3,INDEX(IntvChanges!K$15:K$29,$D52,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!N$16:N$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!O$16:O$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!P$16:P$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!R$16:R$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!S$16:S$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!T$16:T$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!U$16:U$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!V$16:V$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!W$16:W$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!X$16:X$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D52,1))=$W$50,FALSE)","v":false},{"$f":"IF($N17,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D52,1))=$W$50,FALSE)","v":false}]
[null,null,3,5,"Burrow filling","-",{"$f":"IF(G18=3,INDEX(IntvChanges!F$15:F$29,$D53,1),\"-\")","v":"-"},{"$f":"IF(H18=3,INDEX(IntvChanges!G$15:G$29,$D53,1),\"-\")","v":"-"},{"$f":"IF(I18=3,INDEX(IntvChanges!H$15:H$29,$D53,1),\"-\")","v":"-"},{"$f":"IF(J18=3,INDEX(IntvChanges!I$15:I$29,$D53,1),\"-\")","v":"-"},{"$f":"IF(K18=3,INDEX(IntvChanges!J$15:J$29,$D53,1),\"-\")","v":"-"},{"$f":"IF(L18=3,INDEX(IntvChanges!K$15:K$29,$D53,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!N$16:N$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!O$16:O$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!P$16:P$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!R$16:R$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!S$16:S$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!T$16:T$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!U$16:U$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!V$16:V$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!W$16:W$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!X$16:X$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D53,1))=$W$50,FALSE)","v":false},{"$f":"IF($N18,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D53,1))=$W$50,FALSE)","v":false}]
[null,null,4,4,"Drainage replacement","-",{"$f":"IF(G19=3,INDEX(IntvChanges!F$15:F$29,$D54,1),\"-\")","v":"-"},{"$f":"IF(H19=3,INDEX(IntvChanges!G$15:G$29,$D54,1),\"-\")","v":"-"},{"$f":"IF(I19=3,INDEX(IntvChanges!H$15:H$29,$D54,1),\"-\")","v":"-"},{"$f":"IF(J19=3,INDEX(IntvChanges!I$15:I$29,$D54,1),\"-\")","v":"-"},{"$f":"IF(K19=3,INDEX(IntvChanges!J$15:J$29,$D54,1),\"-\")","v":"-"},{"$f":"IF(L19=3,INDEX(IntvChanges!K$15:K$29,$D54,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!N$16:N$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!O$16:O$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!P$16:P$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!R$16:R$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!S$16:S$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!T$16:T$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!U$16:U$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!V$16:V$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!W$16:W$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!X$16:X$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D54,1))=$W$50,FALSE)","v":false},{"$f":"IF($N19,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D54,1))=$W$50,FALSE)","v":false}]
[null,null,5,3,"Drainage repair","-",{"$f":"IF(G20=3,INDEX(IntvChanges!F$15:F$29,$D55,1),\"-\")","v":"-"},{"$f":"IF(H20=3,INDEX(IntvChanges!G$15:G$29,$D55,1),\"-\")","v":"-"},{"$f":"IF(I20=3,INDEX(IntvChanges!H$15:H$29,$D55,1),\"-\")","v":-1},{"$f":"IF(J20=3,INDEX(IntvChanges!I$15:I$29,$D55,1),\"-\")","v":"-"},{"$f":"IF(K20=3,INDEX(IntvChanges!J$15:J$29,$D55,1),\"-\")","v":"-"},{"$f":"IF(L20=3,INDEX(IntvChanges!K$15:K$29,$D55,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!N$16:N$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!O$16:O$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!P$16:P$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!R$16:R$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!S$16:S$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!T$16:T$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!U$16:U$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!V$16:V$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!W$16:W$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!X$16:X$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D55,1))=$W$50,FALSE)","v":false},{"$f":"IF($N20,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D55,1))=$W$50,FALSE)","v":false}]
[null,null,6,2,"Drainage clearance","-",{"$f":"IF(G21=3,INDEX(IntvChanges!F$15:F$29,$D56,1),\"-\")","v":"-"},{"$f":"IF(H21=3,INDEX(IntvChanges!G$15:G$29,$D56,1),\"-\")","v":"-"},{"$f":"IF(I21=3,INDEX(IntvChanges!H$15:H$29,$D56,1),\"-\")","v":-0.5},{"$f":"IF(J21=3,INDEX(IntvChanges!I$15:I$29,$D56,1),\"-\")","v":"-"},{"$f":"IF(K21=3,INDEX(IntvChanges!J$15:J$29,$D56,1),\"-\")","v":"-"},{"$f":"IF(L21=3,INDEX(IntvChanges!K$15:K$29,$D56,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!N$16:N$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!O$16:O$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!P$16:P$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!R$16:R$30,$D56,1))=$W$50,FALSE)","v":true},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!S$16:S$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!T$16:T$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!U$16:U$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!V$16:V$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!W$16:W$30,$D56,1))=$W$50,FALSE)","v":true},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!X$16:X$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D56,1))=$W$50,FALSE)","v":true},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D56,1))=$W$50,FALSE)","v":false},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D56,1))=$W$50,FALSE)","v":true},{"$f":"IF($N21,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D56,1))=$W$50,FALSE)","v":false}]
[null,null,7,1,"Vegetation clearance","-",{"$f":"IF(G22=3,INDEX(IntvChanges!F$15:F$29,$D57,1),\"-\")","v":"-"},{"$f":"IF(H22=3,INDEX(IntvChanges!G$15:G$29,$D57,1),\"-\")","v":"-"},{"$f":"IF(I22=3,INDEX(IntvChanges!H$15:H$29,$D57,1),\"-\")","v":"-"},{"$f":"IF(J22=3,INDEX(IntvChanges!I$15:I$29,$D57,1),\"-\")","v":-0.3},{"$f":"IF(K22=3,INDEX(IntvChanges!J$15:J$29,$D57,1),\"-\")","v":"-"},{"$f":"IF(L22=3,INDEX(IntvChanges!K$15:K$29,$D57,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!N$16:N$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!O$16:O$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!P$16:P$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!R$16:R$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!S$16:S$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!T$16:T$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!U$16:U$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!V$16:V$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!W$16:W$30,$D57,1))=$W$50,FALSE)","v":true},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!X$16:X$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D57,1))=$W$50,FALSE)","v":false},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D57,1))=$W$50,FALSE)","v":true},{"$f":"IF($N22,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D57,1))=$W$50,FALSE)","v":false}]
[null,null,8,0,"[not used]","-",{"$f":"IF(G23=3,INDEX(IntvChanges!F$15:F$29,$D58,1),\"-\")","v":"-"},{"$f":"IF(H23=3,INDEX(IntvChanges!G$15:G$29,$D58,1),\"-\")","v":"-"},{"$f":"IF(I23=3,INDEX(IntvChanges!H$15:H$29,$D58,1),\"-\")","v":"-"},{"$f":"IF(J23=3,INDEX(IntvChanges!I$15:I$29,$D58,1),\"-\")","v":"-"},{"$f":"IF(K23=3,INDEX(IntvChanges!J$15:J$29,$D58,1),\"-\")","v":"-"},{"$f":"IF(L23=3,INDEX(IntvChanges!K$15:K$29,$D58,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!N$16:N$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!O$16:O$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!P$16:P$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!R$16:R$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!S$16:S$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!T$16:T$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!U$16:U$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!V$16:V$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!W$16:W$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!X$16:X$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D58,1))=$W$50,FALSE)","v":false},{"$f":"IF($N23,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D58,1))=$W$50,FALSE)","v":false}]
[null,null,9,0,"[not used]","-",{"$f":"IF(G24=3,INDEX(IntvChanges!F$15:F$29,$D59,1),\"-\")","v":"-"},{"$f":"IF(H24=3,INDEX(IntvChanges!G$15:G$29,$D59,1),\"-\")","v":"-"},{"$f":"IF(I24=3,INDEX(IntvChanges!H$15:H$29,$D59,1),\"-\")","v":"-"},{"$f":"IF(J24=3,INDEX(IntvChanges!I$15:I$29,$D59,1),\"-\")","v":"-"},{"$f":"IF(K24=3,INDEX(IntvChanges!J$15:J$29,$D59,1),\"-\")","v":"-"},{"$f":"IF(L24=3,INDEX(IntvChanges!K$15:K$29,$D59,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!N$16:N$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!O$16:O$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!P$16:P$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!R$16:R$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!S$16:S$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!T$16:T$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!U$16:U$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!V$16:V$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!W$16:W$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!X$16:X$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D59,1))=$W$50,FALSE)","v":false},{"$f":"IF($N24,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D59,1))=$W$50,FALSE)","v":false}]
[null,null,10,0,"[not used]","-",{"$f":"IF(G25=3,INDEX(IntvChanges!F$15:F$29,$D60,1),\"-\")","v":"-"},{"$f":"IF(H25=3,INDEX(IntvChanges!G$15:G$29,$D60,1),\"-\")","v":"-"},{"$f":"IF(I25=3,INDEX(IntvChanges!H$15:H$29,$D60,1),\"-\")","v":"-"},{"$f":"IF(J25=3,INDEX(IntvChanges!I$15:I$29,$D60,1),\"-\")","v":"-"},{"$f":"IF(K25=3,INDEX(IntvChanges!J$15:J$29,$D60,1),\"-\")","v":"-"},{"$f":"IF(L25=3,INDEX(IntvChanges!K$15:K$29,$D60,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!N$16:N$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!O$16:O$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!P$16:P$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!R$16:R$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!S$16:S$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!T$16:T$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!U$16:U$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!V$16:V$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!W$16:W$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!X$16:X$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D60,1))=$W$50,FALSE)","v":false},{"$f":"IF($N25,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D60,1))=$W$50,FALSE)","v":false}]
[null,null,11,0,"[not used]","-",{"$f":"IF(G26=3,INDEX(IntvChanges!F$15:F$29,$D61,1),\"-\")","v":"-"},{"$f":"IF(H26=3,INDEX(IntvChanges!G$15:G$29,$D61,1),\"-\")","v":"-"},{"$f":"IF(I26=3,INDEX(IntvChanges!H$15:H$29,$D61,1),\"-\")","v":"-"},{"$f":"IF(J26=3,INDEX(IntvChanges!I$15:I$29,$D61,1),\"-\")","v":"-"},{"$f":"IF(K26=3,INDEX(IntvChanges!J$15:J$29,$D61,1),\"-\")","v":"-"},{"$f":"IF(L26=3,INDEX(IntvChanges!K$15:K$29,$D61,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!N$16:N$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!O$16:O$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!P$16:P$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!R$16:R$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!S$16:S$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!T$16:T$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!U$16:U$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!V$16:V$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!W$16:W$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!X$16:X$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D61,1))=$W$50,FALSE)","v":false},{"$f":"IF($N26,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D61,1))=$W$50,FALSE)","v":false}]
[null,null,12,0,"[not used]","-",{"$f":"IF(G27=3,INDEX(IntvChanges!F$15:F$29,$D62,1),\"-\")","v":"-"},{"$f":"IF(H27=3,INDEX(IntvChanges!G$15:G$29,$D62,1),\"-\")","v":"-"},{"$f":"IF(I27=3,INDEX(IntvChanges!H$15:H$29,$D62,1),\"-\")","v":"-"},{"$f":"IF(J27=3,INDEX(IntvChanges!I$15:I$29,$D62,1),\"-\")","v":"-"},{"$f":"IF(K27=3,INDEX(IntvChanges!J$15:J$29,$D62,1),\"-\")","v":"-"},{"$f":"IF(L27=3,INDEX(IntvChanges!K$15:K$29,$D62,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!N$16:N$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!O$16:O$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!P$16:P$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!R$16:R$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!S$16:S$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!T$16:T$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!U$16:U$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!V$16:V$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!W$16:W$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!X$16:X$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D62,1))=$W$50,FALSE)","v":false},{"$f":"IF($N27,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D62,1))=$W$50,FALSE)","v":false}]
[null,null,13,0,"[not used]","-",{"$f":"IF(G28=3,INDEX(IntvChanges!F$15:F$29,$D63,1),\"-\")","v":"-"},{"$f":"IF(H28=3,INDEX(IntvChanges!G$15:G$29,$D63,1),\"-\")","v":"-"},{"$f":"IF(I28=3,INDEX(IntvChanges!H$15:H$29,$D63,1),\"-\")","v":"-"},{"$f":"IF(J28=3,INDEX(IntvChanges!I$15:I$29,$D63,1),\"-\")","v":"-"},{"$f":"IF(K28=3,INDEX(IntvChanges!J$15:J$29,$D63,1),\"-\")","v":"-"},{"$f":"IF(L28=3,INDEX(IntvChanges!K$15:K$29,$D63,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!N$16:N$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!O$16:O$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!P$16:P$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!R$16:R$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!S$16:S$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!T$16:T$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!U$16:U$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!V$16:V$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!W$16:W$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!X$16:X$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D63,1))=$W$50,FALSE)","v":false},{"$f":"IF($N28,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D63,1))=$W$50,FALSE)","v":false}]
[null,null,14,0,"[not used]","-",{"$f":"IF(G29=3,INDEX(IntvChanges!F$15:F$29,$D64,1),\"-\")","v":"-"},{"$f":"IF(H29=3,INDEX(IntvChanges!G$15:G$29,$D64,1),\"-\")","v":"-"},{"$f":"IF(I29=3,INDEX(IntvChanges!H$15:H$29,$D64,1),\"-\")","v":"-"},{"$f":"IF(J29=3,INDEX(IntvChanges!I$15:I$29,$D64,1),\"-\")","v":"-"},{"$f":"IF(K29=3,INDEX(IntvChanges!J$15:J$29,$D64,1),\"-\")","v":"-"},{"$f":"IF(L29=3,INDEX(IntvChanges!K$15:K$29,$D64,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!N$16:N$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!O$16:O$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!P$16:P$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!R$16:R$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!S$16:S$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!T$16:T$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!U$16:U$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!V$16:V$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!W$16:W$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!X$16:X$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D64,1))=$W$50,FALSE)","v":false},{"$f":"IF($N29,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D64,1))=$W$50,FALSE)","v":false}]
[null,null,15,0,"[not used]","-",{"$f":"IF(G30=3,INDEX(IntvChanges!F$15:F$29,$D65,1),\"-\")","v":"-"},{"$f":"IF(H30=3,INDEX(IntvChanges!G$15:G$29,$D65,1),\"-\")","v":"-"},{"$f":"IF(I30=3,INDEX(IntvChanges!H$15:H$29,$D65,1),\"-\")","v":"-"},{"$f":"IF(J30=3,INDEX(IntvChanges!I$15:I$29,$D65,1),\"-\")","v":"-"},{"$f":"IF(K30=3,INDEX(IntvChanges!J$15:J$29,$D65,1),\"-\")","v":"-"},{"$f":"IF(L30=3,INDEX(IntvChanges!K$15:K$29,$D65,1),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!N$16:N$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!O$16:O$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!P$16:P$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!Q$16:Q$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!R$16:R$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!S$16:S$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!T$16:T$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!U$16:U$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!V$16:V$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!W$16:W$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!X$16:X$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!Y$16:Y$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!Z$16:Z$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AA$16:AA$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AB$16:AB$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AC$16:AC$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AD$16:AD$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AE$16:AE$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AF$16:AF$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AG$16:AG$30,$D65,1))=$W$50,FALSE)","v":false},{"$f":"IF($N30,LOWER(INDEX(IntvTriggers!AH$16:AH$30,$D65,1))=$W$50,FALSE)","v":false}]
[]
[null,"Deterioration and Intervention Sequence"]
[]
[null,null,null,null,null,null,"Scores by deterioration and intervention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repetition counting"]
["Offset","Per.","Seq","Intv","Event",{"$f":"F7","v":"SRV"},"MA","VA","SW","DA","BA","CA",null,"Intervene",null,"Trigger tests",null,null,null,null,null,null,null,"This",null,"Acc.","Count"]
[{"$f":"ROWS(B72:B88)-1","v":16},null,null,null,"Initial Condition",{"$f":"$F$11*(MAX(G71,H71)+MAX(I71,J71)+K71+L71)","v":0.5},{"$f":"G10","v":0},0,0,0.5,0,0,null,null,null,{"$f":"P13","v":"SRV"},"MA","VA","SW","DA","BA","CA",null,"period","Reset","Count","OK"]
[null,1,0,null,"Unconstrained deterioration",1.4744422827441932,{"$f":"MAX(G$8,MIN(G$9,G71+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G71,DetRates!G$17:G$23,1),1)))","v":7.1795960428689201E-2},{"$f":"MAX(H$8,MIN(H$9,H71+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H71,DetRates!H$17:H$23,1),1)))","v":0.32075708024905702},{"$f":"MAX(I$8,MIN(I$9,I71+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I71,DetRates!I$17:I$23,1),1)))","v":0.27253805990881602},{"$f":"MAX(J$8,MIN(J$9,J71+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J71,DetRates!J$17:J$23,1),1)))","v":0.61654647887323943},{"$f":"MAX(K$8,MIN(K$9,K71+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K71,DetRates!K$17:K$23,1),1)))","v":0.48936511749200201},{"$f":"MAX(L$8,MIN(L$9,L71+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L71,DetRates!L$17:L$23,1),1)))","v":4.7773606129894702E-2}]
[null,1,{"$f":"C16","v":1},{"$f":"D16","v":7},{"$f":"E16","v":"Major earthworks"},1.4744422827441932,{"$f":"IF($N73,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C73,0),G72,OFFSET(G$32,$C73,0),G72+OFFSET(G$50,$C73,0)))),G72)","v":7.1795960428689201E-2},{"$f":"IF($N73,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C73,0),H72,OFFSET(H$32,$C73,0),H72+OFFSET(H$50,$C73,0)))),H72)","v":0.32075708024905702},{"$f":"IF($N73,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C73,0),I72,OFFSET(I$32,$C73,0),I72+OFFSET(I$50,$C73,0)))),I72)","v":0.27253805990881602},{"$f":"IF($N73,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C73,0),J72,OFFSET(J$32,$C73,0),J72+OFFSET(J$50,$C73,0)))),J72)","v":0.61654647887323943},{"$f":"IF($N73,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C73,0),K72,OFFSET(K$32,$C73,0),K72+OFFSET(K$50,$C73,0)))),K72)","v":0.48936511749200201},{"$f":"IF($N73,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C73,0),L72,OFFSET(L$32,$C73,0),L72+OFFSET(L$50,$C73,0)))),L72)","v":4.7773606129894702E-2},null,{"$f":"AND(OR(P73:V73),AA73)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C73,0),FALSE,F72>=OFFSET(P$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C73,0),FALSE,G72>=OFFSET(Q$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C73,0),FALSE,H72>=OFFSET(R$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C73,0),FALSE,I72>=OFFSET(S$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C73,0),FALSE,J72>=OFFSET(T$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C73,0),FALSE,K72>=OFFSET(U$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C73,0),FALSE,L72>=OFFSET(V$32,$C73,0),(OFFSET($W$50,$C73,$B73)))","v":false},null,{"$f":"0+N73","v":0},null,0,{"$f":"Z73<OFFSET(Z$15,C73,0)","v":true}]
[null,1,{"$f":"C17","v":2},6,{"$f":"E17","v":"Minor earthworks"},1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,3,5,"Burrow filling",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,4,4,"Drainage replacement",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,5,3,"Drainage repair",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,6,2,"Drainage clearance",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,7,1,"Vegetation clearance",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,8,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,9,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,10,0,"[not used]",{"$f":"$F$11*(MAX(G82,H82)+MAX(I82,J82)+K82+L82)","v":1.4744422827441932},{"$f":"IF($N82,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C82,0),G81,OFFSET(G$32,$C82,0),G81+OFFSET(G$50,$C82,0)))),G81)","v":7.1795960428689201E-2},{"$f":"IF($N82,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C82,0),H81,OFFSET(H$32,$C82,0),H81+OFFSET(H$50,$C82,0)))),H81)","v":0.32075708024905702},{"$f":"IF($N82,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C82,0),I81,OFFSET(I$32,$C82,0),I81+OFFSET(I$50,$C82,0)))),I81)","v":0.27253805990881602},{"$f":"IF($N82,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C82,0),J81,OFFSET(J$32,$C82,0),J81+OFFSET(J$50,$C82,0)))),J81)","v":0.61654647887323943},{"$f":"IF($N82,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C82,0),K81,OFFSET(K$32,$C82,0),K81+OFFSET(K$50,$C82,0)))),K81)","v":0.48936511749200201},{"$f":"IF($N82,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C82,0),L81,OFFSET(L$32,$C82,0),L81+OFFSET(L$50,$C82,0)))),L81)","v":4.7773606129894702E-2},null,{"$f":"AND(OR(P82:V82),AA82)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C82,0),FALSE,F81>=OFFSET(P$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C82,0),FALSE,G81>=OFFSET(Q$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C82,0),FALSE,H81>=OFFSET(R$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C82,0),FALSE,I81>=OFFSET(S$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C82,0),FALSE,J81>=OFFSET(T$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C82,0),FALSE,K81>=OFFSET(U$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C82,0),FALSE,L81>=OFFSET(V$32,$C82,0),(OFFSET($W$50,$C82,$B82)))","v":false},null,{"$f":"0+N82","v":0},null,0,{"$f":"Z82<OFFSET(Z$15,C82,0)","v":true}]
[null,1,11,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,12,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,13,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,14,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,1,15,0,"[not used]",1.4744422827441932,7.1795960428689201E-2,0.32075708024905702,0.27253805990881602,0.61654647887323943,0.48936511749200201,4.7773606129894702E-2,null,false,null,false,false,false,false,false,false,false,null,0,null,0,true]
[null,{"$f":"B73+1","v":2},0,null,{"$f":"E72","v":"Unconstrained deterioration"},{"$f":"$F$11*(MAX(G88,H88)+MAX(I88,J88)+K88+L88)","v":2.6988916905735425},{"$f":"MAX(G$8,MIN(G$9,G87+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G87,DetRates!G$17:G$23,1),1)))","v":0.1435919208573784},{"$f":"MAX(H$8,MIN(H$9,H87+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H87,DetRates!H$17:H$23,1),1)))","v":0.89152128558327004},{"$f":"MAX(I$8,MIN(I$9,I87+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I87,DetRates!I$17:I$23,1),1)))","v":0.54507611981763204},{"$f":"MAX(J$8,MIN(J$9,J87+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J87,DetRates!J$17:J$23,1),1)))","v":0.73309295774647887},{"$f":"MAX(K$8,MIN(K$9,K87+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K87,DetRates!K$17:K$23,1),1)))","v":0.97873023498400402},{"$f":"MAX(L$8,MIN(L$9,L87+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L87,DetRates!L$17:L$23,1),1)))","v":9.5547212259789405E-2}]
[{"$f":"(B89-2)*A$71","v":0},{"$f":"B73+1","v":2},{"$f":"C73","v":1},{"$f":"D73","v":7},"Major earthworks",{"$f":"$F$11*(MAX(G89,H89)+MAX(I89,J89)+K89+L89)","v":2.6988916905735425},{"$f":"IF($N89,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C89,0),G88,OFFSET(G$32,$C89,0),G88+OFFSET(G$50,$C89,0)))),G88)","v":0.1435919208573784},{"$f":"IF($N89,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C89,0),H88,OFFSET(H$32,$C89,0),H88+OFFSET(H$50,$C89,0)))),H88)","v":0.89152128558327004},{"$f":"IF($N89,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C89,0),I88,OFFSET(I$32,$C89,0),I88+OFFSET(I$50,$C89,0)))),I88)","v":0.54507611981763204},{"$f":"IF($N89,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C89,0),J88,OFFSET(J$32,$C89,0),J88+OFFSET(J$50,$C89,0)))),J88)","v":0.73309295774647887},{"$f":"IF($N89,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C89,0),K88,OFFSET(K$32,$C89,0),K88+OFFSET(K$50,$C89,0)))),K88)","v":0.97873023498400402},{"$f":"IF($N89,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C89,0),L88,OFFSET(L$32,$C89,0),L88+OFFSET(L$50,$C89,0)))),L88)","v":9.5547212259789405E-2},null,{"$f":"AND(OR(P89:V89),AA89)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C89,0),FALSE,F88>=OFFSET(P$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C89,0),FALSE,G88>=OFFSET(Q$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C89,0),FALSE,H88>=OFFSET(R$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C89,0),FALSE,I88>=OFFSET(S$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C89,0),FALSE,J88>=OFFSET(T$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C89,0),FALSE,K88>=OFFSET(U$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C89,0),FALSE,L88>=OFFSET(V$32,$C89,0),(OFFSET($W$50,$C89,$B89)))","v":false},null,{"$f":"0+N89","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C89,0),OFFSET($X$73:$X$87,$A89,0))>0","v":false},{"$f":"IF(Y89,0,Z73+X73)","v":0},{"$f":"Z89<OFFSET(Z$15,C89,0)","v":true}]
[0,2,2,6,"Minor earthworks",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C90,0),OFFSET($X$73:$X$87,$A90,0))>0","v":false},0,true]
[0,2,3,5,"Burrow filling",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C91,0),OFFSET($X$73:$X$87,$A91,0))>0","v":false},0,true]
[0,2,4,4,"Drainage replacement",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,5,3,"Drainage repair",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,6,2,"Drainage clearance",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,7,1,"Vegetation clearance",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,8,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,9,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[{"$f":"(B98-2)*A$71","v":0},{"$f":"B82+1","v":2},10,0,"[not used]",2.6988916905735425,{"$f":"IF($N98,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C98,0),G97,OFFSET(G$32,$C98,0),G97+OFFSET(G$50,$C98,0)))),G97)","v":0.1435919208573784},{"$f":"IF($N98,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C98,0),H97,OFFSET(H$32,$C98,0),H97+OFFSET(H$50,$C98,0)))),H97)","v":0.89152128558327004},{"$f":"IF($N98,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C98,0),I97,OFFSET(I$32,$C98,0),I97+OFFSET(I$50,$C98,0)))),I97)","v":0.54507611981763204},{"$f":"IF($N98,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C98,0),J97,OFFSET(J$32,$C98,0),J97+OFFSET(J$50,$C98,0)))),J97)","v":0.73309295774647887},{"$f":"IF($N98,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C98,0),K97,OFFSET(K$32,$C98,0),K97+OFFSET(K$50,$C98,0)))),K97)","v":0.97873023498400402},{"$f":"IF($N98,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C98,0),L97,OFFSET(L$32,$C98,0),L97+OFFSET(L$50,$C98,0)))),L97)","v":9.5547212259789405E-2},null,{"$f":"AND(OR(P98:V98),AA98)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C98,0),FALSE,F97>=OFFSET(P$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C98,0),FALSE,G97>=OFFSET(Q$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C98,0),FALSE,H97>=OFFSET(R$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C98,0),FALSE,I97>=OFFSET(S$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C98,0),FALSE,J97>=OFFSET(T$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C98,0),FALSE,K97>=OFFSET(U$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C98,0),FALSE,L97>=OFFSET(V$32,$C98,0),(OFFSET($W$50,$C98,$B98)))","v":false},null,{"$f":"0+N98","v":0},false,{"$f":"IF(Y98,0,Z82+X82)","v":0},{"$f":"Z98<OFFSET(Z$15,C98,0)","v":true}]
[0,2,11,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,12,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,13,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,14,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[0,2,15,0,"[not used]",2.6988916905735425,0.1435919208573784,0.89152128558327004,0.54507611981763204,0.73309295774647887,0.97873023498400402,9.5547212259789405E-2,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B89+1","v":3},1,null,{"$f":"E88","v":"Unconstrained deterioration"},3.6524646820846178,{"$f":"MAX(G$8,MIN(G$9,G103+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G103,DetRates!G$17:G$23,1),1)))","v":0.21538788128606762},{"$f":"MAX(H$8,MIN(H$9,H103+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H103,DetRates!H$17:H$23,1),1)))","v":1.1914090745992094},{"$f":"MAX(I$8,MIN(I$9,I103+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I103,DetRates!I$17:I$23,1),1)))","v":0.81761417972644801},{"$f":"MAX(J$8,MIN(J$9,J103+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J103,DetRates!J$17:J$23,1),1)))","v":0.8496394366197183},{"$f":"MAX(K$8,MIN(K$9,K103+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K103,DetRates!K$17:K$23,1),1)))","v":1.4680953524760061},{"$f":"MAX(L$8,MIN(L$9,L103+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L103,DetRates!L$17:L$23,1),1)))","v":0.14332081838968411}]
[{"$f":"(B105-2)*A$71","v":16},{"$f":"B89+1","v":3},1,7,"Major earthworks",{"$f":"$F$11*(MAX(G105,H105)+MAX(I105,J105)+K105+L105)","v":3.6524646820846178},{"$f":"IF($N105,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C105,0),G104,OFFSET(G$32,$C105,0),G104+OFFSET(G$50,$C105,0)))),G104)","v":0.21538788128606762},{"$f":"IF($N105,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C105,0),H104,OFFSET(H$32,$C105,0),H104+OFFSET(H$50,$C105,0)))),H104)","v":1.1914090745992094},{"$f":"IF($N105,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C105,0),I104,OFFSET(I$32,$C105,0),I104+OFFSET(I$50,$C105,0)))),I104)","v":0.81761417972644801},{"$f":"IF($N105,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C105,0),J104,OFFSET(J$32,$C105,0),J104+OFFSET(J$50,$C105,0)))),J104)","v":0.8496394366197183},{"$f":"IF($N105,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C105,0),K104,OFFSET(K$32,$C105,0),K104+OFFSET(K$50,$C105,0)))),K104)","v":1.4680953524760061},{"$f":"IF($N105,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C105,0),L104,OFFSET(L$32,$C105,0),L104+OFFSET(L$50,$C105,0)))),L104)","v":0.14332081838968411},null,{"$f":"AND(OR(P105:V105),AA105)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C105,0),FALSE,F104>=OFFSET(P$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C105,0),FALSE,G104>=OFFSET(Q$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C105,0),FALSE,H104>=OFFSET(R$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C105,0),FALSE,I104>=OFFSET(S$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C105,0),FALSE,J104>=OFFSET(T$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C105,0),FALSE,K104>=OFFSET(U$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C105,0),FALSE,L104>=OFFSET(V$32,$C105,0),(OFFSET($W$50,$C105,$B105)))","v":false},null,{"$f":"0+N105","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C105,0),OFFSET($X$73:$X$87,$A105,0))>0","v":false},{"$f":"IF(Y105,0,Z89+X89)","v":0},{"$f":"Z105<OFFSET(Z$15,C105,0)","v":true}]
[16,3,{"$f":"C90","v":2},6,"Minor earthworks",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,3,5,"Burrow filling",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,4,4,"Drainage replacement",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,5,3,"Drainage repair",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,6,2,"Drainage clearance",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,7,1,"Vegetation clearance",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,8,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,9,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,10,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,11,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,12,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,13,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,14,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[16,3,15,0,"[not used]",3.6524646820846178,0.21538788128606762,1.1914090745992094,0.81761417972644801,0.8496394366197183,1.4680953524760061,0.14332081838968411,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B105+1","v":4},2,null,{"$f":"E104","v":"Unconstrained deterioration"},4.3554745344169268,{"$f":"MAX(G$8,MIN(G$9,G119+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G119,DetRates!G$17:G$23,1),1)))","v":0.2871838417147568},{"$f":"MAX(H$8,MIN(H$9,H119+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H119,DetRates!H$17:H$23,1),1)))","v":1.2204204472968749},{"$f":"MAX(I$8,MIN(I$9,I119+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I119,DetRates!I$17:I$23,1),1)))","v":1.0901522396352641},{"$f":"MAX(J$8,MIN(J$9,J119+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J119,DetRates!J$17:J$23,1),1)))","v":0.96618591549295774},{"$f":"MAX(K$8,MIN(K$9,K119+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K119,DetRates!K$17:K$23,1),1)))","v":1.853807422965208},{"$f":"MAX(L$8,MIN(L$9,L119+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L119,DetRates!L$17:L$23,1),1)))","v":0.19109442451957881}]
[{"$f":"(B121-2)*A$71","v":32},{"$f":"B105+1","v":4},1,7,"Major earthworks",4.3554745344169268,{"$f":"IF($N121,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C121,0),G120,OFFSET(G$32,$C121,0),G120+OFFSET(G$50,$C121,0)))),G120)","v":0.2871838417147568},{"$f":"IF($N121,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C121,0),H120,OFFSET(H$32,$C121,0),H120+OFFSET(H$50,$C121,0)))),H120)","v":1.2204204472968749},{"$f":"IF($N121,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C121,0),I120,OFFSET(I$32,$C121,0),I120+OFFSET(I$50,$C121,0)))),I120)","v":1.0901522396352641},{"$f":"IF($N121,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C121,0),J120,OFFSET(J$32,$C121,0),J120+OFFSET(J$50,$C121,0)))),J120)","v":0.96618591549295774},{"$f":"IF($N121,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C121,0),K120,OFFSET(K$32,$C121,0),K120+OFFSET(K$50,$C121,0)))),K120)","v":1.853807422965208},{"$f":"IF($N121,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C121,0),L120,OFFSET(L$32,$C121,0),L120+OFFSET(L$50,$C121,0)))),L120)","v":0.19109442451957881},null,{"$f":"AND(OR(P121:V121),AA121)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C121,0),FALSE,F120>=OFFSET(P$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C121,0),FALSE,G120>=OFFSET(Q$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C121,0),FALSE,H120>=OFFSET(R$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C121,0),FALSE,I120>=OFFSET(S$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C121,0),FALSE,J120>=OFFSET(T$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C121,0),FALSE,K120>=OFFSET(U$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C121,0),FALSE,L120>=OFFSET(V$32,$C121,0),(OFFSET($W$50,$C121,$B121)))","v":false},null,{"$f":"0+N121","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C121,0),OFFSET($X$73:$X$87,$A121,0))>0","v":false},{"$f":"IF(Y121,0,Z105+X105)","v":0},{"$f":"Z121<OFFSET(Z$15,C121,0)","v":true}]
[32,4,{"$f":"C106","v":2},6,"Minor earthworks",4.3554745344169268,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,1.853807422965208,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C122,0),OFFSET($X$73:$X$87,$A122,0))>0","v":false},0,true]
[32,4,3,5,"Burrow filling",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,true,null,false,false,false,false,false,true,false,null,1,false,0,true]
[32,4,4,4,"Drainage replacement",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,5,3,"Drainage repair",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,6,2,"Drainage clearance",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,7,1,"Vegetation clearance",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,8,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,9,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,10,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,11,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,12,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,13,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,14,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[32,4,15,0,"[not used]",2.5016671114517179,0.2871838417147568,1.2204204472968749,1.0901522396352641,0.96618591549295774,0,0.19109442451957881,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B121+1","v":5},3,null,{"$f":"E120","v":"Unconstrained deterioration"},3.6181302723880626,{"$f":"MAX(G$8,MIN(G$9,G135+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G135,DetRates!G$17:G$23,1),1)))","v":0.35897980214344599},{"$f":"MAX(H$8,MIN(H$9,H135+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H135,DetRates!H$17:H$23,1),1)))","v":1.2494318199945404},{"$f":"MAX(I$8,MIN(I$9,I135+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I135,DetRates!I$17:I$23,1),1)))","v":1.6404653042520461},{"$f":"MAX(J$8,MIN(J$9,J135+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J135,DetRates!J$17:J$23,1),1)))","v":1.0827323943661973},{"$f":"MAX(K$8,MIN(K$9,K135+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K135,DetRates!K$17:K$23,1),1)))","v":0.48936511749200201},{"$f":"MAX(L$8,MIN(L$9,L135+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L135,DetRates!L$17:L$23,1),1)))","v":0.23886803064947351}]
[{"$f":"(B137-2)*A$71","v":48},{"$f":"B121+1","v":5},1,7,"Major earthworks",3.6181302723880626,{"$f":"IF($N137,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C137,0),G136,OFFSET(G$32,$C137,0),G136+OFFSET(G$50,$C137,0)))),G136)","v":0.35897980214344599},{"$f":"IF($N137,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C137,0),H136,OFFSET(H$32,$C137,0),H136+OFFSET(H$50,$C137,0)))),H136)","v":1.2494318199945404},{"$f":"IF($N137,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C137,0),I136,OFFSET(I$32,$C137,0),I136+OFFSET(I$50,$C137,0)))),I136)","v":1.6404653042520461},{"$f":"IF($N137,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C137,0),J136,OFFSET(J$32,$C137,0),J136+OFFSET(J$50,$C137,0)))),J136)","v":1.0827323943661973},{"$f":"IF($N137,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C137,0),K136,OFFSET(K$32,$C137,0),K136+OFFSET(K$50,$C137,0)))),K136)","v":0.48936511749200201},{"$f":"IF($N137,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C137,0),L136,OFFSET(L$32,$C137,0),L136+OFFSET(L$50,$C137,0)))),L136)","v":0.23886803064947351},null,{"$f":"AND(OR(P137:V137),AA137)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C137,0),FALSE,F136>=OFFSET(P$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C137,0),FALSE,G136>=OFFSET(Q$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C137,0),FALSE,H136>=OFFSET(R$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C137,0),FALSE,I136>=OFFSET(S$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C137,0),FALSE,J136>=OFFSET(T$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C137,0),FALSE,K136>=OFFSET(U$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C137,0),FALSE,L136>=OFFSET(V$32,$C137,0),(OFFSET($W$50,$C137,$B137)))","v":false},null,{"$f":"0+N137","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C137,0),OFFSET($X$73:$X$87,$A137,0))>0","v":false},{"$f":"IF(Y137,0,Z121+X121)","v":0},{"$f":"Z137<OFFSET(Z$15,C137,0)","v":true}]
[48,5,{"$f":"C122","v":2},6,"Minor earthworks",3.6181302723880626,0.35897980214344599,1.2494318199945404,1.6404653042520461,1.0827323943661973,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C138,0),OFFSET($X$73:$X$87,$A138,0))>0","v":false},0,true]
[48,5,3,5,"Burrow filling",3.6181302723880626,0.35897980214344599,1.2494318199945404,1.6404653042520461,1.0827323943661973,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[48,5,4,4,"Drainage replacement",3.6181302723880626,0.35897980214344599,1.2494318199945404,1.6404653042520461,1.0827323943661973,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,5,3,"Drainage repair",2.6181302723880622,0.35897980214344599,1.2494318199945404,0.64046530425204606,-0.5,0.48936511749200201,0.23886803064947351,null,true,null,false,false,false,true,false,false,false,null,1,false,0,true]
[48,5,6,2,"Drainage clearance",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,true,null,true,true,true,true,true,true,true,null,1,false,0,true]
[48,5,7,1,"Vegetation clearance",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,8,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,9,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,10,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,11,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,12,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,13,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,14,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[48,5,15,0,"[not used]",2.4776649681360161,0.35897980214344599,1.2494318199945404,0.14046530425204606,0.5,0.48936511749200201,0.23886803064947351,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B137+1","v":6},4,null,{"$f":"E136","v":"Unconstrained deterioration"},3.1603615433288175,{"$f":"MAX(G$8,MIN(G$9,G151+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G151,DetRates!G$17:G$23,1),1)))","v":0.43077576257213518},{"$f":"MAX(H$8,MIN(H$9,H151+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H151,DetRates!H$17:H$23,1),1)))","v":1.278443192692206},{"$f":"MAX(I$8,MIN(I$9,I151+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I151,DetRates!I$17:I$23,1),1)))","v":0.41300336416086209},{"$f":"MAX(J$8,MIN(J$9,J151+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J151,DetRates!J$17:J$23,1),1)))","v":0.61654647887323943},{"$f":"MAX(K$8,MIN(K$9,K151+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K151,DetRates!K$17:K$23,1),1)))","v":0.97873023498400402},{"$f":"MAX(L$8,MIN(L$9,L151+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L151,DetRates!L$17:L$23,1),1)))","v":0.28664163677936821}]
[{"$f":"(B153-2)*A$71","v":64},{"$f":"B137+1","v":6},1,7,"Major earthworks",3.1603615433288175,{"$f":"IF($N153,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C153,0),G152,OFFSET(G$32,$C153,0),G152+OFFSET(G$50,$C153,0)))),G152)","v":0.43077576257213518},{"$f":"IF($N153,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C153,0),H152,OFFSET(H$32,$C153,0),H152+OFFSET(H$50,$C153,0)))),H152)","v":1.278443192692206},{"$f":"IF($N153,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C153,0),I152,OFFSET(I$32,$C153,0),I152+OFFSET(I$50,$C153,0)))),I152)","v":0.41300336416086209},{"$f":"IF($N153,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C153,0),J152,OFFSET(J$32,$C153,0),J152+OFFSET(J$50,$C153,0)))),J152)","v":0.61654647887323943},{"$f":"IF($N153,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C153,0),K152,OFFSET(K$32,$C153,0),K152+OFFSET(K$50,$C153,0)))),K152)","v":0.97873023498400402},{"$f":"IF($N153,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C153,0),L152,OFFSET(L$32,$C153,0),L152+OFFSET(L$50,$C153,0)))),L152)","v":0.28664163677936821},null,{"$f":"AND(OR(P153:V153),AA153)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C153,0),FALSE,F152>=OFFSET(P$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C153,0),FALSE,G152>=OFFSET(Q$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C153,0),FALSE,H152>=OFFSET(R$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C153,0),FALSE,I152>=OFFSET(S$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C153,0),FALSE,J152>=OFFSET(T$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C153,0),FALSE,K152>=OFFSET(U$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C153,0),FALSE,L152>=OFFSET(V$32,$C153,0),(OFFSET($W$50,$C153,$B153)))","v":false},null,{"$f":"0+N153","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C153,0),OFFSET($X$73:$X$87,$A153,0))>0","v":false},{"$f":"IF(Y153,0,Z137+X137)","v":0},{"$f":"Z153<OFFSET(Z$15,C153,0)","v":true}]
[64,6,{"$f":"C138","v":2},6,"Minor earthworks",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C154,0),OFFSET($X$73:$X$87,$A154,0))>0","v":false},0,true]
[64,6,3,5,"Burrow filling",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[64,6,4,4,"Drainage replacement",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,5,3,"Drainage repair",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[64,6,6,2,"Drainage clearance",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[64,6,7,1,"Vegetation clearance",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,8,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,9,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,10,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,11,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,12,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,13,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,14,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[64,6,15,0,"[not used]",3.1603615433288175,0.43077576257213518,1.278443192692206,0.41300336416086209,0.61654647887323943,0.97873023498400402,0.28664163677936821,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B153+1","v":7},5,null,{"$f":"E152","v":"Unconstrained deterioration"},3.8430581185216193,{"$f":"MAX(G$8,MIN(G$9,G167+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G167,DetRates!G$17:G$23,1),1)))","v":0.50257172300082442},{"$f":"MAX(H$8,MIN(H$9,H167+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H167,DetRates!H$17:H$23,1),1)))","v":1.3074545653898715},{"$f":"MAX(I$8,MIN(I$9,I167+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I167,DetRates!I$17:I$23,1),1)))","v":0.68554142406967811},{"$f":"MAX(J$8,MIN(J$9,J167+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J167,DetRates!J$17:J$23,1),1)))","v":0.73309295774647887},{"$f":"MAX(K$8,MIN(K$9,K167+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K167,DetRates!K$17:K$23,1),1)))","v":1.4680953524760061},{"$f":"MAX(L$8,MIN(L$9,L167+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L167,DetRates!L$17:L$23,1),1)))","v":0.33441524290926294}]
[{"$f":"(B169-2)*A$71","v":80},{"$f":"B153+1","v":7},1,7,"Major earthworks",{"$f":"$F$11*(MAX(G169,H169)+MAX(I169,J169)+K169+L169)","v":3.8430581185216193},{"$f":"IF($N169,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C169,0),G168,OFFSET(G$32,$C169,0),G168+OFFSET(G$50,$C169,0)))),G168)","v":0.50257172300082442},{"$f":"IF($N169,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C169,0),H168,OFFSET(H$32,$C169,0),H168+OFFSET(H$50,$C169,0)))),H168)","v":1.3074545653898715},{"$f":"IF($N169,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C169,0),I168,OFFSET(I$32,$C169,0),I168+OFFSET(I$50,$C169,0)))),I168)","v":0.68554142406967811},{"$f":"IF($N169,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C169,0),J168,OFFSET(J$32,$C169,0),J168+OFFSET(J$50,$C169,0)))),J168)","v":0.73309295774647887},{"$f":"IF($N169,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C169,0),K168,OFFSET(K$32,$C169,0),K168+OFFSET(K$50,$C169,0)))),K168)","v":1.4680953524760061},{"$f":"IF($N169,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C169,0),L168,OFFSET(L$32,$C169,0),L168+OFFSET(L$50,$C169,0)))),L168)","v":0.33441524290926294},null,{"$f":"AND(OR(P169:V169),AA169)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C169,0),FALSE,F168>=OFFSET(P$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C169,0),FALSE,G168>=OFFSET(Q$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C169,0),FALSE,H168>=OFFSET(R$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C169,0),FALSE,I168>=OFFSET(S$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C169,0),FALSE,J168>=OFFSET(T$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C169,0),FALSE,K168>=OFFSET(U$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C169,0),FALSE,L168>=OFFSET(V$32,$C169,0),(OFFSET($W$50,$C169,$B169)))","v":false},null,{"$f":"0+N169","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C169,0),OFFSET($X$73:$X$87,$A169,0))>0","v":false},{"$f":"IF(Y169,0,Z153+X153)","v":0},{"$f":"Z169<OFFSET(Z$15,C169,0)","v":true}]
[80,7,{"$f":"C154","v":2},6,"Minor earthworks",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,3,5,"Burrow filling",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[80,7,4,4,"Drainage replacement",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,5,3,"Drainage repair",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[80,7,6,2,"Drainage clearance",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[80,7,7,1,"Vegetation clearance",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,8,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,9,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,10,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,11,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,12,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,13,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,14,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[80,7,15,0,"[not used]",3.8430581185216193,0.50257172300082442,1.3074545653898715,0.68554142406967811,0.73309295774647887,1.4680953524760061,0.33441524290926294,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B169+1","v":8},6,null,{"$f":"E168","v":"Unconstrained deterioration"},4.5305416940703962,{"$f":"MAX(G$8,MIN(G$9,G183+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G183,DetRates!G$17:G$23,1),1)))","v":0.57436768342951361},{"$f":"MAX(H$8,MIN(H$9,H183+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H183,DetRates!H$17:H$23,1),1)))","v":1.336465938087537},{"$f":"MAX(I$8,MIN(I$9,I183+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I183,DetRates!I$17:I$23,1),1)))","v":0.95807948397849407},{"$f":"MAX(J$8,MIN(J$9,J183+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J183,DetRates!J$17:J$23,1),1)))","v":0.8496394366197183},{"$f":"MAX(K$8,MIN(K$9,K183+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K183,DetRates!K$17:K$23,1),1)))","v":1.853807422965208},{"$f":"MAX(L$8,MIN(L$9,L183+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L183,DetRates!L$17:L$23,1),1)))","v":0.38218884903915762}]
[{"$f":"(B185-2)*A$71","v":96},{"$f":"B169+1","v":8},1,7,"Major earthworks",4.5305416940703962,{"$f":"IF($N185,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C185,0),G184,OFFSET(G$32,$C185,0),G184+OFFSET(G$50,$C185,0)))),G184)","v":0.57436768342951361},{"$f":"IF($N185,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C185,0),H184,OFFSET(H$32,$C185,0),H184+OFFSET(H$50,$C185,0)))),H184)","v":1.336465938087537},{"$f":"IF($N185,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C185,0),I184,OFFSET(I$32,$C185,0),I184+OFFSET(I$50,$C185,0)))),I184)","v":0.95807948397849407},{"$f":"IF($N185,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C185,0),J184,OFFSET(J$32,$C185,0),J184+OFFSET(J$50,$C185,0)))),J184)","v":0.8496394366197183},{"$f":"IF($N185,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C185,0),K184,OFFSET(K$32,$C185,0),K184+OFFSET(K$50,$C185,0)))),K184)","v":1.853807422965208},{"$f":"IF($N185,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C185,0),L184,OFFSET(L$32,$C185,0),L184+OFFSET(L$50,$C185,0)))),L184)","v":0.38218884903915762},null,{"$f":"AND(OR(P185:V185),AA185)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C185,0),FALSE,F184>=OFFSET(P$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C185,0),FALSE,G184>=OFFSET(Q$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C185,0),FALSE,H184>=OFFSET(R$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C185,0),FALSE,I184>=OFFSET(S$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C185,0),FALSE,J184>=OFFSET(T$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C185,0),FALSE,K184>=OFFSET(U$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C185,0),FALSE,L184>=OFFSET(V$32,$C185,0),(OFFSET($W$50,$C185,$B185)))","v":false},null,{"$f":"0+N185","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C185,0),OFFSET($X$73:$X$87,$A185,0))>0","v":false},{"$f":"IF(Y185,0,Z169+X169)","v":0},{"$f":"Z185<OFFSET(Z$15,C185,0)","v":true}]
[96,8,{"$f":"C170","v":2},6,"Minor earthworks",4.5305416940703962,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,1.853807422965208,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C186,0),OFFSET($X$73:$X$87,$A186,0))>0","v":false},0,true]
[96,8,3,5,"Burrow filling",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,true,null,false,false,false,false,false,true,false,null,1,false,1,true]
[96,8,4,4,"Drainage replacement",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,5,3,"Drainage repair",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[96,8,6,2,"Drainage clearance",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[96,8,7,1,"Vegetation clearance",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,8,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,9,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,10,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,11,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,12,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,13,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,14,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[96,8,15,0,"[not used]",2.6767342711051887,0.57436768342951361,1.336465938087537,0.95807948397849407,0.8496394366197183,0,0.38218884903915762,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B185+1","v":9},7,null,{"$f":"E184","v":"Unconstrained deterioration"},3.5154224273335672,{"$f":"MAX(G$8,MIN(G$9,G199+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G199,DetRates!G$17:G$23,1),1)))","v":0.6461636438582028},{"$f":"MAX(H$8,MIN(H$9,H199+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H199,DetRates!H$17:H$23,1),1)))","v":1.3654773107852025},{"$f":"MAX(I$8,MIN(I$9,I199+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I199,DetRates!I$17:I$23,1),1)))","v":1.2306175438873102},{"$f":"MAX(J$8,MIN(J$9,J199+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J199,DetRates!J$17:J$23,1),1)))","v":0.96618591549295774},{"$f":"MAX(K$8,MIN(K$9,K199+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K199,DetRates!K$17:K$23,1),1)))","v":0.48936511749200201},{"$f":"MAX(L$8,MIN(L$9,L199+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L199,DetRates!L$17:L$23,1),1)))","v":0.42996245516905229}]
[{"$f":"(B201-2)*A$71","v":112},{"$f":"B185+1","v":9},1,7,"Major earthworks",3.5154224273335672,{"$f":"IF($N201,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C201,0),G200,OFFSET(G$32,$C201,0),G200+OFFSET(G$50,$C201,0)))),G200)","v":0.6461636438582028},{"$f":"IF($N201,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C201,0),H200,OFFSET(H$32,$C201,0),H200+OFFSET(H$50,$C201,0)))),H200)","v":1.3654773107852025},{"$f":"IF($N201,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C201,0),I200,OFFSET(I$32,$C201,0),I200+OFFSET(I$50,$C201,0)))),I200)","v":1.2306175438873102},{"$f":"IF($N201,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C201,0),J200,OFFSET(J$32,$C201,0),J200+OFFSET(J$50,$C201,0)))),J200)","v":0.96618591549295774},{"$f":"IF($N201,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C201,0),K200,OFFSET(K$32,$C201,0),K200+OFFSET(K$50,$C201,0)))),K200)","v":0.48936511749200201},{"$f":"IF($N201,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C201,0),L200,OFFSET(L$32,$C201,0),L200+OFFSET(L$50,$C201,0)))),L200)","v":0.42996245516905229},null,{"$f":"AND(OR(P201:V201),AA201)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C201,0),FALSE,F200>=OFFSET(P$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C201,0),FALSE,G200>=OFFSET(Q$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C201,0),FALSE,H200>=OFFSET(R$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C201,0),FALSE,I200>=OFFSET(S$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C201,0),FALSE,J200>=OFFSET(T$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C201,0),FALSE,K200>=OFFSET(U$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C201,0),FALSE,L200>=OFFSET(V$32,$C201,0),(OFFSET($W$50,$C201,$B201)))","v":false},null,{"$f":"0+N201","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C201,0),OFFSET($X$73:$X$87,$A201,0))>0","v":false},{"$f":"IF(Y201,0,Z185+X185)","v":0},{"$f":"Z201<OFFSET(Z$15,C201,0)","v":true}]
[112,9,{"$f":"C186","v":2},6,"Minor earthworks",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C202,0),OFFSET($X$73:$X$87,$A202,0))>0","v":false},0,true]
[112,9,3,5,"Burrow filling",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[112,9,4,4,"Drainage replacement",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,5,3,"Drainage repair",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[112,9,6,2,"Drainage clearance",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[112,9,7,1,"Vegetation clearance",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,8,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,9,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,10,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,11,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,12,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,13,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,14,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[112,9,15,0,"[not used]",3.5154224273335672,0.6461636438582028,1.3654773107852025,1.2306175438873102,0.96618591549295774,0.48936511749200201,0.42996245516905229,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B201+1","v":10},8,null,{"$f":"E200","v":"Unconstrained deterioration"},4.6318855882699115,{"$f":"MAX(G$8,MIN(G$9,G215+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G215,DetRates!G$17:G$23,1),1)))","v":0.71795960428689198},{"$f":"MAX(H$8,MIN(H$9,H215+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H215,DetRates!H$17:H$23,1),1)))","v":1.394488683482868},{"$f":"MAX(I$8,MIN(I$9,I215+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I215,DetRates!I$17:I$23,1),1)))","v":1.7809306085040921},{"$f":"MAX(J$8,MIN(J$9,J215+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J215,DetRates!J$17:J$23,1),1)))","v":1.0827323943661973},{"$f":"MAX(K$8,MIN(K$9,K215+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K215,DetRates!K$17:K$23,1),1)))","v":0.97873023498400402},{"$f":"MAX(L$8,MIN(L$9,L215+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L215,DetRates!L$17:L$23,1),1)))","v":0.47773606129894697}]
[{"$f":"(B217-2)*A$71","v":128},{"$f":"B201+1","v":10},1,7,"Major earthworks",4.6318855882699115,{"$f":"IF($N217,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C217,0),G216,OFFSET(G$32,$C217,0),G216+OFFSET(G$50,$C217,0)))),G216)","v":0.71795960428689198},{"$f":"IF($N217,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C217,0),H216,OFFSET(H$32,$C217,0),H216+OFFSET(H$50,$C217,0)))),H216)","v":1.394488683482868},{"$f":"IF($N217,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C217,0),I216,OFFSET(I$32,$C217,0),I216+OFFSET(I$50,$C217,0)))),I216)","v":1.7809306085040921},{"$f":"IF($N217,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C217,0),J216,OFFSET(J$32,$C217,0),J216+OFFSET(J$50,$C217,0)))),J216)","v":1.0827323943661973},{"$f":"IF($N217,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C217,0),K216,OFFSET(K$32,$C217,0),K216+OFFSET(K$50,$C217,0)))),K216)","v":0.97873023498400402},{"$f":"IF($N217,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C217,0),L216,OFFSET(L$32,$C217,0),L216+OFFSET(L$50,$C217,0)))),L216)","v":0.47773606129894697},null,{"$f":"AND(OR(P217:V217),AA217)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C217,0),FALSE,F216>=OFFSET(P$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C217,0),FALSE,G216>=OFFSET(Q$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C217,0),FALSE,H216>=OFFSET(R$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C217,0),FALSE,I216>=OFFSET(S$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C217,0),FALSE,J216>=OFFSET(T$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C217,0),FALSE,K216>=OFFSET(U$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C217,0),FALSE,L216>=OFFSET(V$32,$C217,0),(OFFSET($W$50,$C217,$B217)))","v":false},null,{"$f":"0+N217","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C217,0),OFFSET($X$73:$X$87,$A217,0))>0","v":false},{"$f":"IF(Y217,0,Z201+X201)","v":0},{"$f":"Z217<OFFSET(Z$15,C217,0)","v":true}]
[128,10,{"$f":"C202","v":2},6,"Minor earthworks",4.6318855882699115,0.71795960428689198,1.394488683482868,1.7809306085040921,1.0827323943661973,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C218,0),OFFSET($X$73:$X$87,$A218,0))>0","v":false},0,true]
[128,10,3,5,"Burrow filling",4.6318855882699115,0.71795960428689198,1.394488683482868,1.7809306085040921,1.0827323943661973,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[128,10,4,4,"Drainage replacement",4.6318855882699115,0.71795960428689198,1.394488683482868,1.7809306085040921,1.0827323943661973,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,5,3,"Drainage repair",3.631885588269911,0.71795960428689198,1.394488683482868,0.78093060850409213,-0.5,0.97873023498400402,0.47773606129894697,null,true,null,false,false,false,true,false,false,false,null,1,false,1,true]
[128,10,6,2,"Drainage clearance",3.3509549797658189,0.71795960428689198,1.394488683482868,0.28093060850409213,0.5,0.97873023498400402,0.47773606129894697,null,true,null,true,true,true,true,true,true,true,null,1,false,1,true]
[128,10,7,1,"Vegetation clearance",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,true,null,true,true,true,true,true,true,true,null,1,false,0,true]
[128,10,8,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,9,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,10,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,11,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,12,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,13,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,14,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[128,10,15,0,"[not used]",2.4553565090739351,0.71795960428689198,0,0.28093060850409213,0.2,0.97873023498400402,0.47773606129894697,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B217+1","v":11},9,null,{"$f":"E216","v":"Unconstrained deterioration"},3.3368292530333372,{"$f":"MAX(G$8,MIN(G$9,G231+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G231,DetRates!G$17:G$23,1),1)))","v":0.78975556471558117},{"$f":"MAX(H$8,MIN(H$9,H231+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H231,DetRates!H$17:H$23,1),1)))","v":0.32075708024905702},{"$f":"MAX(I$8,MIN(I$9,I231+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I231,DetRates!I$17:I$23,1),1)))","v":0.5534686684129082},{"$f":"MAX(J$8,MIN(J$9,J231+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J231,DetRates!J$17:J$23,1),1)))","v":0.31709460500963393},{"$f":"MAX(K$8,MIN(K$9,K231+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K231,DetRates!K$17:K$23,1),1)))","v":1.4680953524760061},{"$f":"MAX(L$8,MIN(L$9,L231+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L231,DetRates!L$17:L$23,1),1)))","v":0.52550966742884164}]
[{"$f":"(B233-2)*A$71","v":144},{"$f":"B217+1","v":11},1,7,"Major earthworks",{"$f":"$F$11*(MAX(G233,H233)+MAX(I233,J233)+K233+L233)","v":3.3368292530333372},{"$f":"IF($N233,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C233,0),G232,OFFSET(G$32,$C233,0),G232+OFFSET(G$50,$C233,0)))),G232)","v":0.78975556471558117},{"$f":"IF($N233,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C233,0),H232,OFFSET(H$32,$C233,0),H232+OFFSET(H$50,$C233,0)))),H232)","v":0.32075708024905702},{"$f":"IF($N233,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C233,0),I232,OFFSET(I$32,$C233,0),I232+OFFSET(I$50,$C233,0)))),I232)","v":0.5534686684129082},{"$f":"IF($N233,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C233,0),J232,OFFSET(J$32,$C233,0),J232+OFFSET(J$50,$C233,0)))),J232)","v":0.31709460500963393},{"$f":"IF($N233,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C233,0),K232,OFFSET(K$32,$C233,0),K232+OFFSET(K$50,$C233,0)))),K232)","v":1.4680953524760061},{"$f":"IF($N233,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C233,0),L232,OFFSET(L$32,$C233,0),L232+OFFSET(L$50,$C233,0)))),L232)","v":0.52550966742884164},null,{"$f":"AND(OR(P233:V233),AA233)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C233,0),FALSE,F232>=OFFSET(P$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C233,0),FALSE,G232>=OFFSET(Q$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C233,0),FALSE,H232>=OFFSET(R$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C233,0),FALSE,I232>=OFFSET(S$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C233,0),FALSE,J232>=OFFSET(T$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C233,0),FALSE,K232>=OFFSET(U$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C233,0),FALSE,L232>=OFFSET(V$32,$C233,0),(OFFSET($W$50,$C233,$B233)))","v":false},null,{"$f":"0+N233","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C233,0),OFFSET($X$73:$X$87,$A233,0))>0","v":false},{"$f":"IF(Y233,0,Z217+X217)","v":0},{"$f":"Z233<OFFSET(Z$15,C233,0)","v":true}]
[144,11,{"$f":"C218","v":2},6,"Minor earthworks",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,3,5,"Burrow filling",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[144,11,4,4,"Drainage replacement",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,5,3,"Drainage repair",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[144,11,6,2,"Drainage clearance",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[144,11,7,1,"Vegetation clearance",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[144,11,8,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,9,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,10,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,11,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,12,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,13,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,14,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[144,11,15,0,"[not used]",3.3368292530333372,0.78975556471558117,0.32075708024905702,0.5534686684129082,0.31709460500963393,1.4680953524760061,0.52550966742884164,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B233+1","v":12},10,null,{"$f":"E232","v":"Unconstrained deterioration"},4.1446187104289383,{"$f":"MAX(G$8,MIN(G$9,G247+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G247,DetRates!G$17:G$23,1),1)))","v":0.86155152514427036},{"$f":"MAX(H$8,MIN(H$9,H247+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H247,DetRates!H$17:H$23,1),1)))","v":0.89152128558327004},{"$f":"MAX(I$8,MIN(I$9,I247+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I247,DetRates!I$17:I$23,1),1)))","v":0.82600672832172428},{"$f":"MAX(J$8,MIN(J$9,J247+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J247,DetRates!J$17:J$23,1),1)))","v":0.43418921001926786},{"$f":"MAX(K$8,MIN(K$9,K247+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K247,DetRates!K$17:K$23,1),1)))","v":1.853807422965208},{"$f":"MAX(L$8,MIN(L$9,L247+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L247,DetRates!L$17:L$23,1),1)))","v":0.57328327355873632}]
[{"$f":"(B249-2)*A$71","v":160},{"$f":"B233+1","v":12},1,7,"Major earthworks",4.1446187104289383,{"$f":"IF($N249,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C249,0),G248,OFFSET(G$32,$C249,0),G248+OFFSET(G$50,$C249,0)))),G248)","v":0.86155152514427036},{"$f":"IF($N249,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C249,0),H248,OFFSET(H$32,$C249,0),H248+OFFSET(H$50,$C249,0)))),H248)","v":0.89152128558327004},{"$f":"IF($N249,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C249,0),I248,OFFSET(I$32,$C249,0),I248+OFFSET(I$50,$C249,0)))),I248)","v":0.82600672832172428},{"$f":"IF($N249,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C249,0),J248,OFFSET(J$32,$C249,0),J248+OFFSET(J$50,$C249,0)))),J248)","v":0.43418921001926786},{"$f":"IF($N249,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C249,0),K248,OFFSET(K$32,$C249,0),K248+OFFSET(K$50,$C249,0)))),K248)","v":1.853807422965208},{"$f":"IF($N249,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C249,0),L248,OFFSET(L$32,$C249,0),L248+OFFSET(L$50,$C249,0)))),L248)","v":0.57328327355873632},null,{"$f":"AND(OR(P249:V249),AA249)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C249,0),FALSE,F248>=OFFSET(P$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C249,0),FALSE,G248>=OFFSET(Q$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C249,0),FALSE,H248>=OFFSET(R$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C249,0),FALSE,I248>=OFFSET(S$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C249,0),FALSE,J248>=OFFSET(T$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C249,0),FALSE,K248>=OFFSET(U$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C249,0),FALSE,L248>=OFFSET(V$32,$C249,0),(OFFSET($W$50,$C249,$B249)))","v":false},null,{"$f":"0+N249","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C249,0),OFFSET($X$73:$X$87,$A249,0))>0","v":false},{"$f":"IF(Y249,0,Z233+X233)","v":0},{"$f":"Z249<OFFSET(Z$15,C249,0)","v":true}]
[160,12,{"$f":"C234","v":2},6,"Minor earthworks",4.1446187104289383,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,1.853807422965208,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C250,0),OFFSET($X$73:$X$87,$A250,0))>0","v":false},0,true]
[160,12,3,5,"Burrow filling",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,true,null,false,false,false,false,false,true,false,null,1,false,2,true]
[160,12,4,4,"Drainage replacement",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,5,3,"Drainage repair",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[160,12,6,2,"Drainage clearance",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[160,12,7,1,"Vegetation clearance",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[160,12,8,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,9,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,10,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,11,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,12,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,13,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,14,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[160,12,15,0,"[not used]",2.2908112874637307,0.86155152514427036,0.89152128558327004,0.82600672832172428,0.43418921001926786,0,0.57328327355873632,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B249+1","v":13},11,null,{"$f":"E248","v":"Unconstrained deterioration"},3.4003758600103828,{"$f":"MAX(G$8,MIN(G$9,G263+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G263,DetRates!G$17:G$23,1),1)))","v":0.93334748557295955},{"$f":"MAX(H$8,MIN(H$9,H263+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H263,DetRates!H$17:H$23,1),1)))","v":1.1914090745992094},{"$f":"MAX(I$8,MIN(I$9,I263+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I263,DetRates!I$17:I$23,1),1)))","v":1.0985447882305404},{"$f":"MAX(J$8,MIN(J$9,J263+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J263,DetRates!J$17:J$23,1),1)))","v":0.55128381502890178},{"$f":"MAX(K$8,MIN(K$9,K263+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K263,DetRates!K$17:K$23,1),1)))","v":0.48936511749200201},{"$f":"MAX(L$8,MIN(L$9,L263+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L263,DetRates!L$17:L$23,1),1)))","v":0.62105687968863099}]
[{"$f":"(B265-2)*A$71","v":176},{"$f":"B249+1","v":13},1,7,"Major earthworks",3.4003758600103828,{"$f":"IF($N265,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C265,0),G264,OFFSET(G$32,$C265,0),G264+OFFSET(G$50,$C265,0)))),G264)","v":0.93334748557295955},{"$f":"IF($N265,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C265,0),H264,OFFSET(H$32,$C265,0),H264+OFFSET(H$50,$C265,0)))),H264)","v":1.1914090745992094},{"$f":"IF($N265,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C265,0),I264,OFFSET(I$32,$C265,0),I264+OFFSET(I$50,$C265,0)))),I264)","v":1.0985447882305404},{"$f":"IF($N265,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C265,0),J264,OFFSET(J$32,$C265,0),J264+OFFSET(J$50,$C265,0)))),J264)","v":0.55128381502890178},{"$f":"IF($N265,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C265,0),K264,OFFSET(K$32,$C265,0),K264+OFFSET(K$50,$C265,0)))),K264)","v":0.48936511749200201},{"$f":"IF($N265,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C265,0),L264,OFFSET(L$32,$C265,0),L264+OFFSET(L$50,$C265,0)))),L264)","v":0.62105687968863099},null,{"$f":"AND(OR(P265:V265),AA265)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C265,0),FALSE,F264>=OFFSET(P$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C265,0),FALSE,G264>=OFFSET(Q$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C265,0),FALSE,H264>=OFFSET(R$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C265,0),FALSE,I264>=OFFSET(S$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C265,0),FALSE,J264>=OFFSET(T$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C265,0),FALSE,K264>=OFFSET(U$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C265,0),FALSE,L264>=OFFSET(V$32,$C265,0),(OFFSET($W$50,$C265,$B265)))","v":false},null,{"$f":"0+N265","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C265,0),OFFSET($X$73:$X$87,$A265,0))>0","v":false},{"$f":"IF(Y265,0,Z249+X249)","v":0},{"$f":"Z265<OFFSET(Z$15,C265,0)","v":true}]
[176,13,{"$f":"C250","v":2},6,"Minor earthworks",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C266,0),OFFSET($X$73:$X$87,$A266,0))>0","v":false},0,true]
[176,13,3,5,"Burrow filling",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[176,13,4,4,"Drainage replacement",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,5,3,"Drainage repair",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[176,13,6,2,"Drainage clearance",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[176,13,7,1,"Vegetation clearance",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[176,13,8,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,9,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,10,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,11,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,12,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,13,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,14,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[176,13,15,0,"[not used]",3.4003758600103828,0.93334748557295955,1.1914090745992094,1.0985447882305404,0.55128381502890178,0.48936511749200201,0.62105687968863099,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B265+1","v":14},12,null,{"$f":"E264","v":"Unconstrained deterioration"},4.5168390209467262,{"$f":"MAX(G$8,MIN(G$9,G279+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G279,DetRates!G$17:G$23,1),1)))","v":1.0051434460016488},{"$f":"MAX(H$8,MIN(H$9,H279+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H279,DetRates!H$17:H$23,1),1)))","v":1.2204204472968749},{"$f":"MAX(I$8,MIN(I$9,I279+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I279,DetRates!I$17:I$23,1),1)))","v":1.6488578528473223},{"$f":"MAX(J$8,MIN(J$9,J279+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J279,DetRates!J$17:J$23,1),1)))","v":0.66783029390214121},{"$f":"MAX(K$8,MIN(K$9,K279+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K279,DetRates!K$17:K$23,1),1)))","v":0.97873023498400402},{"$f":"MAX(L$8,MIN(L$9,L279+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L279,DetRates!L$17:L$23,1),1)))","v":0.66883048581852567}]
[{"$f":"(B281-2)*A$71","v":192},{"$f":"B265+1","v":14},1,7,"Major earthworks",4.5168390209467262,{"$f":"IF($N281,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C281,0),G280,OFFSET(G$32,$C281,0),G280+OFFSET(G$50,$C281,0)))),G280)","v":1.0051434460016488},{"$f":"IF($N281,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C281,0),H280,OFFSET(H$32,$C281,0),H280+OFFSET(H$50,$C281,0)))),H280)","v":1.2204204472968749},{"$f":"IF($N281,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C281,0),I280,OFFSET(I$32,$C281,0),I280+OFFSET(I$50,$C281,0)))),I280)","v":1.6488578528473223},{"$f":"IF($N281,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C281,0),J280,OFFSET(J$32,$C281,0),J280+OFFSET(J$50,$C281,0)))),J280)","v":0.66783029390214121},{"$f":"IF($N281,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C281,0),K280,OFFSET(K$32,$C281,0),K280+OFFSET(K$50,$C281,0)))),K280)","v":0.97873023498400402},{"$f":"IF($N281,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C281,0),L280,OFFSET(L$32,$C281,0),L280+OFFSET(L$50,$C281,0)))),L280)","v":0.66883048581852567},null,{"$f":"AND(OR(P281:V281),AA281)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C281,0),FALSE,F280>=OFFSET(P$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C281,0),FALSE,G280>=OFFSET(Q$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C281,0),FALSE,H280>=OFFSET(R$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C281,0),FALSE,I280>=OFFSET(S$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C281,0),FALSE,J280>=OFFSET(T$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C281,0),FALSE,K280>=OFFSET(U$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C281,0),FALSE,L280>=OFFSET(V$32,$C281,0),(OFFSET($W$50,$C281,$B281)))","v":false},null,{"$f":"0+N281","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C281,0),OFFSET($X$73:$X$87,$A281,0))>0","v":false},{"$f":"IF(Y281,0,Z265+X265)","v":0},{"$f":"Z281<OFFSET(Z$15,C281,0)","v":true}]
[192,14,{"$f":"C266","v":2},6,"Minor earthworks",4.5168390209467262,1.0051434460016488,1.2204204472968749,1.6488578528473223,0.66783029390214121,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C282,0),OFFSET($X$73:$X$87,$A282,0))>0","v":false},0,true]
[192,14,3,5,"Burrow filling",4.5168390209467262,1.0051434460016488,1.2204204472968749,1.6488578528473223,0.66783029390214121,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[192,14,4,4,"Drainage replacement",4.5168390209467262,1.0051434460016488,1.2204204472968749,1.6488578528473223,0.66783029390214121,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,5,3,"Drainage repair",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,true,null,false,false,false,true,false,false,false,null,1,false,2,true]
[192,14,6,2,"Drainage clearance",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[192,14,7,1,"Vegetation clearance",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[192,14,8,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,9,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,10,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,11,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,12,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,13,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,14,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[192,14,15,0,"[not used]",3.5168390209467271,1.0051434460016488,1.2204204472968749,0.64885785284732234,-0.5,0.97873023498400402,0.66883048581852567,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B281+1","v":15},13,null,{"$f":"E280","v":"Unconstrained deterioration"},5.1306203821295817,{"$f":"MAX(G$8,MIN(G$9,G295+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G295,DetRates!G$17:G$23,1),1)))","v":2.0245250249490172},{"$f":"MAX(H$8,MIN(H$9,H295+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H295,DetRates!H$17:H$23,1),1)))","v":1.2494318199945404},{"$f":"MAX(I$8,MIN(I$9,I295+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I295,DetRates!I$17:I$23,1),1)))","v":0.92139591275613841},{"$f":"MAX(J$8,MIN(J$9,J295+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J295,DetRates!J$17:J$23,1),1)))","v":-0.38290539499036608},{"$f":"MAX(K$8,MIN(K$9,K295+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K295,DetRates!K$17:K$23,1),1)))","v":1.4680953524760061},{"$f":"MAX(L$8,MIN(L$9,L295+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L295,DetRates!L$17:L$23,1),1)))","v":0.71660409194842034}]
[{"$f":"(B297-2)*A$71","v":208},{"$f":"B281+1","v":15},1,7,"Major earthworks",{"$f":"$F$11*(MAX(G297,H297)+MAX(I297,J297)+K297+L297)","v":5.1306203821295817},{"$f":"IF($N297,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C297,0),G296,OFFSET(G$32,$C297,0),G296+OFFSET(G$50,$C297,0)))),G296)","v":2.0245250249490172},{"$f":"IF($N297,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C297,0),H296,OFFSET(H$32,$C297,0),H296+OFFSET(H$50,$C297,0)))),H296)","v":1.2494318199945404},{"$f":"IF($N297,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C297,0),I296,OFFSET(I$32,$C297,0),I296+OFFSET(I$50,$C297,0)))),I296)","v":0.92139591275613841},{"$f":"IF($N297,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C297,0),J296,OFFSET(J$32,$C297,0),J296+OFFSET(J$50,$C297,0)))),J296)","v":-0.38290539499036608},{"$f":"IF($N297,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C297,0),K296,OFFSET(K$32,$C297,0),K296+OFFSET(K$50,$C297,0)))),K296)","v":1.4680953524760061},{"$f":"IF($N297,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C297,0),L296,OFFSET(L$32,$C297,0),L296+OFFSET(L$50,$C297,0)))),L296)","v":0.71660409194842034},null,{"$f":"AND(OR(P297:V297),AA297)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C297,0),FALSE,F296>=OFFSET(P$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C297,0),FALSE,G296>=OFFSET(Q$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C297,0),FALSE,H296>=OFFSET(R$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C297,0),FALSE,I296>=OFFSET(S$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C297,0),FALSE,J296>=OFFSET(T$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C297,0),FALSE,K296>=OFFSET(U$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C297,0),FALSE,L296>=OFFSET(V$32,$C297,0),(OFFSET($W$50,$C297,$B297)))","v":false},null,{"$f":"0+N297","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C297,0),OFFSET($X$73:$X$87,$A297,0))>0","v":false},{"$f":"IF(Y297,0,Z281+X281)","v":0},{"$f":"Z297<OFFSET(Z$15,C297,0)","v":true}]
[208,15,{"$f":"C282","v":2},6,"Minor earthworks",5.1306203821295817,2.0245250249490172,1.2494318199945404,0.92139591275613841,-0.38290539499036608,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,3,5,"Burrow filling",5.1306203821295817,2.0245250249490172,1.2494318199945404,0.92139591275613841,-0.38290539499036608,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[208,15,4,4,"Drainage replacement",5.1306203821295817,2.0245250249490172,1.2494318199945404,0.92139591275613841,-0.38290539499036608,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,5,3,"Drainage repair",5.1306203821295817,2.0245250249490172,1.2494318199945404,0.92139591275613841,-0.38290539499036608,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[208,15,6,2,"Drainage clearance",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,true,null,true,true,true,true,true,true,true,null,1,false,2,true]
[208,15,7,1,"Vegetation clearance",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[208,15,8,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,9,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,10,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,11,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,12,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,13,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,14,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[208,15,15,0,"[not used]",4.709224469373444,2.0245250249490172,1.2494318199945404,0.42139591275613841,0.5,1.4680953524760061,0.71660409194842034,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B297+1","v":16},14,null,{"$f":"E296","v":"Unconstrained deterioration"},5.5325993818153893,{"$f":"MAX(G$8,MIN(G$9,G311+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G311,DetRates!G$17:G$23,1),1)))","v":2.2204802881069119},{"$f":"MAX(H$8,MIN(H$9,H311+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H311,DetRates!H$17:H$23,1),1)))","v":1.278443192692206},{"$f":"MAX(I$8,MIN(I$9,I311+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I311,DetRates!I$17:I$23,1),1)))","v":0.69393397266495449},{"$f":"MAX(J$8,MIN(J$9,J311+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J311,DetRates!J$17:J$23,1),1)))","v":0.61654647887323943},{"$f":"MAX(K$8,MIN(K$9,K311+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K311,DetRates!K$17:K$23,1),1)))","v":1.853807422965208},{"$f":"MAX(L$8,MIN(L$9,L311+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L311,DetRates!L$17:L$23,1),1)))","v":0.76437769807831502}]
[{"$f":"(B313-2)*A$71","v":224},{"$f":"B297+1","v":16},1,7,"Major earthworks",5.5325993818153893,{"$f":"IF($N313,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C313,0),G312,OFFSET(G$32,$C313,0),G312+OFFSET(G$50,$C313,0)))),G312)","v":2.2204802881069119},{"$f":"IF($N313,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C313,0),H312,OFFSET(H$32,$C313,0),H312+OFFSET(H$50,$C313,0)))),H312)","v":1.278443192692206},{"$f":"IF($N313,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C313,0),I312,OFFSET(I$32,$C313,0),I312+OFFSET(I$50,$C313,0)))),I312)","v":0.69393397266495449},{"$f":"IF($N313,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C313,0),J312,OFFSET(J$32,$C313,0),J312+OFFSET(J$50,$C313,0)))),J312)","v":0.61654647887323943},{"$f":"IF($N313,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C313,0),K312,OFFSET(K$32,$C313,0),K312+OFFSET(K$50,$C313,0)))),K312)","v":1.853807422965208},{"$f":"IF($N313,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C313,0),L312,OFFSET(L$32,$C313,0),L312+OFFSET(L$50,$C313,0)))),L312)","v":0.76437769807831502},null,{"$f":"AND(OR(P313:V313),AA313)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C313,0),FALSE,F312>=OFFSET(P$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C313,0),FALSE,G312>=OFFSET(Q$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C313,0),FALSE,H312>=OFFSET(R$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C313,0),FALSE,I312>=OFFSET(S$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C313,0),FALSE,J312>=OFFSET(T$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C313,0),FALSE,K312>=OFFSET(U$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C313,0),FALSE,L312>=OFFSET(V$32,$C313,0),(OFFSET($W$50,$C313,$B313)))","v":false},null,{"$f":"0+N313","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C313,0),OFFSET($X$73:$X$87,$A313,0))>0","v":false},{"$f":"IF(Y313,0,Z297+X297)","v":0},{"$f":"Z313<OFFSET(Z$15,C313,0)","v":true}]
[224,16,{"$f":"C298","v":2},6,"Minor earthworks",5.5325993818153893,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,1.853807422965208,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C314,0),OFFSET($X$73:$X$87,$A314,0))>0","v":false},0,true]
[224,16,3,5,"Burrow filling",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,true,null,false,false,false,false,false,true,false,null,1,false,3,true]
[224,16,4,4,"Drainage replacement",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,5,3,"Drainage repair",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[224,16,6,2,"Drainage clearance",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[224,16,7,1,"Vegetation clearance",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[224,16,8,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,9,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,10,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,11,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,12,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,13,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,14,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[224,16,15,0,"[not used]",3.678791958850181,2.2204802881069119,1.278443192692206,0.69393397266495449,0.61654647887323943,0,0.76437769807831502,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B313+1","v":17},15,null,{"$f":"E312","v":"Unconstrained deterioration"},4.6844240055387889,{"$f":"MAX(G$8,MIN(G$9,G327+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G327,DetRates!G$17:G$23,1),1)))","v":2.4164355512648066},{"$f":"MAX(H$8,MIN(H$9,H327+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H327,DetRates!H$17:H$23,1),1)))","v":1.3074545653898715},{"$f":"MAX(I$8,MIN(I$9,I327+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I327,DetRates!I$17:I$23,1),1)))","v":0.96647203257377057},{"$f":"MAX(J$8,MIN(J$9,J327+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J327,DetRates!J$17:J$23,1),1)))","v":0.73309295774647887},{"$f":"MAX(K$8,MIN(K$9,K327+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K327,DetRates!K$17:K$23,1),1)))","v":0.48936511749200201},{"$f":"MAX(L$8,MIN(L$9,L327+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L327,DetRates!L$17:L$23,1),1)))","v":0.81215130420820969}]
[{"$f":"(B329-2)*A$71","v":240},{"$f":"B313+1","v":17},1,7,"Major earthworks",4.6844240055387889,{"$f":"IF($N329,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C329,0),G328,OFFSET(G$32,$C329,0),G328+OFFSET(G$50,$C329,0)))),G328)","v":2.4164355512648066},{"$f":"IF($N329,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C329,0),H328,OFFSET(H$32,$C329,0),H328+OFFSET(H$50,$C329,0)))),H328)","v":1.3074545653898715},{"$f":"IF($N329,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C329,0),I328,OFFSET(I$32,$C329,0),I328+OFFSET(I$50,$C329,0)))),I328)","v":0.96647203257377057},{"$f":"IF($N329,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C329,0),J328,OFFSET(J$32,$C329,0),J328+OFFSET(J$50,$C329,0)))),J328)","v":0.73309295774647887},{"$f":"IF($N329,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C329,0),K328,OFFSET(K$32,$C329,0),K328+OFFSET(K$50,$C329,0)))),K328)","v":0.48936511749200201},{"$f":"IF($N329,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C329,0),L328,OFFSET(L$32,$C329,0),L328+OFFSET(L$50,$C329,0)))),L328)","v":0.81215130420820969},null,{"$f":"AND(OR(P329:V329),AA329)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C329,0),FALSE,F328>=OFFSET(P$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C329,0),FALSE,G328>=OFFSET(Q$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C329,0),FALSE,H328>=OFFSET(R$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C329,0),FALSE,I328>=OFFSET(S$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C329,0),FALSE,J328>=OFFSET(T$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C329,0),FALSE,K328>=OFFSET(U$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C329,0),FALSE,L328>=OFFSET(V$32,$C329,0),(OFFSET($W$50,$C329,$B329)))","v":false},null,{"$f":"0+N329","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C329,0),OFFSET($X$73:$X$87,$A329,0))>0","v":false},{"$f":"IF(Y329,0,Z313+X313)","v":0},{"$f":"Z329<OFFSET(Z$15,C329,0)","v":true}]
[240,17,{"$f":"C314","v":2},6,"Minor earthworks",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C330,0),OFFSET($X$73:$X$87,$A330,0))>0","v":false},0,true]
[240,17,3,5,"Burrow filling",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,4,true]
[240,17,4,4,"Drainage replacement",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,5,3,"Drainage repair",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[240,17,6,2,"Drainage clearance",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[240,17,7,1,"Vegetation clearance",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[240,17,8,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,9,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,10,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,11,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,12,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,13,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,14,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[240,17,15,0,"[not used]",4.6844240055387889,2.4164355512648066,1.3074545653898715,0.96647203257377057,0.73309295774647887,0.48936511749200201,0.81215130420820969,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B329+1","v":18},16,null,{"$f":"E328","v":"Unconstrained deterioration"},5.690056052227396,{"$f":"MAX(G$8,MIN(G$9,G343+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G343,DetRates!G$17:G$23,1),1)))","v":2.6123908144227013},{"$f":"MAX(H$8,MIN(H$9,H343+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H343,DetRates!H$17:H$23,1),1)))","v":1.336465938087537},{"$f":"MAX(I$8,MIN(I$9,I343+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I343,DetRates!I$17:I$23,1),1)))","v":1.2390100924825866},{"$f":"MAX(J$8,MIN(J$9,J343+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J343,DetRates!J$17:J$23,1),1)))","v":0.8496394366197183},{"$f":"MAX(K$8,MIN(K$9,K343+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K343,DetRates!K$17:K$23,1),1)))","v":0.97873023498400402},{"$f":"MAX(L$8,MIN(L$9,L343+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L343,DetRates!L$17:L$23,1),1)))","v":0.85992491033810436}]
[{"$f":"(B345-2)*A$71","v":256},{"$f":"B329+1","v":18},1,7,"Major earthworks",5.690056052227396,{"$f":"IF($N345,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C345,0),G344,OFFSET(G$32,$C345,0),G344+OFFSET(G$50,$C345,0)))),G344)","v":2.6123908144227013},{"$f":"IF($N345,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C345,0),H344,OFFSET(H$32,$C345,0),H344+OFFSET(H$50,$C345,0)))),H344)","v":1.336465938087537},{"$f":"IF($N345,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C345,0),I344,OFFSET(I$32,$C345,0),I344+OFFSET(I$50,$C345,0)))),I344)","v":1.2390100924825866},{"$f":"IF($N345,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C345,0),J344,OFFSET(J$32,$C345,0),J344+OFFSET(J$50,$C345,0)))),J344)","v":0.8496394366197183},{"$f":"IF($N345,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C345,0),K344,OFFSET(K$32,$C345,0),K344+OFFSET(K$50,$C345,0)))),K344)","v":0.97873023498400402},{"$f":"IF($N345,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C345,0),L344,OFFSET(L$32,$C345,0),L344+OFFSET(L$50,$C345,0)))),L344)","v":0.85992491033810436},null,{"$f":"AND(OR(P345:V345),AA345)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C345,0),FALSE,F344>=OFFSET(P$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C345,0),FALSE,G344>=OFFSET(Q$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C345,0),FALSE,H344>=OFFSET(R$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C345,0),FALSE,I344>=OFFSET(S$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C345,0),FALSE,J344>=OFFSET(T$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C345,0),FALSE,K344>=OFFSET(U$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C345,0),FALSE,L344>=OFFSET(V$32,$C345,0),(OFFSET($W$50,$C345,$B345)))","v":false},null,{"$f":"0+N345","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C345,0),OFFSET($X$73:$X$87,$A345,0))>0","v":false},{"$f":"IF(Y345,0,Z329+X329)","v":0},{"$f":"Z345<OFFSET(Z$15,C345,0)","v":true}]
[256,18,{"$f":"C330","v":2},6,"Minor earthworks",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C346,0),OFFSET($X$73:$X$87,$A346,0))>0","v":false},0,true]
[256,18,3,5,"Burrow filling",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,4,true]
[256,18,4,4,"Drainage replacement",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,5,3,"Drainage repair",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[256,18,6,2,"Drainage clearance",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[256,18,7,1,"Vegetation clearance",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[256,18,8,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,9,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,10,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,11,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,12,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,13,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,14,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[256,18,15,0,"[not used]",5.690056052227396,2.6123908144227013,1.336465938087537,1.2390100924825866,0.8496394366197183,0.97873023498400402,0.85992491033810436,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B345+1","v":19},17,null,{"$f":"E344","v":"Unconstrained deterioration"},6.8569121856313142,{"$f":"MAX(G$8,MIN(G$9,G359+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G359,DetRates!G$17:G$23,1),1)))","v":2.6917951595879401},{"$f":"MAX(H$8,MIN(H$9,H359+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H359,DetRates!H$17:H$23,1),1)))","v":1.3654773107852025},{"$f":"MAX(I$8,MIN(I$9,I359+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I359,DetRates!I$17:I$23,1),1)))","v":1.7893231570993686},{"$f":"MAX(J$8,MIN(J$9,J359+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J359,DetRates!J$17:J$23,1),1)))","v":0.96618591549295774},{"$f":"MAX(K$8,MIN(K$9,K359+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K359,DetRates!K$17:K$23,1),1)))","v":1.4680953524760061},{"$f":"MAX(L$8,MIN(L$9,L359+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L359,DetRates!L$17:L$23,1),1)))","v":0.90769851646799904}]
[{"$f":"(B361-2)*A$71","v":272},{"$f":"B345+1","v":19},1,7,"Major earthworks",{"$f":"$F$11*(MAX(G361,H361)+MAX(I361,J361)+K361+L361)","v":6.8569121856313142},{"$f":"IF($N361,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C361,0),G360,OFFSET(G$32,$C361,0),G360+OFFSET(G$50,$C361,0)))),G360)","v":2.6917951595879401},{"$f":"IF($N361,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C361,0),H360,OFFSET(H$32,$C361,0),H360+OFFSET(H$50,$C361,0)))),H360)","v":1.3654773107852025},{"$f":"IF($N361,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C361,0),I360,OFFSET(I$32,$C361,0),I360+OFFSET(I$50,$C361,0)))),I360)","v":1.7893231570993686},{"$f":"IF($N361,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C361,0),J360,OFFSET(J$32,$C361,0),J360+OFFSET(J$50,$C361,0)))),J360)","v":0.96618591549295774},{"$f":"IF($N361,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C361,0),K360,OFFSET(K$32,$C361,0),K360+OFFSET(K$50,$C361,0)))),K360)","v":1.4680953524760061},{"$f":"IF($N361,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C361,0),L360,OFFSET(L$32,$C361,0),L360+OFFSET(L$50,$C361,0)))),L360)","v":0.90769851646799904},null,{"$f":"AND(OR(P361:V361),AA361)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C361,0),FALSE,F360>=OFFSET(P$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C361,0),FALSE,G360>=OFFSET(Q$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C361,0),FALSE,H360>=OFFSET(R$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C361,0),FALSE,I360>=OFFSET(S$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C361,0),FALSE,J360>=OFFSET(T$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C361,0),FALSE,K360>=OFFSET(U$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C361,0),FALSE,L360>=OFFSET(V$32,$C361,0),(OFFSET($W$50,$C361,$B361)))","v":false},null,{"$f":"0+N361","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C361,0),OFFSET($X$73:$X$87,$A361,0))>0","v":false},{"$f":"IF(Y361,0,Z345+X345)","v":0},{"$f":"Z361<OFFSET(Z$15,C361,0)","v":true}]
[272,19,{"$f":"C346","v":2},6,"Minor earthworks",6.8569121856313142,2.6917951595879401,1.3654773107852025,1.7893231570993686,0.96618591549295774,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,3,5,"Burrow filling",6.8569121856313142,2.6917951595879401,1.3654773107852025,1.7893231570993686,0.96618591549295774,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,4,true]
[272,19,4,4,"Drainage replacement",6.8569121856313142,2.6917951595879401,1.3654773107852025,1.7893231570993686,0.96618591549295774,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,5,3,"Drainage repair",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,true,null,false,false,false,true,false,false,false,null,1,false,3,true]
[272,19,6,2,"Drainage clearance",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,3,true]
[272,19,7,1,"Vegetation clearance",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,1,true]
[272,19,8,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,9,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,10,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,11,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,12,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,13,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,14,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[272,19,15,0,"[not used]",5.8569121856313142,2.6917951595879401,1.3654773107852025,0.78932315709936862,-0.5,1.4680953524760061,0.90769851646799904,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B361+1","v":20},18,null,{"$f":"E360","v":"Unconstrained deterioration"},6.6423402673244656,{"$f":"MAX(G$8,MIN(G$9,G375+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G375,DetRates!G$17:G$23,1),1)))","v":2.771199504753179},{"$f":"MAX(H$8,MIN(H$9,H375+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H375,DetRates!H$17:H$23,1),1)))","v":1.394488683482868},{"$f":"MAX(I$8,MIN(I$9,I375+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I375,DetRates!I$17:I$23,1),1)))","v":1.0618612170081847},{"$f":"MAX(J$8,MIN(J$9,J375+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J375,DetRates!J$17:J$23,1),1)))","v":-0.38290539499036608},{"$f":"MAX(K$8,MIN(K$9,K375+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K375,DetRates!K$17:K$23,1),1)))","v":1.853807422965208},{"$f":"MAX(L$8,MIN(L$9,L375+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L375,DetRates!L$17:L$23,1),1)))","v":0.95547212259789371}]
[{"$f":"(B377-2)*A$71","v":288},{"$f":"B361+1","v":20},1,7,"Major earthworks",6.6423402673244656,{"$f":"IF($N377,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C377,0),G376,OFFSET(G$32,$C377,0),G376+OFFSET(G$50,$C377,0)))),G376)","v":2.771199504753179},{"$f":"IF($N377,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C377,0),H376,OFFSET(H$32,$C377,0),H376+OFFSET(H$50,$C377,0)))),H376)","v":1.394488683482868},{"$f":"IF($N377,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C377,0),I376,OFFSET(I$32,$C377,0),I376+OFFSET(I$50,$C377,0)))),I376)","v":1.0618612170081847},{"$f":"IF($N377,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C377,0),J376,OFFSET(J$32,$C377,0),J376+OFFSET(J$50,$C377,0)))),J376)","v":-0.38290539499036608},{"$f":"IF($N377,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C377,0),K376,OFFSET(K$32,$C377,0),K376+OFFSET(K$50,$C377,0)))),K376)","v":1.853807422965208},{"$f":"IF($N377,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C377,0),L376,OFFSET(L$32,$C377,0),L376+OFFSET(L$50,$C377,0)))),L376)","v":0.95547212259789371},null,{"$f":"AND(OR(P377:V377),AA377)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C377,0),FALSE,F376>=OFFSET(P$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C377,0),FALSE,G376>=OFFSET(Q$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C377,0),FALSE,H376>=OFFSET(R$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C377,0),FALSE,I376>=OFFSET(S$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C377,0),FALSE,J376>=OFFSET(T$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C377,0),FALSE,K376>=OFFSET(U$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C377,0),FALSE,L376>=OFFSET(V$32,$C377,0),(OFFSET($W$50,$C377,$B377)))","v":false},null,{"$f":"0+N377","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C377,0),OFFSET($X$73:$X$87,$A377,0))>0","v":false},{"$f":"IF(Y377,0,Z361+X361)","v":0},{"$f":"Z377<OFFSET(Z$15,C377,0)","v":true}]
[288,20,{"$f":"C362","v":2},6,"Minor earthworks",6.6423402673244656,2.771199504753179,1.394488683482868,1.0618612170081847,-0.38290539499036608,1.853807422965208,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C378,0),OFFSET($X$73:$X$87,$A378,0))>0","v":false},0,true]
[288,20,3,5,"Burrow filling",4.7885328443592572,2.771199504753179,1.394488683482868,1.0618612170081847,-0.38290539499036608,0,0.95547212259789371,null,true,null,false,false,false,false,false,true,false,null,1,false,4,true]
[288,20,4,4,"Drainage replacement",4.7885328443592572,2.771199504753179,1.394488683482868,1.0618612170081847,-0.38290539499036608,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,5,3,"Drainage repair",4.7885328443592572,2.771199504753179,1.394488683482868,1.0618612170081847,-0.38290539499036608,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,4,true]
[288,20,6,2,"Drainage clearance",4.2885328443592572,2.771199504753179,1.394488683482868,0.5618612170081847,0.5,0,0.95547212259789371,null,true,null,true,true,true,true,true,true,true,null,1,false,3,true]
[288,20,7,1,"Vegetation clearance",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,true,null,true,true,true,true,true,true,true,null,1,false,1,true]
[288,20,8,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,9,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,10,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,11,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,12,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,13,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,14,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[288,20,15,0,"[not used]",4.2885328443592572,2.771199504753179,0,0.5618612170081847,0.2,0,0.95547212259789371,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[null,{"$f":"B377+1","v":21},18,null,"Unconstrained deterioration",{"$f":"$F$11*(MAX(G392,H392)+MAX(I392,J392)+K392+L392)","v":5.1776139730552089},{"$f":"MAX(G$8,MIN(G$9,G391+INDEX(OFFSET(DetRates!N$17:N$23,0,DetRates!$D$10),MATCH(G391,DetRates!G$17:G$23,1),1)))","v":2.8506038499184179},{"$f":"MAX(H$8,MIN(H$9,H391+INDEX(OFFSET(DetRates!O$17:O$23,0,DetRates!$D$10),MATCH(H391,DetRates!H$17:H$23,1),1)))","v":0.32075708024905702},{"$f":"MAX(I$8,MIN(I$9,I391+INDEX(OFFSET(DetRates!P$17:P$23,0,DetRates!$D$10),MATCH(I391,DetRates!I$17:I$23,1),1)))","v":0.83439927691700078},{"$f":"MAX(J$8,MIN(J$9,J391+INDEX(OFFSET(DetRates!Q$17:Q$23,0,DetRates!$D$10),MATCH(J391,DetRates!J$17:J$23,1),1)))","v":0.31709460500963393},{"$f":"MAX(K$8,MIN(K$9,K391+INDEX(OFFSET(DetRates!R$17:R$23,0,DetRates!$D$10),MATCH(K391,DetRates!K$17:K$23,1),1)))","v":0.48936511749200201},{"$f":"MAX(L$8,MIN(L$9,L391+INDEX(OFFSET(DetRates!S$17:S$23,0,DetRates!$D$10),MATCH(L391,DetRates!L$17:L$23,1),1)))","v":1.0032457287277885}]
[{"$f":"(B393-2)*A$71","v":304},{"$f":"B377+1","v":21},{"$f":"C377","v":1},7,"Major earthworks",5.1776139730552089,{"$f":"IF($N393,MAX(G$8,MIN(G$9,CHOOSE(OFFSET(G$15,$C393,0),G392,OFFSET(G$32,$C393,0),G392+OFFSET(G$50,$C393,0)))),G392)","v":2.8506038499184179},{"$f":"IF($N393,MAX(H$8,MIN(H$9,CHOOSE(OFFSET(H$15,$C393,0),H392,OFFSET(H$32,$C393,0),H392+OFFSET(H$50,$C393,0)))),H392)","v":0.32075708024905702},{"$f":"IF($N393,MAX(I$8,MIN(I$9,CHOOSE(OFFSET(I$15,$C393,0),I392,OFFSET(I$32,$C393,0),I392+OFFSET(I$50,$C393,0)))),I392)","v":0.83439927691700078},{"$f":"IF($N393,MAX(J$8,MIN(J$9,CHOOSE(OFFSET(J$15,$C393,0),J392,OFFSET(J$32,$C393,0),J392+OFFSET(J$50,$C393,0)))),J392)","v":0.31709460500963393},{"$f":"IF($N393,MAX(K$8,MIN(K$9,CHOOSE(OFFSET(K$15,$C393,0),K392,OFFSET(K$32,$C393,0),K392+OFFSET(K$50,$C393,0)))),K392)","v":0.48936511749200201},{"$f":"IF($N393,MAX(L$8,MIN(L$9,CHOOSE(OFFSET(L$15,$C393,0),L392,OFFSET(L$32,$C393,0),L392+OFFSET(L$50,$C393,0)))),L392)","v":1.0032457287277885},null,{"$f":"AND(OR(P393:V393),AA393)","v":false},null,{"$f":"CHOOSE(OFFSET(P$15,$C393,0),FALSE,F392>=OFFSET(P$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},{"$f":"CHOOSE(OFFSET(Q$15,$C393,0),FALSE,G392>=OFFSET(Q$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},{"$f":"CHOOSE(OFFSET(R$15,$C393,0),FALSE,H392>=OFFSET(R$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},{"$f":"CHOOSE(OFFSET(S$15,$C393,0),FALSE,I392>=OFFSET(S$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},{"$f":"CHOOSE(OFFSET(T$15,$C393,0),FALSE,J392>=OFFSET(T$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},{"$f":"CHOOSE(OFFSET(U$15,$C393,0),FALSE,K392>=OFFSET(U$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},{"$f":"CHOOSE(OFFSET(V$15,$C393,0),FALSE,L392>=OFFSET(V$32,$C393,0),(OFFSET($W$50,$C393,$B393)))","v":false},null,{"$f":"0+N393","v":0},{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C393,0),OFFSET($X$73:$X$87,$A393,0))>0","v":false},{"$f":"IF(Y393,0,Z377+X377)","v":0},{"$f":"Z393<OFFSET(Z$15,C393,0)","v":true}]
[304,21,2,6,{"$f":"E378","v":"Minor earthworks"},5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,{"$f":"MMULT(OFFSET($AB$15:$AP$15,$C394,0),OFFSET($X$73:$X$87,$A394,0))>0","v":false},0,true]
[304,21,3,5,"Burrow filling",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,5,true]
[304,21,4,4,"Drainage replacement",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,5,3,"Drainage repair",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,4,true]
[304,21,6,2,"Drainage clearance",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,4,true]
[304,21,7,1,"Vegetation clearance",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,2,true]
[304,21,8,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,9,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,10,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,11,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,12,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,13,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,14,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]
[304,21,15,0,"[not used]",5.1776139730552089,2.8506038499184179,0.32075708024905702,0.83439927691700078,0.31709460500963393,0.48936511749200201,1.0032457287277885,null,false,null,false,false,false,false,false,false,false,null,0,false,0,true]

{"sheet":"Results","index":28,"n_rows":175,"n_cols":34,"rows_kept":175,"cut":false,"hidden":false,"merged":[[56,3,56,24],[76,3,76,24],[96,3,96,24]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Summary of Projected Values"]
[null,null,"This sheet shows the collation of results from the Projection with additional cost and impact evaluation."]
[null,null,"Data from here is carried to the output sheets"]
[null,null,"There is no user input on this sheet."]
[null,null,null,"Period",5,"years"]
[null,"Intervention schedule",null,"Years:",{"$f":"TEXT(1,\"00\") &\"-\"& TEXT($E$6,\"00\")","v":"01-05"},{"$f":"TEXT(LEFT(E7,2)+$E$6,\"00\") &\"-\"& TEXT(RIGHT(E7,2)+$E$6,\"00\")","v":"06-10"},"11-15","16-20","21-25","26-30","31-35","36-40","41-45","46-50","51-55","56-60","61-65","66-70","71-75","76-80","81-85","86-90","91-95","96-100","101-05"]
[null,null,null,"Period:",1,{"$f":"E8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,"Row offset:",{"$f":"Projection!$A$71*(E8-1)","v":0},{"$f":"Projection!$A$71*(F8-1)","v":16},{"$f":"Projection!$A$71*(G8-1)","v":32},{"$f":"Projection!$A$71*(H8-1)","v":48},{"$f":"Projection!$A$71*(I8-1)","v":64},{"$f":"Projection!$A$71*(J8-1)","v":80},{"$f":"Projection!$A$71*(K8-1)","v":96},{"$f":"Projection!$A$71*(L8-1)","v":112},{"$f":"Projection!$A$71*(M8-1)","v":128},{"$f":"Projection!$A$71*(N8-1)","v":144},{"$f":"Projection!$A$71*(O8-1)","v":160},{"$f":"Projection!$A$71*(P8-1)","v":176},{"$f":"Projection!$A$71*(Q8-1)","v":192},{"$f":"Projection!$A$71*(R8-1)","v":208},{"$f":"Projection!$A$71*(S8-1)","v":224},{"$f":"Projection!$A$71*(T8-1)","v":240},{"$f":"Projection!$A$71*(U8-1)","v":256},{"$f":"Projection!$A$71*(V8-1)","v":272},{"$f":"Projection!$A$71*(W8-1)","v":288},{"$f":"Projection!$A$71*(X8-1)","v":304},{"$f":"Projection!$A$71*(Y8-1)","v":320}]
["Seq","Intv.","Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[{"$f":"IntvTriggers!C16","v":7},1,{"$f":"IF(IntvTriggers!D16=0,\"[unused]\",IntvTriggers!D16)","v":"Vegetation clearance"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A11,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,O$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A11,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A11,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,Y$9+$A11,0)*1","v":0},null,{"$f":"SUM(E11:Y11)","v":2}]
[{"$f":"IntvTriggers!C17","v":6},2,{"$f":"IF(IntvTriggers!D17=0,\"[unused]\",IntvTriggers!D17)","v":"Drainage clearance"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A12,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,J$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A12,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,O$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A12,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,T$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A12,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A12,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,Y$9+$A12,0)*1","v":0},null,{"$f":"SUM(E12:Y12)","v":4}]
[{"$f":"IntvTriggers!C18","v":5},3,{"$f":"IF(IntvTriggers!D18=0,\"[unused]\",IntvTriggers!D18)","v":"Drainage repair"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A13,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,J$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A13,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,O$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A13,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,S$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A13,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,X$9+$A13,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A13,0)*1","v":0},null,4]
[{"$f":"IntvTriggers!C19","v":4},4,{"$f":"IF(IntvTriggers!D19=0,\"[unused]\",IntvTriggers!D19)","v":"Drainage replacement"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A14,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A14,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C20","v":3},5,{"$f":"IF(IntvTriggers!D20=0,\"[unused]\",IntvTriggers!D20)","v":"Burrow filling"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A15,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,I$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A15,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,M$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A15,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,Q$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A15,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,U$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A15,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A15,0)*1","v":1},{"$f":"OFFSET(Projection!$N$72,Y$9+$A15,0)*1","v":0},null,5]
[{"$f":"IntvTriggers!C21","v":2},6,{"$f":"IF(IntvTriggers!D21=0,\"[unused]\",IntvTriggers!D21)","v":"Minor earthworks"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A16,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A16,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C22","v":1},7,{"$f":"IF(IntvTriggers!D22=0,\"[unused]\",IntvTriggers!D22)","v":"Major earthworks"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A17,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A17,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C23","v":0},8,{"$f":"IF(IntvTriggers!D23=0,\"[unused]\",IntvTriggers!D23)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A18,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A18,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C24","v":0},9,{"$f":"IF(IntvTriggers!D24=0,\"[unused]\",IntvTriggers!D24)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A19,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A19,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C25","v":0},10,{"$f":"IF(IntvTriggers!D25=0,\"[unused]\",IntvTriggers!D25)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A20,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A20,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C26","v":0},11,{"$f":"IF(IntvTriggers!D26=0,\"[unused]\",IntvTriggers!D26)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A21,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A21,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C27","v":0},12,{"$f":"IF(IntvTriggers!D27=0,\"[unused]\",IntvTriggers!D27)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A22,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A22,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C28","v":0},13,{"$f":"IF(IntvTriggers!D28=0,\"[unused]\",IntvTriggers!D28)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A23,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A23,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C29","v":0},14,{"$f":"IF(IntvTriggers!D29=0,\"[unused]\",IntvTriggers!D29)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A24,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A24,0)*1","v":0},null,0]
[{"$f":"IntvTriggers!C30","v":0},15,{"$f":"IF(IntvTriggers!D30=0,\"[unused]\",IntvTriggers!D30)","v":"[unused]"},null,{"$f":"OFFSET(Projection!$N$72,E$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,F$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,G$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,H$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,I$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,J$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,K$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,L$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,M$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,N$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,O$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,P$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Q$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,R$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,S$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,T$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,U$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,V$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,W$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,X$9+$A25,0)*1","v":0},{"$f":"OFFSET(Projection!$N$72,Y$9+$A25,0)*1","v":0},null,0]
[]
[null,"Costs by Intervention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash","Disc't",0]
[null,{"$f":"B$11","v":1},{"$f":"C$11","v":"Vegetation clearance"},null,{"$f":"E11*IntvCosts!$H16","v":0},{"$f":"F11*IntvCosts!$H16","v":0},{"$f":"G11*IntvCosts!$H16","v":0},{"$f":"H11*IntvCosts!$H16","v":0},{"$f":"I11*IntvCosts!$H16","v":0},{"$f":"J11*IntvCosts!$H16","v":0},{"$f":"K11*IntvCosts!$H16","v":0},{"$f":"L11*IntvCosts!$H16","v":0},{"$f":"M11*IntvCosts!$H16","v":0},{"$f":"N11*IntvCosts!$H16","v":935},{"$f":"O11*IntvCosts!$H16","v":0},{"$f":"P11*IntvCosts!$H16","v":0},{"$f":"Q11*IntvCosts!$H16","v":0},{"$f":"R11*IntvCosts!$H16","v":0},{"$f":"S11*IntvCosts!$H16","v":0},{"$f":"T11*IntvCosts!$H16","v":0},{"$f":"U11*IntvCosts!$H16","v":0},{"$f":"V11*IntvCosts!$H16","v":0},{"$f":"W11*IntvCosts!$H16","v":0},{"$f":"X11*IntvCosts!$H16","v":935},{"$f":"Y11*IntvCosts!$H16","v":0},null,null,null,{"$f":"SUM(E28:Y28)","v":1870},{"$f":"SUMPRODUCT(E28:Y28,OFFSET(E$147:Y$147,AE$27,0))","v":443.85514356898489}]
[null,{"$f":"B$12","v":2},{"$f":"C$12","v":"Drainage clearance"},null,{"$f":"E12*IntvCosts!$H17","v":0},{"$f":"F12*IntvCosts!$H17","v":0},{"$f":"G12*IntvCosts!$H17","v":0},{"$f":"H12*IntvCosts!$H17","v":0},{"$f":"I12*IntvCosts!$H17","v":2655},{"$f":"J12*IntvCosts!$H17","v":0},{"$f":"K12*IntvCosts!$H17","v":0},{"$f":"L12*IntvCosts!$H17","v":0},{"$f":"M12*IntvCosts!$H17","v":0},{"$f":"N12*IntvCosts!$H17","v":2655},{"$f":"O12*IntvCosts!$H17","v":0},{"$f":"P12*IntvCosts!$H17","v":0},{"$f":"Q12*IntvCosts!$H17","v":0},{"$f":"R12*IntvCosts!$H17","v":0},{"$f":"S12*IntvCosts!$H17","v":2655},{"$f":"T12*IntvCosts!$H17","v":0},{"$f":"U12*IntvCosts!$H17","v":0},{"$f":"V12*IntvCosts!$H17","v":0},{"$f":"W12*IntvCosts!$H17","v":0},{"$f":"X12*IntvCosts!$H17","v":2655},{"$f":"Y12*IntvCosts!$H17","v":0},null,null,null,{"$f":"SUM(E29:Y29)","v":10620},3485.6405150280966]
[null,{"$f":"B$13","v":3},{"$f":"C$13","v":"Drainage repair"},null,{"$f":"E13*IntvCosts!$H18","v":0},{"$f":"F13*IntvCosts!$H18","v":0},{"$f":"G13*IntvCosts!$H18","v":0},{"$f":"H13*IntvCosts!$H18","v":0},{"$f":"I13*IntvCosts!$H18","v":5200},{"$f":"J13*IntvCosts!$H18","v":0},{"$f":"K13*IntvCosts!$H18","v":0},{"$f":"L13*IntvCosts!$H18","v":0},{"$f":"M13*IntvCosts!$H18","v":0},{"$f":"N13*IntvCosts!$H18","v":5200},{"$f":"O13*IntvCosts!$H18","v":0},{"$f":"P13*IntvCosts!$H18","v":0},{"$f":"Q13*IntvCosts!$H18","v":0},{"$f":"R13*IntvCosts!$H18","v":5200},{"$f":"S13*IntvCosts!$H18","v":0},{"$f":"T13*IntvCosts!$H18","v":0},{"$f":"U13*IntvCosts!$H18","v":0},{"$f":"V13*IntvCosts!$H18","v":0},{"$f":"W13*IntvCosts!$H18","v":5200},{"$f":"X13*IntvCosts!$H18","v":0},{"$f":"Y13*IntvCosts!$H18","v":0},null,null,null,20800,7026.521556028797]
[null,{"$f":"B$14","v":4},{"$f":"C$14","v":"Drainage replacement"},null,{"$f":"E14*IntvCosts!$H19","v":0},{"$f":"F14*IntvCosts!$H19","v":0},{"$f":"G14*IntvCosts!$H19","v":0},{"$f":"H14*IntvCosts!$H19","v":0},{"$f":"I14*IntvCosts!$H19","v":0},{"$f":"J14*IntvCosts!$H19","v":0},{"$f":"K14*IntvCosts!$H19","v":0},{"$f":"L14*IntvCosts!$H19","v":0},{"$f":"M14*IntvCosts!$H19","v":0},{"$f":"N14*IntvCosts!$H19","v":0},{"$f":"O14*IntvCosts!$H19","v":0},{"$f":"P14*IntvCosts!$H19","v":0},{"$f":"Q14*IntvCosts!$H19","v":0},{"$f":"R14*IntvCosts!$H19","v":0},{"$f":"S14*IntvCosts!$H19","v":0},{"$f":"T14*IntvCosts!$H19","v":0},{"$f":"U14*IntvCosts!$H19","v":0},{"$f":"V14*IntvCosts!$H19","v":0},{"$f":"W14*IntvCosts!$H19","v":0},{"$f":"X14*IntvCosts!$H19","v":0},{"$f":"Y14*IntvCosts!$H19","v":0},null,null,null,0,0]
[null,{"$f":"B$15","v":5},{"$f":"C$15","v":"Burrow filling"},null,{"$f":"E15*IntvCosts!$H20","v":0},{"$f":"F15*IntvCosts!$H20","v":0},{"$f":"G15*IntvCosts!$H20","v":0},{"$f":"H15*IntvCosts!$H20","v":3595},{"$f":"I15*IntvCosts!$H20","v":0},{"$f":"J15*IntvCosts!$H20","v":0},{"$f":"K15*IntvCosts!$H20","v":0},{"$f":"L15*IntvCosts!$H20","v":3595},{"$f":"M15*IntvCosts!$H20","v":0},{"$f":"N15*IntvCosts!$H20","v":0},{"$f":"O15*IntvCosts!$H20","v":0},{"$f":"P15*IntvCosts!$H20","v":3595},{"$f":"Q15*IntvCosts!$H20","v":0},{"$f":"R15*IntvCosts!$H20","v":0},{"$f":"S15*IntvCosts!$H20","v":0},{"$f":"T15*IntvCosts!$H20","v":3595},{"$f":"U15*IntvCosts!$H20","v":0},{"$f":"V15*IntvCosts!$H20","v":0},{"$f":"W15*IntvCosts!$H20","v":0},{"$f":"X15*IntvCosts!$H20","v":3595},{"$f":"Y15*IntvCosts!$H20","v":0},null,null,null,17975,6274.976969920137]
[null,{"$f":"B$16","v":6},{"$f":"C$16","v":"Minor earthworks"},null,{"$f":"E16*IntvCosts!$H21","v":0},{"$f":"F16*IntvCosts!$H21","v":0},{"$f":"G16*IntvCosts!$H21","v":0},{"$f":"H16*IntvCosts!$H21","v":0},{"$f":"I16*IntvCosts!$H21","v":0},{"$f":"J16*IntvCosts!$H21","v":0},{"$f":"K16*IntvCosts!$H21","v":0},{"$f":"L16*IntvCosts!$H21","v":0},{"$f":"M16*IntvCosts!$H21","v":0},{"$f":"N16*IntvCosts!$H21","v":0},{"$f":"O16*IntvCosts!$H21","v":0},{"$f":"P16*IntvCosts!$H21","v":0},{"$f":"Q16*IntvCosts!$H21","v":0},{"$f":"R16*IntvCosts!$H21","v":0},{"$f":"S16*IntvCosts!$H21","v":0},{"$f":"T16*IntvCosts!$H21","v":0},{"$f":"U16*IntvCosts!$H21","v":0},{"$f":"V16*IntvCosts!$H21","v":0},{"$f":"W16*IntvCosts!$H21","v":0},{"$f":"X16*IntvCosts!$H21","v":0},{"$f":"Y16*IntvCosts!$H21","v":0},null,null,null,0,0]
[null,{"$f":"B$17","v":7},{"$f":"C$17","v":"Major earthworks"},null,{"$f":"E17*IntvCosts!$H22","v":0},{"$f":"F17*IntvCosts!$H22","v":0},{"$f":"G17*IntvCosts!$H22","v":0},{"$f":"H17*IntvCosts!$H22","v":0},{"$f":"I17*IntvCosts!$H22","v":0},{"$f":"J17*IntvCosts!$H22","v":0},{"$f":"K17*IntvCosts!$H22","v":0},{"$f":"L17*IntvCosts!$H22","v":0},{"$f":"M17*IntvCosts!$H22","v":0},{"$f":"N17*IntvCosts!$H22","v":0},{"$f":"O17*IntvCosts!$H22","v":0},{"$f":"P17*IntvCosts!$H22","v":0},{"$f":"Q17*IntvCosts!$H22","v":0},{"$f":"R17*IntvCosts!$H22","v":0},{"$f":"S17*IntvCosts!$H22","v":0},{"$f":"T17*IntvCosts!$H22","v":0},{"$f":"U17*IntvCosts!$H22","v":0},{"$f":"V17*IntvCosts!$H22","v":0},{"$f":"W17*IntvCosts!$H22","v":0},{"$f":"X17*IntvCosts!$H22","v":0},{"$f":"Y17*IntvCosts!$H22","v":0},null,null,null,0,0]
[null,{"$f":"B$18","v":8},{"$f":"C$18","v":"[unused]"},null,{"$f":"E18*IntvCosts!$H23","v":0},{"$f":"F18*IntvCosts!$H23","v":0},{"$f":"G18*IntvCosts!$H23","v":0},{"$f":"H18*IntvCosts!$H23","v":0},{"$f":"I18*IntvCosts!$H23","v":0},{"$f":"J18*IntvCosts!$H23","v":0},{"$f":"K18*IntvCosts!$H23","v":0},{"$f":"L18*IntvCosts!$H23","v":0},{"$f":"M18*IntvCosts!$H23","v":0},{"$f":"N18*IntvCosts!$H23","v":0},{"$f":"O18*IntvCosts!$H23","v":0},{"$f":"P18*IntvCosts!$H23","v":0},{"$f":"Q18*IntvCosts!$H23","v":0},{"$f":"R18*IntvCosts!$H23","v":0},{"$f":"S18*IntvCosts!$H23","v":0},{"$f":"T18*IntvCosts!$H23","v":0},{"$f":"U18*IntvCosts!$H23","v":0},{"$f":"V18*IntvCosts!$H23","v":0},{"$f":"W18*IntvCosts!$H23","v":0},{"$f":"X18*IntvCosts!$H23","v":0},{"$f":"Y18*IntvCosts!$H23","v":0},null,null,null,0,0]
[null,{"$f":"B$19","v":9},{"$f":"C$19","v":"[unused]"},null,{"$f":"E19*IntvCosts!$H24","v":0},{"$f":"F19*IntvCosts!$H24","v":0},{"$f":"G19*IntvCosts!$H24","v":0},{"$f":"H19*IntvCosts!$H24","v":0},{"$f":"I19*IntvCosts!$H24","v":0},{"$f":"J19*IntvCosts!$H24","v":0},{"$f":"K19*IntvCosts!$H24","v":0},{"$f":"L19*IntvCosts!$H24","v":0},{"$f":"M19*IntvCosts!$H24","v":0},{"$f":"N19*IntvCosts!$H24","v":0},{"$f":"O19*IntvCosts!$H24","v":0},{"$f":"P19*IntvCosts!$H24","v":0},{"$f":"Q19*IntvCosts!$H24","v":0},{"$f":"R19*IntvCosts!$H24","v":0},{"$f":"S19*IntvCosts!$H24","v":0},{"$f":"T19*IntvCosts!$H24","v":0},{"$f":"U19*IntvCosts!$H24","v":0},{"$f":"V19*IntvCosts!$H24","v":0},{"$f":"W19*IntvCosts!$H24","v":0},{"$f":"X19*IntvCosts!$H24","v":0},{"$f":"Y19*IntvCosts!$H24","v":0},null,null,null,0,0]
[null,{"$f":"B$20","v":10},{"$f":"C$20","v":"[unused]"},null,{"$f":"E20*IntvCosts!$H25","v":0},{"$f":"F20*IntvCosts!$H25","v":0},{"$f":"G20*IntvCosts!$H25","v":0},{"$f":"H20*IntvCosts!$H25","v":0},{"$f":"I20*IntvCosts!$H25","v":0},{"$f":"J20*IntvCosts!$H25","v":0},{"$f":"K20*IntvCosts!$H25","v":0},{"$f":"L20*IntvCosts!$H25","v":0},{"$f":"M20*IntvCosts!$H25","v":0},{"$f":"N20*IntvCosts!$H25","v":0},{"$f":"O20*IntvCosts!$H25","v":0},{"$f":"P20*IntvCosts!$H25","v":0},{"$f":"Q20*IntvCosts!$H25","v":0},{"$f":"R20*IntvCosts!$H25","v":0},{"$f":"S20*IntvCosts!$H25","v":0},{"$f":"T20*IntvCosts!$H25","v":0},{"$f":"U20*IntvCosts!$H25","v":0},{"$f":"V20*IntvCosts!$H25","v":0},{"$f":"W20*IntvCosts!$H25","v":0},{"$f":"X20*IntvCosts!$H25","v":0},{"$f":"Y20*IntvCosts!$H25","v":0},null,null,null,0,0]
[null,{"$f":"B$21","v":11},{"$f":"C$21","v":"[unused]"},null,{"$f":"E21*IntvCosts!$H26","v":0},{"$f":"F21*IntvCosts!$H26","v":0},{"$f":"G21*IntvCosts!$H26","v":0},{"$f":"H21*IntvCosts!$H26","v":0},{"$f":"I21*IntvCosts!$H26","v":0},{"$f":"J21*IntvCosts!$H26","v":0},{"$f":"K21*IntvCosts!$H26","v":0},{"$f":"L21*IntvCosts!$H26","v":0},{"$f":"M21*IntvCosts!$H26","v":0},{"$f":"N21*IntvCosts!$H26","v":0},{"$f":"O21*IntvCosts!$H26","v":0},{"$f":"P21*IntvCosts!$H26","v":0},{"$f":"Q21*IntvCosts!$H26","v":0},{"$f":"R21*IntvCosts!$H26","v":0},{"$f":"S21*IntvCosts!$H26","v":0},{"$f":"T21*IntvCosts!$H26","v":0},{"$f":"U21*IntvCosts!$H26","v":0},{"$f":"V21*IntvCosts!$H26","v":0},{"$f":"W21*IntvCosts!$H26","v":0},{"$f":"X21*IntvCosts!$H26","v":0},{"$f":"Y21*IntvCosts!$H26","v":0},null,null,null,0,0]
[null,{"$f":"B$22","v":12},{"$f":"C$22","v":"[unused]"},null,{"$f":"E22*IntvCosts!$H27","v":0},{"$f":"F22*IntvCosts!$H27","v":0},{"$f":"G22*IntvCosts!$H27","v":0},{"$f":"H22*IntvCosts!$H27","v":0},{"$f":"I22*IntvCosts!$H27","v":0},{"$f":"J22*IntvCosts!$H27","v":0},{"$f":"K22*IntvCosts!$H27","v":0},{"$f":"L22*IntvCosts!$H27","v":0},{"$f":"M22*IntvCosts!$H27","v":0},{"$f":"N22*IntvCosts!$H27","v":0},{"$f":"O22*IntvCosts!$H27","v":0},{"$f":"P22*IntvCosts!$H27","v":0},{"$f":"Q22*IntvCosts!$H27","v":0},{"$f":"R22*IntvCosts!$H27","v":0},{"$f":"S22*IntvCosts!$H27","v":0},{"$f":"T22*IntvCosts!$H27","v":0},{"$f":"U22*IntvCosts!$H27","v":0},{"$f":"V22*IntvCosts!$H27","v":0},{"$f":"W22*IntvCosts!$H27","v":0},{"$f":"X22*IntvCosts!$H27","v":0},{"$f":"Y22*IntvCosts!$H27","v":0},null,null,null,0,0]
[null,{"$f":"B$23","v":13},{"$f":"C$23","v":"[unused]"},null,{"$f":"E23*IntvCosts!$H28","v":0},{"$f":"F23*IntvCosts!$H28","v":0},{"$f":"G23*IntvCosts!$H28","v":0},{"$f":"H23*IntvCosts!$H28","v":0},{"$f":"I23*IntvCosts!$H28","v":0},{"$f":"J23*IntvCosts!$H28","v":0},{"$f":"K23*IntvCosts!$H28","v":0},{"$f":"L23*IntvCosts!$H28","v":0},{"$f":"M23*IntvCosts!$H28","v":0},{"$f":"N23*IntvCosts!$H28","v":0},{"$f":"O23*IntvCosts!$H28","v":0},{"$f":"P23*IntvCosts!$H28","v":0},{"$f":"Q23*IntvCosts!$H28","v":0},{"$f":"R23*IntvCosts!$H28","v":0},{"$f":"S23*IntvCosts!$H28","v":0},{"$f":"T23*IntvCosts!$H28","v":0},{"$f":"U23*IntvCosts!$H28","v":0},{"$f":"V23*IntvCosts!$H28","v":0},{"$f":"W23*IntvCosts!$H28","v":0},{"$f":"X23*IntvCosts!$H28","v":0},{"$f":"Y23*IntvCosts!$H28","v":0},null,null,null,0,0]
[null,{"$f":"B$24","v":14},{"$f":"C$24","v":"[unused]"},null,{"$f":"E24*IntvCosts!$H29","v":0},{"$f":"F24*IntvCosts!$H29","v":0},{"$f":"G24*IntvCosts!$H29","v":0},{"$f":"H24*IntvCosts!$H29","v":0},{"$f":"I24*IntvCosts!$H29","v":0},{"$f":"J24*IntvCosts!$H29","v":0},{"$f":"K24*IntvCosts!$H29","v":0},{"$f":"L24*IntvCosts!$H29","v":0},{"$f":"M24*IntvCosts!$H29","v":0},{"$f":"N24*IntvCosts!$H29","v":0},{"$f":"O24*IntvCosts!$H29","v":0},{"$f":"P24*IntvCosts!$H29","v":0},{"$f":"Q24*IntvCosts!$H29","v":0},{"$f":"R24*IntvCosts!$H29","v":0},{"$f":"S24*IntvCosts!$H29","v":0},{"$f":"T24*IntvCosts!$H29","v":0},{"$f":"U24*IntvCosts!$H29","v":0},{"$f":"V24*IntvCosts!$H29","v":0},{"$f":"W24*IntvCosts!$H29","v":0},{"$f":"X24*IntvCosts!$H29","v":0},{"$f":"Y24*IntvCosts!$H29","v":0},null,null,null,0,0]
[null,{"$f":"B$25","v":15},{"$f":"C$25","v":"[unused]"},null,{"$f":"E25*IntvCosts!$H30","v":0},{"$f":"F25*IntvCosts!$H30","v":0},{"$f":"G25*IntvCosts!$H30","v":0},{"$f":"H25*IntvCosts!$H30","v":0},{"$f":"I25*IntvCosts!$H30","v":0},{"$f":"J25*IntvCosts!$H30","v":0},{"$f":"K25*IntvCosts!$H30","v":0},{"$f":"L25*IntvCosts!$H30","v":0},{"$f":"M25*IntvCosts!$H30","v":0},{"$f":"N25*IntvCosts!$H30","v":0},{"$f":"O25*IntvCosts!$H30","v":0},{"$f":"P25*IntvCosts!$H30","v":0},{"$f":"Q25*IntvCosts!$H30","v":0},{"$f":"R25*IntvCosts!$H30","v":0},{"$f":"S25*IntvCosts!$H30","v":0},{"$f":"T25*IntvCosts!$H30","v":0},{"$f":"U25*IntvCosts!$H30","v":0},{"$f":"V25*IntvCosts!$H30","v":0},{"$f":"W25*IntvCosts!$H30","v":0},{"$f":"X25*IntvCosts!$H30","v":0},{"$f":"Y25*IntvCosts!$H30","v":0},null,null,null,0,0]
[null,null,"Financial","Total",{"$f":"SUM(E28:E42)","v":0},0,0,3595,7855,0,0,3595,0,8790,0,3595,0,5200,2655,3595,0,0,5200,7185,0,null,null,null,{"$f":"SUM(AC28:AC42)","v":51265},{"$f":"SUM(AD28:AD42)","v":17230.994184546013}]
[null,"Costs by Category"]
[null,1,{"$f":"INDEX(IntvCosts!$D$12:$G$13,1,$B45)","v":"Labour"},{"$f":"INDEX(IntvCosts!$D$12:$G$13,2,$B45)","v":"Lab"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":2000},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":3000},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":2000},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":3500},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":2000},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":2000},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":1000},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":2000},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":2000},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":3500},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B45-1))","v":0},null,null,null,{"$f":"SUM(E45:Y45)","v":23000},{"$f":"SUMPRODUCT(E45:Y45,OFFSET(E$147:Y$147,AE$27,0))","v":7743.6697874942001}]
[null,2,{"$f":"INDEX(IntvCosts!$D$12:$G$13,1,$B46)","v":"Plant"},{"$f":"INDEX(IntvCosts!$D$12:$G$13,2,$B46)","v":"Plt"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":1550},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":4550},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":1550},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":4950},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":1550},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":3000},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":1550},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":1550},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":3000},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":3500},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B46-1))","v":0},null,null,null,{"$f":"SUM(E46:Y46)","v":26750},{"$f":"SUMPRODUCT(E46:Y46,OFFSET(E$147:Y$147,AE$27,0))","v":8984.0621754783624}]
[null,3,{"$f":"INDEX(IntvCosts!$D$12:$G$13,1,$B47)","v":"Materials"},{"$f":"INDEX(IntvCosts!$D$12:$G$13,2,$B47)","v":"Mnt"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":45},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":305},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":45},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":340},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":45},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":200},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":105},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":45},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":200},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":185},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B47-1))","v":0},null,null,null,{"$f":"SUM(E47:Y47)","v":1515},{"$f":"SUMPRODUCT(E47:Y47,OFFSET(E$147:Y$147,AE$27,0))","v":503.26222157345399}]
[null,4,{"$f":"INDEX(IntvCosts!$D$12:$G$13,1,$B48)","v":"Tax"},{"$f":"INDEX(IntvCosts!$D$12:$G$13,2,$B48)","v":"Tax"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$D$16:$D$30,0,$B48-1))","v":0},null,null,null,{"$f":"SUM(E48:Y48)","v":0},{"$f":"SUMPRODUCT(E48:Y48,OFFSET(E$147:Y$147,AE$27,0))","v":0}]
[null,null,"Financial","Total",{"$f":"SUM(E45:E48)","v":0},0,0,3595,7855,0,0,3595,0,8790,0,3595,0,5200,2655,3595,0,0,5200,7185,0,null,null,null,{"$f":"SUM(AC45:AC48)","v":51265},{"$f":"SUM(AD45:AD48)","v":17230.994184546016}]
[null,"Costs by Budget"]
[null,1,{"$f":"INDEX(IntvCosts!$J$12:$M$13,1,$B51)","v":"Maintenance"},{"$f":"INDEX(IntvCosts!$J$12:$M$13,2,$B51)","v":"Mnt"},{"$f":"SUMPRODUCT(E$28:E$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(F$28:F$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(G$28:G$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(H$28:H$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":3595},{"$f":"SUMPRODUCT(I$28:I$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":7595},{"$f":"SUMPRODUCT(J$28:J$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(K$28:K$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(L$28:L$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":3595},{"$f":"SUMPRODUCT(M$28:M$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(N$28:N$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":8530},{"$f":"SUMPRODUCT(O$28:O$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(P$28:P$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":3595},{"$f":"SUMPRODUCT(Q$28:Q$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(R$28:R$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":4940},{"$f":"SUMPRODUCT(S$28:S$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":2655},{"$f":"SUMPRODUCT(T$28:T$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":3595},{"$f":"SUMPRODUCT(U$28:U$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(V$28:V$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},{"$f":"SUMPRODUCT(W$28:W$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":4940},{"$f":"SUMPRODUCT(X$28:X$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":7185},{"$f":"SUMPRODUCT(Y$28:Y$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B51-1))","v":0},null,null,null,{"$f":"SUM(E51:Y51)","v":50225},{"$f":"SUMPRODUCT(E51:Y51,OFFSET(E$147:Y$147,AE$27,0))","v":16879.668106744575}]
[null,2,{"$f":"INDEX(IntvCosts!$J$12:$M$13,1,$B52)","v":"Capital"},{"$f":"INDEX(IntvCosts!$J$12:$M$13,2,$B52)","v":"Cap"},{"$f":"SUMPRODUCT(E$28:E$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(F$28:F$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(G$28:G$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(H$28:H$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(I$28:I$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":260},{"$f":"SUMPRODUCT(J$28:J$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(K$28:K$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(L$28:L$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(M$28:M$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(N$28:N$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":260},{"$f":"SUMPRODUCT(O$28:O$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(P$28:P$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(Q$28:Q$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(R$28:R$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":260},{"$f":"SUMPRODUCT(S$28:S$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(T$28:T$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(U$28:U$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(V$28:V$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(W$28:W$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":260},{"$f":"SUMPRODUCT(X$28:X$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},{"$f":"SUMPRODUCT(Y$28:Y$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B52-1))","v":0},null,null,null,{"$f":"SUM(E52:Y52)","v":1040},{"$f":"SUMPRODUCT(E52:Y52,OFFSET(E$147:Y$147,AE$27,0))","v":351.32607780143985}]
[null,3,{"$f":"INDEX(IntvCosts!$J$12:$M$13,1,$B53)","v":"Operational"},{"$f":"INDEX(IntvCosts!$J$12:$M$13,2,$B53)","v":"Ops"},{"$f":"SUMPRODUCT(E$28:E$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(F$28:F$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(G$28:G$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(H$28:H$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(I$28:I$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(J$28:J$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(K$28:K$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(L$28:L$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(M$28:M$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(N$28:N$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(O$28:O$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(P$28:P$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(Q$28:Q$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(R$28:R$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(S$28:S$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(T$28:T$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(U$28:U$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(V$28:V$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(W$28:W$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(X$28:X$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},{"$f":"SUMPRODUCT(Y$28:Y$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B53-1))","v":0},null,null,null,{"$f":"SUM(E53:Y53)","v":0},{"$f":"SUMPRODUCT(E53:Y53,OFFSET(E$147:Y$147,AE$27,0))","v":0}]
[null,4,{"$f":"INDEX(IntvCosts!$J$12:$M$13,1,$B54)","v":"Central Government"},{"$f":"INDEX(IntvCosts!$J$12:$M$13,2,$B54)","v":"Gov"},{"$f":"SUMPRODUCT(E$28:E$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(F$28:F$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(G$28:G$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(H$28:H$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(I$28:I$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(J$28:J$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(K$28:K$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(L$28:L$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(M$28:M$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(N$28:N$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(O$28:O$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(P$28:P$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(Q$28:Q$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(R$28:R$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(S$28:S$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(T$28:T$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(U$28:U$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(V$28:V$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(W$28:W$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(X$28:X$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},{"$f":"SUMPRODUCT(Y$28:Y$42,OFFSET(IntvCosts!$J$16:$J$30,0,$B54-1))","v":0},null,null,null,{"$f":"SUM(E54:Y54)","v":0},{"$f":"SUMPRODUCT(E54:Y54,OFFSET(E$147:Y$147,AE$27,0))","v":0}]
[null,null,"Financial","Total",{"$f":"SUM(E51:E54)","v":0},0,0,3595,7855,0,0,3595,0,8790,0,3595,0,5200,2655,3595,0,0,5200,7185,0,null,null,null,{"$f":"SUM(AC51:AC54)","v":51265},{"$f":"SUM(AD51:AD54)","v":17230.994184546016}]
[]
[0,"Environmental Impacts",null,{"$f":"OFFSET(IntvCosts!$O$12,0,$A57)&\"  [\" &OFFSET(IntvCosts!$O$14,0,$A57) &\"]\"","v":"Carbon Dioxide equivalent  [kg]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(IntvCosts!$O$14,0,$A57)&\" \"&OFFSET(IntvCosts!$O$13,0,$A57)","v":"kg CO2e"},{"$f":"\"Euro/\"&AA57","v":"Euro/kg CO2e"},"As Cash","Disc't",1]
[{"$f":"A57","v":0},{"$f":"B$11","v":1},{"$f":"C$11","v":"Vegetation clearance"},null,{"$f":"OFFSET(E$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(F$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(G$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(H$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(I$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(J$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(K$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(L$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(M$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(N$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":206.61196296296296},{"$f":"OFFSET(O$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(P$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(Q$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(R$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(S$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(T$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(U$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(V$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(W$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},{"$f":"OFFSET(X$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":206.61196296296296},{"$f":"OFFSET(Y$10,$B58,0)*OFFSET(IntvCosts!$O$15,$B58,$A58)","v":0},null,{"$f":"SUM(E58:Y58)","v":413.22392592592593},{"$f":"AB59","v":1.1000000000000001},{"$f":"AA58*AB58","v":454.54631851851855},{"$f":"SUMPRODUCT(E58:Y58,OFFSET(E$147:Y$147,AE$57,0))","v":116.23913660155037}]
[{"$f":"A58","v":0},{"$f":"B$12","v":2},{"$f":"C$12","v":"Drainage clearance"},null,{"$f":"OFFSET(E$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(F$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(G$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(H$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(I$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":22.693999999999999},{"$f":"OFFSET(J$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(K$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(L$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(M$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(N$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":22.693999999999999},{"$f":"OFFSET(O$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(P$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(Q$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(R$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(S$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":22.693999999999999},{"$f":"OFFSET(T$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(U$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(V$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(W$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},{"$f":"OFFSET(X$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":22.693999999999999},{"$f":"OFFSET(Y$10,$B59,0)*OFFSET(IntvCosts!$O$15,$B59,$A59)","v":0},null,{"$f":"SUM(E59:Y59)","v":90.775999999999996},1.1000000000000001,99.8536,33.714099716221995]
[0,{"$f":"B$13","v":3},{"$f":"C$13","v":"Drainage repair"},null,{"$f":"OFFSET(E$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(F$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(G$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(H$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(I$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":865.19461679862934},{"$f":"OFFSET(J$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(K$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(L$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(M$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(N$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":865.19461679862934},{"$f":"OFFSET(O$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(P$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(Q$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(R$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":865.19461679862934},{"$f":"OFFSET(S$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(T$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(U$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(V$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(W$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":865.19461679862934},{"$f":"OFFSET(X$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},{"$f":"OFFSET(Y$10,$B60,0)*OFFSET(IntvCosts!$O$15,$B60,$A60)","v":0},null,3460.7784671945174,1.1000000000000001,3806.8563139139692,1321.567682150755]
[0,{"$f":"B$14","v":4},{"$f":"C$14","v":"Drainage replacement"},null,{"$f":"OFFSET(E$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(F$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(G$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(H$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(I$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(J$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(K$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(L$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(M$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(N$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(O$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(P$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(Q$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(R$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(S$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(T$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(U$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(V$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(W$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(X$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},{"$f":"OFFSET(Y$10,$B61,0)*OFFSET(IntvCosts!$O$15,$B61,$A61)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$15","v":5},{"$f":"C$15","v":"Burrow filling"},null,{"$f":"OFFSET(E$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(F$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(G$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(H$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":56.460999999999999},{"$f":"OFFSET(I$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(J$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(K$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(L$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":56.460999999999999},{"$f":"OFFSET(M$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(N$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(O$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(P$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":56.460999999999999},{"$f":"OFFSET(Q$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(R$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(S$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(T$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":56.460999999999999},{"$f":"OFFSET(U$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(V$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(W$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},{"$f":"OFFSET(X$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":56.460999999999999},{"$f":"OFFSET(Y$10,$B62,0)*OFFSET(IntvCosts!$O$15,$B62,$A62)","v":0},null,282.30500000000001,1.1000000000000001,310.53550000000001,110.57344009166422]
[0,{"$f":"B$16","v":6},{"$f":"C$16","v":"Minor earthworks"},null,{"$f":"OFFSET(E$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(F$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(G$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(H$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(I$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(J$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(K$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(L$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(M$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(N$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(O$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(P$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(Q$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(R$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(S$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(T$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(U$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(V$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(W$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(X$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},{"$f":"OFFSET(Y$10,$B63,0)*OFFSET(IntvCosts!$O$15,$B63,$A63)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$17","v":7},{"$f":"C$17","v":"Major earthworks"},null,{"$f":"OFFSET(E$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(F$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(G$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(H$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(I$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(J$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(K$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(L$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(M$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(N$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(O$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(P$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(Q$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(R$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(S$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(T$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(U$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(V$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(W$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(X$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},{"$f":"OFFSET(Y$10,$B64,0)*OFFSET(IntvCosts!$O$15,$B64,$A64)","v":0},null,0,1.1000000000000001,{"$f":"AA64*AB64","v":0},0]
[0,{"$f":"B$18","v":8},{"$f":"C$18","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(F$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(G$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(H$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(I$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(J$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(K$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(L$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(M$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(N$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(O$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(P$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(Q$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(R$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(S$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(T$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(U$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(V$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(W$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(X$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},{"$f":"OFFSET(Y$10,$B65,0)*OFFSET(IntvCosts!$O$15,$B65,$A65)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$19","v":9},{"$f":"C$19","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(F$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(G$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(H$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(I$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(J$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(K$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(L$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(M$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(N$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(O$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(P$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(Q$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(R$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(S$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(T$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(U$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(V$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(W$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(X$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},{"$f":"OFFSET(Y$10,$B66,0)*OFFSET(IntvCosts!$O$15,$B66,$A66)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$20","v":10},{"$f":"C$20","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(F$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(G$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(H$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(I$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(J$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(K$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(L$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(M$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(N$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(O$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(P$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(Q$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(R$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(S$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(T$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(U$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(V$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(W$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(X$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},{"$f":"OFFSET(Y$10,$B67,0)*OFFSET(IntvCosts!$O$15,$B67,$A67)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$21","v":11},{"$f":"C$21","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(F$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(G$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(H$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(I$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(J$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(K$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(L$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(M$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(N$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(O$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(P$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(Q$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(R$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(S$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(T$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(U$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(V$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(W$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(X$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},{"$f":"OFFSET(Y$10,$B68,0)*OFFSET(IntvCosts!$O$15,$B68,$A68)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$22","v":12},{"$f":"C$22","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(F$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(G$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(H$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(I$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(J$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(K$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(L$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(M$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(N$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(O$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(P$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(Q$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(R$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(S$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(T$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(U$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(V$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(W$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(X$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},{"$f":"OFFSET(Y$10,$B69,0)*OFFSET(IntvCosts!$O$15,$B69,$A69)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$23","v":13},{"$f":"C$23","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(F$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(G$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(H$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(I$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(J$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(K$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(L$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(M$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(N$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(O$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(P$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(Q$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(R$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(S$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(T$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(U$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(V$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(W$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(X$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},{"$f":"OFFSET(Y$10,$B70,0)*OFFSET(IntvCosts!$O$15,$B70,$A70)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$24","v":14},{"$f":"C$24","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(F$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(G$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(H$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(I$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(J$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(K$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(L$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(M$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(N$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(O$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(P$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(Q$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(R$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(S$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(T$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(U$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(V$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(W$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(X$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},{"$f":"OFFSET(Y$10,$B71,0)*OFFSET(IntvCosts!$O$15,$B71,$A71)","v":0},null,0,1.1000000000000001,0,0]
[0,{"$f":"B$25","v":15},{"$f":"C$25","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(F$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(G$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(H$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(I$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(J$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(K$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(L$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(M$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(N$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(O$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(P$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(Q$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(R$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(S$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(T$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(U$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(V$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(W$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(X$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},{"$f":"OFFSET(Y$10,$B72,0)*OFFSET(IntvCosts!$O$15,$B72,$A72)","v":0},null,0,{"$f":"AB74","v":1.1000000000000001},0,0]
[0,null,{"$f":"OFFSET(IntvCosts!$O$12,0,$A73)","v":"Carbon Dioxide equivalent"},{"$f":"OFFSET(IntvCosts!$O$13,0,$A73)","v":"CO2e"},{"$f":"SUM(E58:E72)","v":0},0,0,56.460999999999999,887.8886167986293,0,0,56.460999999999999,0,1094.5005797615922,0,56.460999999999999,0,865.19461679862934,22.693999999999999,56.460999999999999,0,0,865.19461679862934,285.76696296296296,0,null,{"$f":"SUM(AA58:AA72)","v":4247.0833931204434}]
[0,null,"Cash equivalent","Euro",{"$f":"E73*$AB74","v":0},{"$f":"F73*$AB74","v":0},0,62.107100000000003,976.67747847849228,0,0,62.107100000000003,0,1203.9506377377515,0,62.107100000000003,0,951.7140784784923,24.9634,62.107100000000003,0,0,951.7140784784923,314.34365925925931,0,null,{"$f":"SUM(E74:Y74)","v":4671.7917324324881},{"$f":"OFFSET(IntvCosts!$O$32,0,$A74)","v":1.1000000000000001},{"$f":"SUM(AC58:AC72)","v":4671.7917324324881},{"$f":"SUM(AD58:AD72)","v":1582.0943585601915}]
[]
[]
[1,"Environmental Impacts",null,{"$f":"OFFSET(IntvCosts!$O$12,0,$A77)&\"  [\" &OFFSET(IntvCosts!$O$14,0,$A77) &\"]\"","v":"User-defined impact (2)  [unit2]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(IntvCosts!$O$14,0,$A77)&\" \"&OFFSET(IntvCosts!$O$13,0,$A77)","v":"unit2 EI-2"},{"$f":"\"Euro/\"&AA77","v":"Euro/unit2 EI-2"},"As Cash","Disc't"]
[{"$f":"A77","v":1},{"$f":"B$11","v":1},{"$f":"C$11","v":"Vegetation clearance"},null,{"$f":"OFFSET(E$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(F$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(G$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(H$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(I$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(J$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(K$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(L$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(M$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(N$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(O$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(P$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(Q$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(R$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(S$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(T$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(U$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(V$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(W$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(X$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},{"$f":"OFFSET(Y$10,$B78,0)*OFFSET(IntvCosts!$O$15,$B78,$A78)","v":0},null,{"$f":"SUM(E78:Y78)","v":0},{"$f":"AB79","v":2},{"$f":"AA78*AB78","v":0},{"$f":"SUMPRODUCT(E78:Y78,OFFSET(E$147:Y$147,AE$57,0))","v":0}]
[{"$f":"A78","v":1},{"$f":"B$12","v":2},{"$f":"C$12","v":"Drainage clearance"},null,{"$f":"OFFSET(E$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(F$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(G$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(H$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(I$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(J$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(K$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(L$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(M$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(N$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(O$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(P$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(Q$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(R$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(S$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(T$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(U$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(V$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(W$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(X$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},{"$f":"OFFSET(Y$10,$B79,0)*OFFSET(IntvCosts!$O$15,$B79,$A79)","v":0},null,0,2,0,0]
[1,{"$f":"B$13","v":3},{"$f":"C$13","v":"Drainage repair"},null,{"$f":"OFFSET(E$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(F$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(G$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(H$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(I$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(J$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(K$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(L$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(M$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(N$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(O$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(P$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(Q$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(R$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(S$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(T$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(U$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(V$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(W$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(X$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},{"$f":"OFFSET(Y$10,$B80,0)*OFFSET(IntvCosts!$O$15,$B80,$A80)","v":0},null,0,2,0,0]
[1,{"$f":"B$14","v":4},{"$f":"C$14","v":"Drainage replacement"},null,{"$f":"OFFSET(E$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(F$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(G$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(H$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(I$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(J$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(K$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(L$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(M$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(N$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(O$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(P$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(Q$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(R$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(S$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(T$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(U$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(V$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(W$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(X$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},{"$f":"OFFSET(Y$10,$B81,0)*OFFSET(IntvCosts!$O$15,$B81,$A81)","v":0},null,0,2,0,0]
[1,{"$f":"B$15","v":5},{"$f":"C$15","v":"Burrow filling"},null,{"$f":"OFFSET(E$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(F$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(G$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(H$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(I$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(J$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(K$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(L$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(M$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(N$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(O$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(P$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(Q$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(R$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(S$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(T$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(U$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(V$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(W$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(X$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},{"$f":"OFFSET(Y$10,$B82,0)*OFFSET(IntvCosts!$O$15,$B82,$A82)","v":0},null,0,2,0,0]
[1,{"$f":"B$16","v":6},{"$f":"C$16","v":"Minor earthworks"},null,{"$f":"OFFSET(E$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(F$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(G$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(H$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(I$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(J$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(K$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(L$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(M$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(N$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(O$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(P$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(Q$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(R$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(S$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(T$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(U$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(V$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(W$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(X$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},{"$f":"OFFSET(Y$10,$B83,0)*OFFSET(IntvCosts!$O$15,$B83,$A83)","v":0},null,0,2,0,0]
[1,{"$f":"B$17","v":7},{"$f":"C$17","v":"Major earthworks"},null,{"$f":"OFFSET(E$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(F$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(G$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(H$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(I$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(J$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(K$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(L$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(M$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(N$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(O$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(P$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(Q$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(R$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(S$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(T$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(U$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(V$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(W$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(X$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},{"$f":"OFFSET(Y$10,$B84,0)*OFFSET(IntvCosts!$O$15,$B84,$A84)","v":0},null,0,2,0,0]
[1,{"$f":"B$18","v":8},{"$f":"C$18","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(F$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(G$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(H$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(I$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(J$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(K$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(L$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(M$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(N$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(O$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(P$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(Q$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(R$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(S$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(T$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(U$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(V$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(W$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(X$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},{"$f":"OFFSET(Y$10,$B85,0)*OFFSET(IntvCosts!$O$15,$B85,$A85)","v":0},null,0,2,0,0]
[1,{"$f":"B$19","v":9},{"$f":"C$19","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(F$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(G$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(H$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(I$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(J$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(K$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(L$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(M$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(N$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(O$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(P$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(Q$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(R$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(S$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(T$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(U$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(V$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(W$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(X$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},{"$f":"OFFSET(Y$10,$B86,0)*OFFSET(IntvCosts!$O$15,$B86,$A86)","v":0},null,0,2,0,0]
[1,{"$f":"B$20","v":10},{"$f":"C$20","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(F$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(G$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(H$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(I$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(J$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(K$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(L$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(M$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(N$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(O$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(P$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(Q$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(R$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(S$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(T$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(U$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(V$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(W$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(X$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},{"$f":"OFFSET(Y$10,$B87,0)*OFFSET(IntvCosts!$O$15,$B87,$A87)","v":0},null,0,2,0,0]
[1,{"$f":"B$21","v":11},{"$f":"C$21","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(F$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(G$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(H$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(I$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(J$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(K$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(L$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(M$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(N$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(O$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(P$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(Q$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(R$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(S$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(T$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(U$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(V$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(W$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(X$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},{"$f":"OFFSET(Y$10,$B88,0)*OFFSET(IntvCosts!$O$15,$B88,$A88)","v":0},null,0,2,0,0]
[1,{"$f":"B$22","v":12},{"$f":"C$22","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(F$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(G$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(H$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(I$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(J$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(K$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(L$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(M$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(N$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(O$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(P$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(Q$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(R$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(S$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(T$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(U$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(V$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(W$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(X$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},{"$f":"OFFSET(Y$10,$B89,0)*OFFSET(IntvCosts!$O$15,$B89,$A89)","v":0},null,0,2,0,0]
[1,{"$f":"B$23","v":13},{"$f":"C$23","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(F$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(G$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(H$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(I$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(J$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(K$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(L$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(M$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(N$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(O$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(P$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(Q$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(R$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(S$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(T$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(U$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(V$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(W$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(X$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},{"$f":"OFFSET(Y$10,$B90,0)*OFFSET(IntvCosts!$O$15,$B90,$A90)","v":0},null,0,2,0,0]
[1,{"$f":"B$24","v":14},{"$f":"C$24","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(F$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(G$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(H$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(I$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(J$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(K$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(L$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(M$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(N$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(O$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(P$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(Q$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(R$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(S$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(T$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(U$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(V$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(W$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(X$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},{"$f":"OFFSET(Y$10,$B91,0)*OFFSET(IntvCosts!$O$15,$B91,$A91)","v":0},null,0,2,0,0]
[1,{"$f":"B$25","v":15},{"$f":"C$25","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(F$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(G$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(H$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(I$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(J$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(K$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(L$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(M$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(N$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(O$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(P$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(Q$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(R$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(S$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(T$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(U$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(V$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(W$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(X$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},{"$f":"OFFSET(Y$10,$B92,0)*OFFSET(IntvCosts!$O$15,$B92,$A92)","v":0},null,0,{"$f":"AB94","v":2},0,0]
[1,null,{"$f":"OFFSET(IntvCosts!$O$12,0,$A93)","v":"User-defined impact (2)"},{"$f":"OFFSET(IntvCosts!$O$13,0,$A93)","v":"EI-2"},{"$f":"SUM(E78:E92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AA78:AA92)","v":0}]
[1,null,"Cash equivalent","Euro",{"$f":"E93*$AB94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E94:Y94)","v":0},{"$f":"OFFSET(IntvCosts!$O$32,0,$A94)","v":2},{"$f":"SUM(AC78:AC92)","v":0},{"$f":"SUM(AD78:AD92)","v":0}]
[]
[]
[2,"Environmental Impacts",null,{"$f":"OFFSET(IntvCosts!$O$12,0,$A97)&\"  [\" &OFFSET(IntvCosts!$O$14,0,$A97) &\"]\"","v":"User-defined impact (3)  [unit3]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(IntvCosts!$O$14,0,$A97)&\" \"&OFFSET(IntvCosts!$O$13,0,$A97)","v":"unit3 EI-3"},{"$f":"\"Euro/\"&AA97","v":"Euro/unit3 EI-3"},"As Cash","Disc't"]
[{"$f":"A97","v":2},{"$f":"B$11","v":1},{"$f":"C$11","v":"Vegetation clearance"},null,{"$f":"OFFSET(E$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(F$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(G$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(H$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(I$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(J$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(K$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(L$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(M$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(N$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(O$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(P$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(Q$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(R$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(S$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(T$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(U$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(V$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(W$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(X$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},{"$f":"OFFSET(Y$10,$B98,0)*OFFSET(IntvCosts!$O$15,$B98,$A98)","v":0},null,{"$f":"SUM(E98:Y98)","v":0},{"$f":"AB99","v":3},{"$f":"AA98*AB98","v":0},{"$f":"SUMPRODUCT(E98:Y98,OFFSET(E$147:Y$147,AE$57,0))","v":0}]
[{"$f":"A98","v":2},{"$f":"B$12","v":2},{"$f":"C$12","v":"Drainage clearance"},null,{"$f":"OFFSET(E$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(F$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(G$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(H$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(I$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(J$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(K$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(L$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(M$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(N$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(O$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(P$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(Q$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(R$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(S$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(T$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(U$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(V$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(W$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(X$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},{"$f":"OFFSET(Y$10,$B99,0)*OFFSET(IntvCosts!$O$15,$B99,$A99)","v":0},null,0,3,0,0]
[2,{"$f":"B$13","v":3},{"$f":"C$13","v":"Drainage repair"},null,{"$f":"OFFSET(E$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(F$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(G$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(H$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(I$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(J$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(K$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(L$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(M$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(N$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(O$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(P$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(Q$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(R$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(S$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(T$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(U$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(V$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(W$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(X$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},{"$f":"OFFSET(Y$10,$B100,0)*OFFSET(IntvCosts!$O$15,$B100,$A100)","v":0},null,0,3,0,0]
[2,{"$f":"B$14","v":4},{"$f":"C$14","v":"Drainage replacement"},null,{"$f":"OFFSET(E$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(F$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(G$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(H$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(I$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(J$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(K$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(L$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(M$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(N$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(O$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(P$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(Q$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(R$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(S$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(T$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(U$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(V$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(W$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(X$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},{"$f":"OFFSET(Y$10,$B101,0)*OFFSET(IntvCosts!$O$15,$B101,$A101)","v":0},null,0,3,0,0]
[2,{"$f":"B$15","v":5},{"$f":"C$15","v":"Burrow filling"},null,{"$f":"OFFSET(E$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(F$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(G$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(H$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(I$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(J$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(K$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(L$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(M$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(N$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(O$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(P$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(Q$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(R$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(S$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(T$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(U$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(V$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(W$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(X$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},{"$f":"OFFSET(Y$10,$B102,0)*OFFSET(IntvCosts!$O$15,$B102,$A102)","v":0},null,0,3,0,0]
[2,{"$f":"B$16","v":6},{"$f":"C$16","v":"Minor earthworks"},null,{"$f":"OFFSET(E$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(F$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(G$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(H$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(I$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(J$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(K$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(L$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(M$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(N$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(O$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(P$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(Q$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(R$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(S$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(T$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(U$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(V$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(W$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(X$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},{"$f":"OFFSET(Y$10,$B103,0)*OFFSET(IntvCosts!$O$15,$B103,$A103)","v":0},null,0,3,0,0]
[2,{"$f":"B$17","v":7},{"$f":"C$17","v":"Major earthworks"},null,{"$f":"OFFSET(E$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(F$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(G$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(H$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(I$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(J$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(K$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(L$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(M$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(N$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(O$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(P$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(Q$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(R$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(S$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(T$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(U$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(V$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(W$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(X$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},{"$f":"OFFSET(Y$10,$B104,0)*OFFSET(IntvCosts!$O$15,$B104,$A104)","v":0},null,0,3,0,0]
[2,{"$f":"B$18","v":8},{"$f":"C$18","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(F$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(G$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(H$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(I$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(J$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(K$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(L$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(M$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(N$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(O$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(P$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(Q$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(R$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(S$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(T$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(U$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(V$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(W$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(X$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},{"$f":"OFFSET(Y$10,$B105,0)*OFFSET(IntvCosts!$O$15,$B105,$A105)","v":0},null,0,3,0,0]
[2,{"$f":"B$19","v":9},{"$f":"C$19","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(F$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(G$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(H$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(I$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(J$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(K$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(L$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(M$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(N$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(O$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(P$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(Q$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(R$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(S$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(T$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(U$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(V$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(W$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(X$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},{"$f":"OFFSET(Y$10,$B106,0)*OFFSET(IntvCosts!$O$15,$B106,$A106)","v":0},null,0,3,0,0]
[2,{"$f":"B$20","v":10},{"$f":"C$20","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(F$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(G$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(H$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(I$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(J$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(K$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(L$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(M$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(N$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(O$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(P$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(Q$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(R$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(S$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(T$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(U$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(V$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(W$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(X$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},{"$f":"OFFSET(Y$10,$B107,0)*OFFSET(IntvCosts!$O$15,$B107,$A107)","v":0},null,0,3,0,0]
[2,{"$f":"B$21","v":11},{"$f":"C$21","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(F$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(G$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(H$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(I$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(J$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(K$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(L$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(M$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(N$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(O$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(P$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(Q$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(R$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(S$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(T$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(U$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(V$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(W$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(X$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},{"$f":"OFFSET(Y$10,$B108,0)*OFFSET(IntvCosts!$O$15,$B108,$A108)","v":0},null,0,3,0,0]
[2,{"$f":"B$22","v":12},{"$f":"C$22","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(F$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(G$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(H$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(I$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(J$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(K$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(L$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(M$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(N$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(O$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(P$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(Q$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(R$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(S$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(T$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(U$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(V$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(W$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(X$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},{"$f":"OFFSET(Y$10,$B109,0)*OFFSET(IntvCosts!$O$15,$B109,$A109)","v":0},null,0,3,0,0]
[2,{"$f":"B$23","v":13},{"$f":"C$23","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(F$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(G$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(H$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(I$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(J$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(K$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(L$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(M$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(N$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(O$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(P$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(Q$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(R$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(S$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(T$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(U$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(V$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(W$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(X$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},{"$f":"OFFSET(Y$10,$B110,0)*OFFSET(IntvCosts!$O$15,$B110,$A110)","v":0},null,0,3,0,0]
[2,{"$f":"B$24","v":14},{"$f":"C$24","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(F$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(G$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(H$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(I$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(J$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(K$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(L$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(M$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(N$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(O$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(P$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(Q$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(R$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(S$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(T$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(U$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(V$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(W$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(X$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},{"$f":"OFFSET(Y$10,$B111,0)*OFFSET(IntvCosts!$O$15,$B111,$A111)","v":0},null,0,3,0,0]
[2,{"$f":"B$25","v":15},{"$f":"C$25","v":"[unused]"},null,{"$f":"OFFSET(E$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(F$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(G$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(H$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(I$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(J$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(K$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(L$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(M$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(N$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(O$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(P$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(Q$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(R$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(S$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(T$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(U$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(V$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(W$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(X$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},{"$f":"OFFSET(Y$10,$B112,0)*OFFSET(IntvCosts!$O$15,$B112,$A112)","v":0},null,0,{"$f":"AB114","v":3},0,0]
[2,null,{"$f":"OFFSET(IntvCosts!$O$12,0,$A113)","v":"User-defined impact (3)"},{"$f":"OFFSET(IntvCosts!$O$13,0,$A113)","v":"EI-3"},{"$f":"SUM(E98:E112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AA98:AA112)","v":0}]
[2,null,"Cash equivalent","Euro",{"$f":"E113*$AB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E114:Y114)","v":0},{"$f":"OFFSET(IntvCosts!$O$32,0,$A114)","v":3},{"$f":"SUM(AC98:AC112)","v":0},{"$f":"SUM(AD98:AD112)","v":0}]
[]
[]
[null,"Operational Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As Cash","Disc't",2,{"$f":"IntvCosts!T13","v":"Poss(N)"},{"$f":"IntvCosts!U13","v":"Poss(D)"},{"$f":"IntvCosts!V13","v":"TSR"}]
[null,{"$f":"B$11","v":1},{"$f":"C$11","v":"Vegetation clearance"},null,{"$f":"E11*IntvCosts!$W16","v":0},{"$f":"F11*IntvCosts!$W16","v":0},{"$f":"G11*IntvCosts!$W16","v":0},{"$f":"H11*IntvCosts!$W16","v":0},{"$f":"I11*IntvCosts!$W16","v":0},{"$f":"J11*IntvCosts!$W16","v":0},{"$f":"K11*IntvCosts!$W16","v":0},{"$f":"L11*IntvCosts!$W16","v":0},{"$f":"M11*IntvCosts!$W16","v":0},{"$f":"N11*IntvCosts!$W16","v":400},{"$f":"O11*IntvCosts!$W16","v":0},{"$f":"P11*IntvCosts!$W16","v":0},{"$f":"Q11*IntvCosts!$W16","v":0},{"$f":"R11*IntvCosts!$W16","v":0},{"$f":"S11*IntvCosts!$W16","v":0},{"$f":"T11*IntvCosts!$W16","v":0},{"$f":"U11*IntvCosts!$W16","v":0},{"$f":"V11*IntvCosts!$W16","v":0},{"$f":"W11*IntvCosts!$W16","v":0},{"$f":"X11*IntvCosts!$W16","v":400},{"$f":"Y11*IntvCosts!$W16","v":0},null,null,null,{"$f":"SUM(E118:Y118)","v":800},{"$f":"SUMPRODUCT(E118:Y118,OFFSET(E$147:Y$147,AE$117,0))","v":189.88455339849622},null,{"$f":"$AA11*IntvCosts!T16","v":0},{"$f":"$AA11*IntvCosts!U16","v":0},{"$f":"$AA11*IntvCosts!V16","v":4}]
[null,{"$f":"B$12","v":2},{"$f":"C$12","v":"Drainage clearance"},null,{"$f":"E12*IntvCosts!$W17","v":0},{"$f":"F12*IntvCosts!$W17","v":0},{"$f":"G12*IntvCosts!$W17","v":0},{"$f":"H12*IntvCosts!$W17","v":0},{"$f":"I12*IntvCosts!$W17","v":1400},{"$f":"J12*IntvCosts!$W17","v":0},{"$f":"K12*IntvCosts!$W17","v":0},{"$f":"L12*IntvCosts!$W17","v":0},{"$f":"M12*IntvCosts!$W17","v":0},{"$f":"N12*IntvCosts!$W17","v":1400},{"$f":"O12*IntvCosts!$W17","v":0},{"$f":"P12*IntvCosts!$W17","v":0},{"$f":"Q12*IntvCosts!$W17","v":0},{"$f":"R12*IntvCosts!$W17","v":0},{"$f":"S12*IntvCosts!$W17","v":1400},{"$f":"T12*IntvCosts!$W17","v":0},{"$f":"U12*IntvCosts!$W17","v":0},{"$f":"V12*IntvCosts!$W17","v":0},{"$f":"W12*IntvCosts!$W17","v":0},{"$f":"X12*IntvCosts!$W17","v":1400},{"$f":"Y12*IntvCosts!$W17","v":0},null,null,null,{"$f":"SUM(E119:Y119)","v":5600},{"$f":"SUMPRODUCT(E119:Y119,OFFSET(E$147:Y$147,AE$117,0))","v":1838.0025314649097},null,{"$f":"$AA12*IntvCosts!T17","v":4},{"$f":"$AA12*IntvCosts!U17","v":0},{"$f":"$AA12*IntvCosts!V17","v":8}]
[null,{"$f":"B$13","v":3},{"$f":"C$13","v":"Drainage repair"},null,{"$f":"E13*IntvCosts!$W18","v":0},{"$f":"F13*IntvCosts!$W18","v":0},{"$f":"G13*IntvCosts!$W18","v":0},{"$f":"H13*IntvCosts!$W18","v":0},{"$f":"I13*IntvCosts!$W18","v":1400},{"$f":"J13*IntvCosts!$W18","v":0},{"$f":"K13*IntvCosts!$W18","v":0},{"$f":"L13*IntvCosts!$W18","v":0},{"$f":"M13*IntvCosts!$W18","v":0},{"$f":"N13*IntvCosts!$W18","v":1400},{"$f":"O13*IntvCosts!$W18","v":0},{"$f":"P13*IntvCosts!$W18","v":0},{"$f":"Q13*IntvCosts!$W18","v":0},{"$f":"R13*IntvCosts!$W18","v":1400},{"$f":"S13*IntvCosts!$W18","v":0},{"$f":"T13*IntvCosts!$W18","v":0},{"$f":"U13*IntvCosts!$W18","v":0},{"$f":"V13*IntvCosts!$W18","v":0},{"$f":"W13*IntvCosts!$W18","v":1400},{"$f":"X13*IntvCosts!$W18","v":0},{"$f":"Y13*IntvCosts!$W18","v":0},null,null,null,5600,1891.7558035462148,null,{"$f":"$AA13*IntvCosts!T18","v":4},{"$f":"$AA13*IntvCosts!U18","v":0},{"$f":"$AA13*IntvCosts!V18","v":8}]
[null,{"$f":"B$14","v":4},{"$f":"C$14","v":"Drainage replacement"},null,{"$f":"E14*IntvCosts!$W19","v":0},{"$f":"F14*IntvCosts!$W19","v":0},{"$f":"G14*IntvCosts!$W19","v":0},{"$f":"H14*IntvCosts!$W19","v":0},{"$f":"I14*IntvCosts!$W19","v":0},{"$f":"J14*IntvCosts!$W19","v":0},{"$f":"K14*IntvCosts!$W19","v":0},{"$f":"L14*IntvCosts!$W19","v":0},{"$f":"M14*IntvCosts!$W19","v":0},{"$f":"N14*IntvCosts!$W19","v":0},{"$f":"O14*IntvCosts!$W19","v":0},{"$f":"P14*IntvCosts!$W19","v":0},{"$f":"Q14*IntvCosts!$W19","v":0},{"$f":"R14*IntvCosts!$W19","v":0},{"$f":"S14*IntvCosts!$W19","v":0},{"$f":"T14*IntvCosts!$W19","v":0},{"$f":"U14*IntvCosts!$W19","v":0},{"$f":"V14*IntvCosts!$W19","v":0},{"$f":"W14*IntvCosts!$W19","v":0},{"$f":"X14*IntvCosts!$W19","v":0},{"$f":"Y14*IntvCosts!$W19","v":0},null,null,null,0,0,null,{"$f":"$AA14*IntvCosts!T19","v":0},{"$f":"$AA14*IntvCosts!U19","v":0},{"$f":"$AA14*IntvCosts!V19","v":0}]
[null,{"$f":"B$15","v":5},{"$f":"C$15","v":"Burrow filling"},null,{"$f":"E15*IntvCosts!$W20","v":0},{"$f":"F15*IntvCosts!$W20","v":0},{"$f":"G15*IntvCosts!$W20","v":0},{"$f":"H15*IntvCosts!$W20","v":200},{"$f":"I15*IntvCosts!$W20","v":0},{"$f":"J15*IntvCosts!$W20","v":0},{"$f":"K15*IntvCosts!$W20","v":0},{"$f":"L15*IntvCosts!$W20","v":200},{"$f":"M15*IntvCosts!$W20","v":0},{"$f":"N15*IntvCosts!$W20","v":0},{"$f":"O15*IntvCosts!$W20","v":0},{"$f":"P15*IntvCosts!$W20","v":200},{"$f":"Q15*IntvCosts!$W20","v":0},{"$f":"R15*IntvCosts!$W20","v":0},{"$f":"S15*IntvCosts!$W20","v":0},{"$f":"T15*IntvCosts!$W20","v":200},{"$f":"U15*IntvCosts!$W20","v":0},{"$f":"V15*IntvCosts!$W20","v":0},{"$f":"W15*IntvCosts!$W20","v":0},{"$f":"X15*IntvCosts!$W20","v":200},{"$f":"Y15*IntvCosts!$W20","v":0},null,null,null,1000,349.0946853919408,null,{"$f":"$AA15*IntvCosts!T20","v":0},{"$f":"$AA15*IntvCosts!U20","v":0},{"$f":"$AA15*IntvCosts!V20","v":5}]
[null,{"$f":"B$16","v":6},{"$f":"C$16","v":"Minor earthworks"},null,{"$f":"E16*IntvCosts!$W21","v":0},{"$f":"F16*IntvCosts!$W21","v":0},{"$f":"G16*IntvCosts!$W21","v":0},{"$f":"H16*IntvCosts!$W21","v":0},{"$f":"I16*IntvCosts!$W21","v":0},{"$f":"J16*IntvCosts!$W21","v":0},{"$f":"K16*IntvCosts!$W21","v":0},{"$f":"L16*IntvCosts!$W21","v":0},{"$f":"M16*IntvCosts!$W21","v":0},{"$f":"N16*IntvCosts!$W21","v":0},{"$f":"O16*IntvCosts!$W21","v":0},{"$f":"P16*IntvCosts!$W21","v":0},{"$f":"Q16*IntvCosts!$W21","v":0},{"$f":"R16*IntvCosts!$W21","v":0},{"$f":"S16*IntvCosts!$W21","v":0},{"$f":"T16*IntvCosts!$W21","v":0},{"$f":"U16*IntvCosts!$W21","v":0},{"$f":"V16*IntvCosts!$W21","v":0},{"$f":"W16*IntvCosts!$W21","v":0},{"$f":"X16*IntvCosts!$W21","v":0},{"$f":"Y16*IntvCosts!$W21","v":0},null,null,null,0,0,null,{"$f":"$AA16*IntvCosts!T21","v":0},{"$f":"$AA16*IntvCosts!U21","v":0},{"$f":"$AA16*IntvCosts!V21","v":0}]
[null,{"$f":"B$17","v":7},{"$f":"C$17","v":"Major earthworks"},null,{"$f":"E17*IntvCosts!$W22","v":0},{"$f":"F17*IntvCosts!$W22","v":0},{"$f":"G17*IntvCosts!$W22","v":0},{"$f":"H17*IntvCosts!$W22","v":0},{"$f":"I17*IntvCosts!$W22","v":0},{"$f":"J17*IntvCosts!$W22","v":0},{"$f":"K17*IntvCosts!$W22","v":0},{"$f":"L17*IntvCosts!$W22","v":0},{"$f":"M17*IntvCosts!$W22","v":0},{"$f":"N17*IntvCosts!$W22","v":0},{"$f":"O17*IntvCosts!$W22","v":0},{"$f":"P17*IntvCosts!$W22","v":0},{"$f":"Q17*IntvCosts!$W22","v":0},{"$f":"R17*IntvCosts!$W22","v":0},{"$f":"S17*IntvCosts!$W22","v":0},{"$f":"T17*IntvCosts!$W22","v":0},{"$f":"U17*IntvCosts!$W22","v":0},{"$f":"V17*IntvCosts!$W22","v":0},{"$f":"W17*IntvCosts!$W22","v":0},{"$f":"X17*IntvCosts!$W22","v":0},{"$f":"Y17*IntvCosts!$W22","v":0},null,null,null,0,0,null,{"$f":"$AA17*IntvCosts!T22","v":0},{"$f":"$AA17*IntvCosts!U22","v":0},{"$f":"$AA17*IntvCosts!V22","v":0}]
[null,{"$f":"B$18","v":8},{"$f":"C$18","v":"[unused]"},null,{"$f":"E18*IntvCosts!$W23","v":0},{"$f":"F18*IntvCosts!$W23","v":0},{"$f":"G18*IntvCosts!$W23","v":0},{"$f":"H18*IntvCosts!$W23","v":0},{"$f":"I18*IntvCosts!$W23","v":0},{"$f":"J18*IntvCosts!$W23","v":0},{"$f":"K18*IntvCosts!$W23","v":0},{"$f":"L18*IntvCosts!$W23","v":0},{"$f":"M18*IntvCosts!$W23","v":0},{"$f":"N18*IntvCosts!$W23","v":0},{"$f":"O18*IntvCosts!$W23","v":0},{"$f":"P18*IntvCosts!$W23","v":0},{"$f":"Q18*IntvCosts!$W23","v":0},{"$f":"R18*IntvCosts!$W23","v":0},{"$f":"S18*IntvCosts!$W23","v":0},{"$f":"T18*IntvCosts!$W23","v":0},{"$f":"U18*IntvCosts!$W23","v":0},{"$f":"V18*IntvCosts!$W23","v":0},{"$f":"W18*IntvCosts!$W23","v":0},{"$f":"X18*IntvCosts!$W23","v":0},{"$f":"Y18*IntvCosts!$W23","v":0},null,null,null,0,0,null,{"$f":"$AA18*IntvCosts!T23","v":0},{"$f":"$AA18*IntvCosts!U23","v":0},{"$f":"$AA18*IntvCosts!V23","v":0}]
[null,{"$f":"B$19","v":9},{"$f":"C$19","v":"[unused]"},null,{"$f":"E19*IntvCosts!$W24","v":0},{"$f":"F19*IntvCosts!$W24","v":0},{"$f":"G19*IntvCosts!$W24","v":0},{"$f":"H19*IntvCosts!$W24","v":0},{"$f":"I19*IntvCosts!$W24","v":0},{"$f":"J19*IntvCosts!$W24","v":0},{"$f":"K19*IntvCosts!$W24","v":0},{"$f":"L19*IntvCosts!$W24","v":0},{"$f":"M19*IntvCosts!$W24","v":0},{"$f":"N19*IntvCosts!$W24","v":0},{"$f":"O19*IntvCosts!$W24","v":0},{"$f":"P19*IntvCosts!$W24","v":0},{"$f":"Q19*IntvCosts!$W24","v":0},{"$f":"R19*IntvCosts!$W24","v":0},{"$f":"S19*IntvCosts!$W24","v":0},{"$f":"T19*IntvCosts!$W24","v":0},{"$f":"U19*IntvCosts!$W24","v":0},{"$f":"V19*IntvCosts!$W24","v":0},{"$f":"W19*IntvCosts!$W24","v":0},{"$f":"X19*IntvCosts!$W24","v":0},{"$f":"Y19*IntvCosts!$W24","v":0},null,null,null,0,0,null,{"$f":"$AA19*IntvCosts!T24","v":0},{"$f":"$AA19*IntvCosts!U24","v":0},{"$f":"$AA19*IntvCosts!V24","v":0}]
[null,{"$f":"B$20","v":10},{"$f":"C$20","v":"[unused]"},null,{"$f":"E20*IntvCosts!$W25","v":0},{"$f":"F20*IntvCosts!$W25","v":0},{"$f":"G20*IntvCosts!$W25","v":0},{"$f":"H20*IntvCosts!$W25","v":0},{"$f":"I20*IntvCosts!$W25","v":0},{"$f":"J20*IntvCosts!$W25","v":0},{"$f":"K20*IntvCosts!$W25","v":0},{"$f":"L20*IntvCosts!$W25","v":0},{"$f":"M20*IntvCosts!$W25","v":0},{"$f":"N20*IntvCosts!$W25","v":0},{"$f":"O20*IntvCosts!$W25","v":0},{"$f":"P20*IntvCosts!$W25","v":0},{"$f":"Q20*IntvCosts!$W25","v":0},{"$f":"R20*IntvCosts!$W25","v":0},{"$f":"S20*IntvCosts!$W25","v":0},{"$f":"T20*IntvCosts!$W25","v":0},{"$f":"U20*IntvCosts!$W25","v":0},{"$f":"V20*IntvCosts!$W25","v":0},{"$f":"W20*IntvCosts!$W25","v":0},{"$f":"X20*IntvCosts!$W25","v":0},{"$f":"Y20*IntvCosts!$W25","v":0},null,null,null,0,0,null,{"$f":"$AA20*IntvCosts!T25","v":0},{"$f":"$AA20*IntvCosts!U25","v":0},{"$f":"$AA20*IntvCosts!V25","v":0}]
[null,{"$f":"B$21","v":11},{"$f":"C$21","v":"[unused]"},null,{"$f":"E21*IntvCosts!$W26","v":0},{"$f":"F21*IntvCosts!$W26","v":0},{"$f":"G21*IntvCosts!$W26","v":0},{"$f":"H21*IntvCosts!$W26","v":0},{"$f":"I21*IntvCosts!$W26","v":0},{"$f":"J21*IntvCosts!$W26","v":0},{"$f":"K21*IntvCosts!$W26","v":0},{"$f":"L21*IntvCosts!$W26","v":0},{"$f":"M21*IntvCosts!$W26","v":0},{"$f":"N21*IntvCosts!$W26","v":0},{"$f":"O21*IntvCosts!$W26","v":0},{"$f":"P21*IntvCosts!$W26","v":0},{"$f":"Q21*IntvCosts!$W26","v":0},{"$f":"R21*IntvCosts!$W26","v":0},{"$f":"S21*IntvCosts!$W26","v":0},{"$f":"T21*IntvCosts!$W26","v":0},{"$f":"U21*IntvCosts!$W26","v":0},{"$f":"V21*IntvCosts!$W26","v":0},{"$f":"W21*IntvCosts!$W26","v":0},{"$f":"X21*IntvCosts!$W26","v":0},{"$f":"Y21*IntvCosts!$W26","v":0},null,null,null,0,0,null,{"$f":"$AA21*IntvCosts!T26","v":0},{"$f":"$AA21*IntvCosts!U26","v":0},{"$f":"$AA21*IntvCosts!V26","v":0}]
[null,{"$f":"B$22","v":12},{"$f":"C$22","v":"[unused]"},null,{"$f":"E22*IntvCosts!$W27","v":0},{"$f":"F22*IntvCosts!$W27","v":0},{"$f":"G22*IntvCosts!$W27","v":0},{"$f":"H22*IntvCosts!$W27","v":0},{"$f":"I22*IntvCosts!$W27","v":0},{"$f":"J22*IntvCosts!$W27","v":0},{"$f":"K22*IntvCosts!$W27","v":0},{"$f":"L22*IntvCosts!$W27","v":0},{"$f":"M22*IntvCosts!$W27","v":0},{"$f":"N22*IntvCosts!$W27","v":0},{"$f":"O22*IntvCosts!$W27","v":0},{"$f":"P22*IntvCosts!$W27","v":0},{"$f":"Q22*IntvCosts!$W27","v":0},{"$f":"R22*IntvCosts!$W27","v":0},{"$f":"S22*IntvCosts!$W27","v":0},{"$f":"T22*IntvCosts!$W27","v":0},{"$f":"U22*IntvCosts!$W27","v":0},{"$f":"V22*IntvCosts!$W27","v":0},{"$f":"W22*IntvCosts!$W27","v":0},{"$f":"X22*IntvCosts!$W27","v":0},{"$f":"Y22*IntvCosts!$W27","v":0},null,null,null,0,0,null,{"$f":"$AA22*IntvCosts!T27","v":0},{"$f":"$AA22*IntvCosts!U27","v":0},{"$f":"$AA22*IntvCosts!V27","v":0}]
[null,{"$f":"B$23","v":13},{"$f":"C$23","v":"[unused]"},null,{"$f":"E23*IntvCosts!$W28","v":0},{"$f":"F23*IntvCosts!$W28","v":0},{"$f":"G23*IntvCosts!$W28","v":0},{"$f":"H23*IntvCosts!$W28","v":0},{"$f":"I23*IntvCosts!$W28","v":0},{"$f":"J23*IntvCosts!$W28","v":0},{"$f":"K23*IntvCosts!$W28","v":0},{"$f":"L23*IntvCosts!$W28","v":0},{"$f":"M23*IntvCosts!$W28","v":0},{"$f":"N23*IntvCosts!$W28","v":0},{"$f":"O23*IntvCosts!$W28","v":0},{"$f":"P23*IntvCosts!$W28","v":0},{"$f":"Q23*IntvCosts!$W28","v":0},{"$f":"R23*IntvCosts!$W28","v":0},{"$f":"S23*IntvCosts!$W28","v":0},{"$f":"T23*IntvCosts!$W28","v":0},{"$f":"U23*IntvCosts!$W28","v":0},{"$f":"V23*IntvCosts!$W28","v":0},{"$f":"W23*IntvCosts!$W28","v":0},{"$f":"X23*IntvCosts!$W28","v":0},{"$f":"Y23*IntvCosts!$W28","v":0},null,null,null,0,0,null,{"$f":"$AA23*IntvCosts!T28","v":0},{"$f":"$AA23*IntvCosts!U28","v":0},{"$f":"$AA23*IntvCosts!V28","v":0}]
[null,{"$f":"B$24","v":14},{"$f":"C$24","v":"[unused]"},null,{"$f":"E24*IntvCosts!$W29","v":0},{"$f":"F24*IntvCosts!$W29","v":0},{"$f":"G24*IntvCosts!$W29","v":0},{"$f":"H24*IntvCosts!$W29","v":0},{"$f":"I24*IntvCosts!$W29","v":0},{"$f":"J24*IntvCosts!$W29","v":0},{"$f":"K24*IntvCosts!$W29","v":0},{"$f":"L24*IntvCosts!$W29","v":0},{"$f":"M24*IntvCosts!$W29","v":0},{"$f":"N24*IntvCosts!$W29","v":0},{"$f":"O24*IntvCosts!$W29","v":0},{"$f":"P24*IntvCosts!$W29","v":0},{"$f":"Q24*IntvCosts!$W29","v":0},{"$f":"R24*IntvCosts!$W29","v":0},{"$f":"S24*IntvCosts!$W29","v":0},{"$f":"T24*IntvCosts!$W29","v":0},{"$f":"U24*IntvCosts!$W29","v":0},{"$f":"V24*IntvCosts!$W29","v":0},{"$f":"W24*IntvCosts!$W29","v":0},{"$f":"X24*IntvCosts!$W29","v":0},{"$f":"Y24*IntvCosts!$W29","v":0},null,null,null,0,0,null,{"$f":"$AA24*IntvCosts!T29","v":0},{"$f":"$AA24*IntvCosts!U29","v":0},{"$f":"$AA24*IntvCosts!V29","v":0}]
[null,{"$f":"B$25","v":15},{"$f":"C$25","v":"[unused]"},null,{"$f":"E25*IntvCosts!$W30","v":0},{"$f":"F25*IntvCosts!$W30","v":0},{"$f":"G25*IntvCosts!$W30","v":0},{"$f":"H25*IntvCosts!$W30","v":0},{"$f":"I25*IntvCosts!$W30","v":0},{"$f":"J25*IntvCosts!$W30","v":0},{"$f":"K25*IntvCosts!$W30","v":0},{"$f":"L25*IntvCosts!$W30","v":0},{"$f":"M25*IntvCosts!$W30","v":0},{"$f":"N25*IntvCosts!$W30","v":0},{"$f":"O25*IntvCosts!$W30","v":0},{"$f":"P25*IntvCosts!$W30","v":0},{"$f":"Q25*IntvCosts!$W30","v":0},{"$f":"R25*IntvCosts!$W30","v":0},{"$f":"S25*IntvCosts!$W30","v":0},{"$f":"T25*IntvCosts!$W30","v":0},{"$f":"U25*IntvCosts!$W30","v":0},{"$f":"V25*IntvCosts!$W30","v":0},{"$f":"W25*IntvCosts!$W30","v":0},{"$f":"X25*IntvCosts!$W30","v":0},{"$f":"Y25*IntvCosts!$W30","v":0},null,null,null,0,0,null,{"$f":"$AA25*IntvCosts!T30","v":0},{"$f":"$AA25*IntvCosts!U30","v":0},{"$f":"$AA25*IntvCosts!V30","v":0}]
[null,null,"Operational costs","Cash Equiv.",{"$f":"SUM(E118:E132)","v":0},0,0,200,2800,0,0,200,0,3200,0,200,0,1400,1400,200,0,0,1400,2000,0,null,null,null,{"$f":"SUM(AC118:AC132)","v":13000},{"$f":"SUM(AD118:AD132)","v":4268.7375738015617},null,{"$f":"SUM(AF118:AF132)","v":8},{"$f":"SUM(AG118:AG132)","v":0},{"$f":"SUM(AH118:AH132)","v":25}]
[]
[null,"Numbers of operational impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number","Convert","As Cash","Disc't"]
[null,1,{"$f":"INDEX(IntvCosts!$T$12:$V$13,1,$B136)","v":"Over-night possession [Nr]"},{"$f":"INDEX(IntvCosts!$T$12:$V$13,2,$B136)","v":"Poss(N)"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":2},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":2},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":1},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":1},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":1},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":1},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B136-1))","v":0},null,{"$f":"SUM(E136:Y136)","v":8},{"$f":"IntvCosts!T32","v":1000},{"$f":"AA136*AB136","v":8000},{"$f":"SUMPRODUCT(E136:Y136,OFFSET(E$147:Y$147,AE$117,0))*AB136","v":2664.1130964365175}]
[null,2,{"$f":"INDEX(IntvCosts!$T$12:$V$13,1,$B137)","v":"Day possessions [Nr]"},{"$f":"INDEX(IntvCosts!$T$12:$V$13,2,$B137)","v":"Poss(D)"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B137-1))","v":0},null,{"$f":"SUM(E137:Y137)","v":0},{"$f":"IntvCosts!U32","v":5000},{"$f":"AA137*AB137","v":0},{"$f":"SUMPRODUCT(E137:Y137,OFFSET(E$147:Y$147,AE$117,0))*AB137","v":0}]
[null,3,{"$f":"INDEX(IntvCosts!$T$12:$V$13,1,$B138)","v":"Speed restriction [days]"},{"$f":"INDEX(IntvCosts!$T$12:$V$13,2,$B138)","v":"TSR"},{"$f":"SUMPRODUCT(E$11:E$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(F$11:F$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(G$11:G$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(H$11:H$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":1},{"$f":"SUMPRODUCT(I$11:I$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":4},{"$f":"SUMPRODUCT(J$11:J$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(K$11:K$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(L$11:L$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":1},{"$f":"SUMPRODUCT(M$11:M$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(N$11:N$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":6},{"$f":"SUMPRODUCT(O$11:O$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(P$11:P$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":1},{"$f":"SUMPRODUCT(Q$11:Q$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(R$11:R$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":2},{"$f":"SUMPRODUCT(S$11:S$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":2},{"$f":"SUMPRODUCT(T$11:T$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":1},{"$f":"SUMPRODUCT(U$11:U$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(V$11:V$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},{"$f":"SUMPRODUCT(W$11:W$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":2},{"$f":"SUMPRODUCT(X$11:X$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":5},{"$f":"SUMPRODUCT(Y$11:Y$25,OFFSET(IntvCosts!$T$16:$T$30,0,$B138-1))","v":0},null,{"$f":"SUM(E138:Y138)","v":25},{"$f":"IntvCosts!V32","v":200},{"$f":"AA138*AB138","v":5000},1604.6244773650442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC136:AC138)","v":13000},{"$f":"SUM(AD136:AD138)","v":4268.7375738015617}]
[null,"Cash Equivalents"]
[null,null,null,"Finance",{"$f":"E43","v":0},0,0,3595,7855,0,0,3595,0,8790,0,3595,0,5200,2655,3595,0,0,5200,7185,0,null,null,null,{"$f":"SUM(E141:Y141)","v":51265},{"$f":"SUMPRODUCT(E141:Y141,E147:Y147)","v":17230.994184546016}]
[null,null,null,"Env Equiv",{"$f":"E74+E94+E114","v":0},{"$f":"F74+F94+F114","v":0},0,62.107100000000003,976.67747847849228,0,0,62.107100000000003,0,1203.9506377377515,0,62.107100000000003,0,951.7140784784923,24.9634,62.107100000000003,0,0,951.7140784784923,314.34365925925931,0,null,null,null,{"$f":"SUM(E142:Y142)","v":4671.7917324324881},{"$f":"SUMPRODUCT(E142:Y142,E148:Y148)","v":1740.3037944162106}]
[null,null,null,"Ops Cost",{"$f":"SUMPRODUCT(E136:E138,$AB136:$AB138)","v":0},0,0,200,2800,0,0,200,0,3200,0,200,0,1400,1400,200,0,0,1400,2000,0,null,null,null,{"$f":"SUM(E143:Y143)","v":13000},4268.7375738015617]
[null,null,null,"Total",{"$f":"SUM(E141:E143)","v":0},0,0,3857.1071000000002,11631.677478478492,0,0,3857.1071000000002,0,13193.950637737751,0,3857.1071000000002,0,7551.7140784784924,4079.9634000000001,3857.1071000000002,0,0,7551.7140784784924,9499.3436592592589,0,null,null,null,{"$f":"SUM(E144:Y144)","v":68936.791732432495},{"$f":"SUM(AD140:AD143)","v":23240.035552763788}]
[]
[null,"Discounted Cash Equivalent"]
[null,null,{"$f":"IntvCosts!$H$34","v":2.3E-2},"Fin. factors",1,{"$f":"(1+$C147)^(-$E$6)","v":0.89252796289224312},{"$f":"F147*$F147","v":0.79660616454457733},{"$f":"G147*$F147","v":0.71099327726837469},0.63458138139042231,0.56638162762173927,0.50551144032082396,0.45118309604826873,0.40269352960737653,0.35941523565035899,0.32078814810745043,0.28631239235031791,0.25554181629523393,0.22807821673176895,0.20356618615970126,0.18168851344686129,0.16216207878764705,0.14473418983871006,0.12917931161760307,0.11529614784588155,0.10290503596620754]
[null,null,{"$f":"IntvCosts!$R$34","v":0.02},"Env factors",1,{"$f":"(1+$C148)^(-$E$6)","v":0.90573080982991594},{"$f":"F148*$F148","v":0.82034829987515534},{"$f":"G148*$F148","v":0.74301472998851914},0.67297133310805779,0.60953087052827926,0.55207088897991197,0.50002761335929724,0.45289041518523637,0.41019680250993101,0.37152788212696192,0.33650424955324676,0.30478226645907031,0.27605068902177099,0.25002761412179492,0.22645771341837503,0.20510972816665585,0.18577420019637911,0.16826141678937137,0.15239954929176636,0.13803296719774574]
[null,null,{"$f":"IntvCosts!$H$34","v":2.3E-2},"Ops factors",1,{"$f":"(1+$C149)^(-$E$6)","v":0.89252796289224312},{"$f":"F149*$F149","v":0.79660616454457733},{"$f":"G149*$F149","v":0.71099327726837469},0.63458138139042231,0.56638162762173927,0.50551144032082396,0.45118309604826873,0.40269352960737653,0.35941523565035899,0.32078814810745043,0.28631239235031791,0.25554181629523393,0.22807821673176895,0.20356618615970126,0.18168851344686129,0.16216207878764705,0.14473418983871006,0.12917931161760307,0.11529614784588155,0.10290503596620754]
[]
[null,null,null,"Finance",{"$f":"E141*E147","v":0},{"$f":"F141*F147","v":0},0,2556.0208317798069,4984.6367508217672,0,0,1622.003230293526,0,3159.2599213666554,0,1029.2930504993928,0,1186.0067270051986,540.46822425400683,653.17020584146633,0,0,671.73242041153594,828.40282227265891,0,null,null,null,null,{"$f":"SUM(E151:Y151)","v":17230.994184546016}]
[null,null,null,"Env Equiv",{"$f":"E142*E148","v":0},{"$f":"F142*F148","v":0},0,46.146490136869957,657.2759447082874,0,0,31.055264985667211,0,493.85670197981796,0,20.899303077428453,0,262.72132711570765,6.2415393423680152,14.064631853046361,0,0,160.13675922318208,47.905831993835697,0,null,null,null,null,{"$f":"SUM(E152:Y152)","v":1740.3037944162106}]
[null,null,null,"Ops Cost",{"$f":"E143*E149","v":0},0,0,142.19865545367495,1776.8278678931824,0,0,90.236619209653739,0,1150.1287540811488,0,57.262478470063584,0,319.30950342447653,284.99266062358174,36.337702689372257,0,0,180.85103626464431,230.5922956917631,0,null,null,null,null,{"$f":"SUM(E153:Y153)","v":4268.7375738015617}]
[null,null,null,"Disc.Total",{"$f":"SUM(E151:E153)","v":0},{"$f":"SUM(F151:F153)","v":0},0,2744.3659773703516,7418.7405634232364,0,0,1743.295114488847,0,4803.2453774276219,0,1107.4548320468848,0,1768.0375575453829,831.70242421995658,703.57254038388487,0,0,1012.7202158993623,1106.9009499582578,0,null,null,null,null,{"$f":"SUM(E154:Y154)","v":23240.035552763784}]
[]
[null,"Slope Condition Assessment"]
[null,null,null,"Row offset:",{"$f":"Projection!$A$71*(E8-1)","v":0},{"$f":"Projection!$A$71*(F8-1)","v":16},{"$f":"Projection!$A$71*(G8-1)","v":32},{"$f":"Projection!$A$71*(H8-1)","v":48},{"$f":"Projection!$A$71*(I8-1)","v":64},{"$f":"Projection!$A$71*(J8-1)","v":80},{"$f":"Projection!$A$71*(K8-1)","v":96},{"$f":"Projection!$A$71*(L8-1)","v":112},{"$f":"Projection!$A$71*(M8-1)","v":128},{"$f":"Projection!$A$71*(N8-1)","v":144},{"$f":"Projection!$A$71*(O8-1)","v":160},{"$f":"Projection!$A$71*(P8-1)","v":176},{"$f":"Projection!$A$71*(Q8-1)","v":192},{"$f":"Projection!$A$71*(R8-1)","v":208},{"$f":"Projection!$A$71*(S8-1)","v":224},{"$f":"Projection!$A$71*(T8-1)","v":240},{"$f":"Projection!$A$71*(U8-1)","v":256},{"$f":"Projection!$A$71*(V8-1)","v":272},{"$f":"Projection!$A$71*(W8-1)","v":288},{"$f":"Projection!$A$71*(X8-1)","v":304},{"$f":"Projection!$A$71*(Y8-1)","v":320}]
[1,{"$f":"INDEX(IntvTriggers!$G$10:$L$11,1,$A158)","v":"MA"},{"$f":"INDEX(IntvTriggers!$G$10:$L$11,2,$A158)","v":"Movement Assessment"},null,{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,E$157,0),1,$A158)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,F$157,0),1,$A158)","v":7.1795960428689201E-2},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,G$157,0),1,$A158)","v":0.1435919208573784},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,H$157,0),1,$A158)","v":0.21538788128606762},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,I$157,0),1,$A158)","v":0.2871838417147568},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,J$157,0),1,$A158)","v":0.35897980214344599},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,K$157,0),1,$A158)","v":0.43077576257213518},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,L$157,0),1,$A158)","v":0.50257172300082442},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,M$157,0),1,$A158)","v":0.57436768342951361},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,N$157,0),1,$A158)","v":0.6461636438582028},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,O$157,0),1,$A158)","v":0.71795960428689198},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,P$157,0),1,$A158)","v":0.78975556471558117},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Q$157,0),1,$A158)","v":0.86155152514427036},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,R$157,0),1,$A158)","v":0.93334748557295955},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,S$157,0),1,$A158)","v":1.0051434460016488},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,T$157,0),1,$A158)","v":2.0245250249490172},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,U$157,0),1,$A158)","v":2.2204802881069119},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,V$157,0),1,$A158)","v":2.4164355512648066},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,W$157,0),1,$A158)","v":2.6123908144227013},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,X$157,0),1,$A158)","v":2.6917951595879401},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Y$157,0),1,$A158)","v":2.771199504753179}]
[2,{"$f":"INDEX(IntvTriggers!$G$10:$L$11,1,$A159)","v":"VA"},{"$f":"INDEX(IntvTriggers!$G$10:$L$11,2,$A159)","v":"Vegetation Assessment"},null,{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,E$157,0),1,$A159)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,F$157,0),1,$A159)","v":0.32075708024905702},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,G$157,0),1,$A159)","v":0.89152128558327004},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,H$157,0),1,$A159)","v":1.1914090745992094},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,I$157,0),1,$A159)","v":1.2204204472968749},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,J$157,0),1,$A159)","v":1.2494318199945404},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,K$157,0),1,$A159)","v":1.278443192692206},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,L$157,0),1,$A159)","v":1.3074545653898715},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,M$157,0),1,$A159)","v":1.336465938087537},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,N$157,0),1,$A159)","v":1.3654773107852025},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,O$157,0),1,$A159)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,P$157,0),1,$A159)","v":0.32075708024905702},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Q$157,0),1,$A159)","v":0.89152128558327004},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,R$157,0),1,$A159)","v":1.1914090745992094},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,S$157,0),1,$A159)","v":1.2204204472968749},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,T$157,0),1,$A159)","v":1.2494318199945404},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,U$157,0),1,$A159)","v":1.278443192692206},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,V$157,0),1,$A159)","v":1.3074545653898715},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,W$157,0),1,$A159)","v":1.336465938087537},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,X$157,0),1,$A159)","v":1.3654773107852025},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Y$157,0),1,$A159)","v":0}]
[3,{"$f":"INDEX(IntvTriggers!$G$10:$L$11,1,$A160)","v":"SW"},{"$f":"INDEX(IntvTriggers!$G$10:$L$11,2,$A160)","v":"Surface Water Assessment"},null,{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,E$157,0),1,$A160)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,F$157,0),1,$A160)","v":0.27253805990881602},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,G$157,0),1,$A160)","v":0.54507611981763204},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,H$157,0),1,$A160)","v":0.81761417972644801},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,I$157,0),1,$A160)","v":1.0901522396352641},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,J$157,0),1,$A160)","v":0.14046530425204606},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,K$157,0),1,$A160)","v":0.41300336416086209},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,L$157,0),1,$A160)","v":0.68554142406967811},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,M$157,0),1,$A160)","v":0.95807948397849407},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,N$157,0),1,$A160)","v":1.2306175438873102},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,O$157,0),1,$A160)","v":0.28093060850409213},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,P$157,0),1,$A160)","v":0.5534686684129082},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Q$157,0),1,$A160)","v":0.82600672832172428},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,R$157,0),1,$A160)","v":1.0985447882305404},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,S$157,0),1,$A160)","v":0.64885785284732234},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,T$157,0),1,$A160)","v":0.42139591275613841},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,U$157,0),1,$A160)","v":0.69393397266495449},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,V$157,0),1,$A160)","v":0.96647203257377057},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,W$157,0),1,$A160)","v":1.2390100924825866},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,X$157,0),1,$A160)","v":0.78932315709936862},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Y$157,0),1,$A160)","v":0.5618612170081847}]
[4,{"$f":"INDEX(IntvTriggers!$G$10:$L$11,1,$A161)","v":"DA"},{"$f":"INDEX(IntvTriggers!$G$10:$L$11,2,$A161)","v":"Drainage Assessment"},null,{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,E$157,0),1,$A161)","v":0.5},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,F$157,0),1,$A161)","v":0.61654647887323943},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,G$157,0),1,$A161)","v":0.73309295774647887},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,H$157,0),1,$A161)","v":0.8496394366197183},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,I$157,0),1,$A161)","v":0.96618591549295774},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,J$157,0),1,$A161)","v":0.5},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,K$157,0),1,$A161)","v":0.61654647887323943},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,L$157,0),1,$A161)","v":0.73309295774647887},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,M$157,0),1,$A161)","v":0.8496394366197183},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,N$157,0),1,$A161)","v":0.96618591549295774},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,O$157,0),1,$A161)","v":0.2},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,P$157,0),1,$A161)","v":0.31709460500963393},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Q$157,0),1,$A161)","v":0.43418921001926786},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,R$157,0),1,$A161)","v":0.55128381502890178},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,S$157,0),1,$A161)","v":-0.5},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,T$157,0),1,$A161)","v":0.5},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,U$157,0),1,$A161)","v":0.61654647887323943},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,V$157,0),1,$A161)","v":0.73309295774647887},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,W$157,0),1,$A161)","v":0.8496394366197183},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,X$157,0),1,$A161)","v":-0.5},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Y$157,0),1,$A161)","v":0.2}]
[5,{"$f":"INDEX(IntvTriggers!$G$10:$L$11,1,$A162)","v":"BA"},{"$f":"INDEX(IntvTriggers!$G$10:$L$11,2,$A162)","v":"Burrowing Assessment"},null,{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,E$157,0),1,$A162)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,F$157,0),1,$A162)","v":0.48936511749200201},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,G$157,0),1,$A162)","v":0.97873023498400402},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,H$157,0),1,$A162)","v":1.4680953524760061},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,I$157,0),1,$A162)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,J$157,0),1,$A162)","v":0.48936511749200201},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,K$157,0),1,$A162)","v":0.97873023498400402},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,L$157,0),1,$A162)","v":1.4680953524760061},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,M$157,0),1,$A162)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,N$157,0),1,$A162)","v":0.48936511749200201},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,O$157,0),1,$A162)","v":0.97873023498400402},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,P$157,0),1,$A162)","v":1.4680953524760061},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Q$157,0),1,$A162)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,R$157,0),1,$A162)","v":0.48936511749200201},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,S$157,0),1,$A162)","v":0.97873023498400402},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,T$157,0),1,$A162)","v":1.4680953524760061},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,U$157,0),1,$A162)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,V$157,0),1,$A162)","v":0.48936511749200201},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,W$157,0),1,$A162)","v":0.97873023498400402},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,X$157,0),1,$A162)","v":1.4680953524760061},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Y$157,0),1,$A162)","v":0}]
[6,{"$f":"INDEX(IntvTriggers!$G$10:$L$11,1,$A163)","v":"CA"},{"$f":"INDEX(IntvTriggers!$G$10:$L$11,2,$A163)","v":"Construction Activity Assessment"},null,{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,E$157,0),1,$A163)","v":0},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,F$157,0),1,$A163)","v":4.7773606129894702E-2},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,G$157,0),1,$A163)","v":9.5547212259789405E-2},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,H$157,0),1,$A163)","v":0.14332081838968411},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,I$157,0),1,$A163)","v":0.19109442451957881},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,J$157,0),1,$A163)","v":0.23886803064947351},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,K$157,0),1,$A163)","v":0.28664163677936821},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,L$157,0),1,$A163)","v":0.33441524290926294},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,M$157,0),1,$A163)","v":0.38218884903915762},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,N$157,0),1,$A163)","v":0.42996245516905229},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,O$157,0),1,$A163)","v":0.47773606129894697},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,P$157,0),1,$A163)","v":0.52550966742884164},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Q$157,0),1,$A163)","v":0.57328327355873632},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,R$157,0),1,$A163)","v":0.62105687968863099},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,S$157,0),1,$A163)","v":0.66883048581852567},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,T$157,0),1,$A163)","v":0.71660409194842034},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,U$157,0),1,$A163)","v":0.76437769807831502},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,V$157,0),1,$A163)","v":0.81215130420820969},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,W$157,0),1,$A163)","v":0.85992491033810436},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,X$157,0),1,$A163)","v":0.90769851646799904},{"$f":"INDEX(OFFSET(Projection!$G$71:$L$71,Y$157,0),1,$A163)","v":0.95547212259789371}]
[null,"SRV","Slope Risk Value",null,{"$f":"OFFSET(Projection!$F$71,E$157,0)","v":0.5},{"$f":"OFFSET(Projection!$F$71,F$157,0)","v":1.4744422827441932},{"$f":"OFFSET(Projection!$F$71,G$157,0)","v":2.6988916905735425},{"$f":"OFFSET(Projection!$F$71,H$157,0)","v":3.6524646820846178},{"$f":"OFFSET(Projection!$F$71,I$157,0)","v":2.5016671114517179},{"$f":"OFFSET(Projection!$F$71,J$157,0)","v":2.4776649681360161},{"$f":"OFFSET(Projection!$F$71,K$157,0)","v":3.1603615433288175},{"$f":"OFFSET(Projection!$F$71,L$157,0)","v":3.8430581185216193},{"$f":"OFFSET(Projection!$F$71,M$157,0)","v":2.6767342711051887},{"$f":"OFFSET(Projection!$F$71,N$157,0)","v":3.5154224273335672},{"$f":"OFFSET(Projection!$F$71,O$157,0)","v":2.4553565090739351},{"$f":"OFFSET(Projection!$F$71,P$157,0)","v":3.3368292530333372},{"$f":"OFFSET(Projection!$F$71,Q$157,0)","v":2.2908112874637307},{"$f":"OFFSET(Projection!$F$71,R$157,0)","v":3.4003758600103828},{"$f":"OFFSET(Projection!$F$71,S$157,0)","v":3.5168390209467271},{"$f":"OFFSET(Projection!$F$71,T$157,0)","v":4.709224469373444},{"$f":"OFFSET(Projection!$F$71,U$157,0)","v":3.678791958850181},{"$f":"OFFSET(Projection!$F$71,V$157,0)","v":4.6844240055387889},{"$f":"OFFSET(Projection!$F$71,W$157,0)","v":5.690056052227396},{"$f":"OFFSET(Projection!$F$71,X$157,0)","v":5.8569121856313142},{"$f":"OFFSET(Projection!$F$71,Y$157,0)","v":4.2885328443592572}]
[]
[null,null,null,null,{"$f":"OFFSET(Projection!$F$71,E$157,0)","v":0.5},{"$f":"OFFSET(Projection!$F$71,F$157,0)","v":1.4744422827441932},{"$f":"OFFSET(Projection!$F$71,G$157,0)","v":2.6988916905735425},{"$f":"OFFSET(Projection!$F$71,H$157,0)","v":3.6524646820846178},{"$f":"OFFSET(Projection!$F$71,I$157,0)","v":2.5016671114517179},{"$f":"OFFSET(Projection!$F$71,J$157,0)","v":2.4776649681360161},{"$f":"OFFSET(Projection!$F$71,K$157,0)","v":3.1603615433288175},{"$f":"OFFSET(Projection!$F$71,L$157,0)","v":3.8430581185216193},{"$f":"OFFSET(Projection!$F$71,M$157,0)","v":2.6767342711051887},{"$f":"OFFSET(Projection!$F$71,N$157,0)","v":3.5154224273335672},{"$f":"OFFSET(Projection!$F$71,O$157,0)","v":2.4553565090739351},{"$f":"OFFSET(Projection!$F$71,P$157,0)","v":3.3368292530333372},{"$f":"OFFSET(Projection!$F$71,Q$157,0)","v":2.2908112874637307},{"$f":"OFFSET(Projection!$F$71,R$157,0)","v":3.4003758600103828},{"$f":"OFFSET(Projection!$F$71,S$157,0)","v":3.5168390209467271},{"$f":"OFFSET(Projection!$F$71,T$157,0)","v":4.709224469373444},{"$f":"OFFSET(Projection!$F$71,U$157,0)","v":3.678791958850181},{"$f":"OFFSET(Projection!$F$71,V$157,0)","v":4.6844240055387889},{"$f":"OFFSET(Projection!$F$71,W$157,0)","v":5.690056052227396},{"$f":"OFFSET(Projection!$F$71,X$157,0)","v":5.8569121856313142},{"$f":"OFFSET(Projection!$F$71,Y$157,0)","v":4.2885328443592572}]
[]
[null,"Key scores for plotting"]
[1,{"$f":"B158","v":"MA"},{"$f":"C158","v":"Movement Assessment"},null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A158+1)","v":1},{"$f":"E169","v":1},{"$f":"F169","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[2,"VA","Vegetation Assessment",null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A159+1)","v":1.2},{"$f":"E170","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[3,"SW","Surface Water Assessment",null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A160+1)","v":2.5},{"$f":"E171","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[4,"DA","Drainage Assessment",null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A161+1)","v":1.2},{"$f":"E172","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[5,"BA","Burrowing Assessment",null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A162+1)","v":1.5},{"$f":"E173","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[6,"CA","Construction Activity Assessment",null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A163+1)","v":1},{"$f":"E174","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"SRV","Slope Risk Value",null,{"$f":"INDEX(IntvTriggers!$F$13:$L$13,1,A164+1)","v":10},{"$f":"E175","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"Summary","index":29,"n_rows":51,"n_cols":38,"rows_kept":51,"cut":false,"hidden":false,"merged":[[5,2,5,12],[9,1,9,3],[27,30,27,32],[9,27,9,29],[9,34,9,36],[9,30,9,32],[26,1,26,2],[10,4,10,24]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[null,"Summary of Costs & Condition"]
[null,"Date",{"$f":"NOW()","v":"2014-09-04T10:00:32.860"}]
[null,"Ref:","RV002"]
[null,"Title:","This is a test run of the model with random data which does not represent any real situation."]
[]
[null,null,null,"Years:",{"$f":"Results!E7","v":"01-05"},{"$f":"Results!F7","v":"06-10"},{"$f":"Results!G7","v":"11-15"},{"$f":"Results!H7","v":"16-20"},{"$f":"Results!I7","v":"21-25"},{"$f":"Results!J7","v":"26-30"},{"$f":"Results!K7","v":"31-35"},{"$f":"Results!L7","v":"36-40"},{"$f":"Results!M7","v":"41-45"},{"$f":"Results!N7","v":"46-50"},{"$f":"Results!O7","v":"51-55"},{"$f":"Results!P7","v":"56-60"},{"$f":"Results!Q7","v":"61-65"},{"$f":"Results!R7","v":"66-70"},{"$f":"Results!S7","v":"71-75"},{"$f":"Results!T7","v":"76-80"},{"$f":"Results!U7","v":"81-85"},{"$f":"Results!V7","v":"86-90"},{"$f":"Results!W7","v":"91-95"},{"$f":"Results!X7","v":"96-100"},{"$f":"Results!Y7","v":"101-05"}]
[null,null,null,"Period:",{"$f":"Results!E8","v":1},{"$f":"Results!F8","v":2},{"$f":"Results!G8","v":3},{"$f":"Results!H8","v":4},{"$f":"Results!I8","v":5},{"$f":"Results!J8","v":6},{"$f":"Results!K8","v":7},{"$f":"Results!L8","v":8},{"$f":"Results!M8","v":9},{"$f":"Results!N8","v":10},{"$f":"Results!O8","v":11},{"$f":"Results!P8","v":12},{"$f":"Results!Q8","v":13},{"$f":"Results!R8","v":14},{"$f":"Results!S8","v":15},{"$f":"Results!T8","v":16},{"$f":"Results!U8","v":17},{"$f":"Results!V8","v":18},{"$f":"Results!W8","v":19},{"$f":"Results!X8","v":20},{"$f":"Results!Y8","v":21}]
[null,"Interventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial",null,"Environmental Impacts",null,null,"Operational Impacts",null,null,null,"Discounted costs"]
[null,"No","Name","Number","Intervention schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,{"$f":"Results!$AA57","v":"kg CO2e"},{"$f":"Results!$AA77","v":"unit2 EI-2"},{"$f":"Results!$AA97","v":"unit3 EI-3"},{"$f":"IntvCosts!T13","v":"Poss(N)"},{"$f":"IntvCosts!U13","v":"Poss(D)"},{"$f":"IntvCosts!V13","v":"TSR"},null,"Financial","Env. Equiv","Ops"]
[null,1,{"$f":"Results!C11","v":"Vegetation clearance"},{"$f":"Results!AA11","v":2},{"$f":"Results!E11","v":0},{"$f":"Results!F11","v":0},{"$f":"Results!G11","v":0},{"$f":"Results!H11","v":0},{"$f":"Results!I11","v":0},{"$f":"Results!J11","v":0},{"$f":"Results!K11","v":0},{"$f":"Results!L11","v":0},{"$f":"Results!M11","v":0},{"$f":"Results!N11","v":1},{"$f":"Results!O11","v":0},{"$f":"Results!P11","v":0},{"$f":"Results!Q11","v":0},{"$f":"Results!R11","v":0},{"$f":"Results!S11","v":0},{"$f":"Results!T11","v":0},{"$f":"Results!U11","v":0},{"$f":"Results!V11","v":0},{"$f":"Results!W11","v":0},{"$f":"Results!X11","v":1},{"$f":"Results!Y11","v":0},{"$f":"Results!AC28","v":1870},null,{"$f":"Results!$AA58","v":413.22392592592593},{"$f":"Results!$AA78","v":0},{"$f":"Results!$AA98","v":0},{"$f":"Results!AF118","v":0},{"$f":"Results!AG118","v":0},{"$f":"Results!AH118","v":4},null,{"$f":"Results!AD28","v":443.85514356898489},{"$f":"Results!AD58+Results!AD78+Results!AD98","v":116.23913660155037},{"$f":"Results!AD118","v":189.88455339849622}]
[null,2,{"$f":"Results!C12","v":"Drainage clearance"},{"$f":"Results!AA12","v":4},{"$f":"Results!E12","v":0},{"$f":"Results!F12","v":0},{"$f":"Results!G12","v":0},{"$f":"Results!H12","v":0},{"$f":"Results!I12","v":1},{"$f":"Results!J12","v":0},{"$f":"Results!K12","v":0},{"$f":"Results!L12","v":0},{"$f":"Results!M12","v":0},{"$f":"Results!N12","v":1},{"$f":"Results!O12","v":0},{"$f":"Results!P12","v":0},{"$f":"Results!Q12","v":0},{"$f":"Results!R12","v":0},{"$f":"Results!S12","v":1},{"$f":"Results!T12","v":0},{"$f":"Results!U12","v":0},{"$f":"Results!V12","v":0},{"$f":"Results!W12","v":0},{"$f":"Results!X12","v":1},{"$f":"Results!Y12","v":0},{"$f":"Results!AC29","v":10620},null,{"$f":"Results!$AA59","v":90.775999999999996},{"$f":"Results!$AA79","v":0},{"$f":"Results!$AA99","v":0},{"$f":"Results!AF119","v":4},{"$f":"Results!AG119","v":0},{"$f":"Results!AH119","v":8},null,{"$f":"Results!AD29","v":3485.6405150280966},{"$f":"Results!AD59+Results!AD79+Results!AD99","v":33.714099716221995},{"$f":"Results!AD119","v":1838.0025314649097}]
[null,3,{"$f":"Results!C13","v":"Drainage repair"},{"$f":"Results!AA13","v":4},{"$f":"Results!E13","v":0},{"$f":"Results!F13","v":0},{"$f":"Results!G13","v":0},{"$f":"Results!H13","v":0},{"$f":"Results!I13","v":1},{"$f":"Results!J13","v":0},{"$f":"Results!K13","v":0},{"$f":"Results!L13","v":0},{"$f":"Results!M13","v":0},{"$f":"Results!N13","v":1},{"$f":"Results!O13","v":0},{"$f":"Results!P13","v":0},{"$f":"Results!Q13","v":0},{"$f":"Results!R13","v":1},{"$f":"Results!S13","v":0},{"$f":"Results!T13","v":0},{"$f":"Results!U13","v":0},{"$f":"Results!V13","v":0},{"$f":"Results!W13","v":1},{"$f":"Results!X13","v":0},{"$f":"Results!Y13","v":0},{"$f":"Results!AC30","v":20800},null,{"$f":"Results!$AA60","v":3460.7784671945174},{"$f":"Results!$AA80","v":0},{"$f":"Results!$AA100","v":0},{"$f":"Results!AF120","v":4},{"$f":"Results!AG120","v":0},{"$f":"Results!AH120","v":8},null,{"$f":"Results!AD30","v":7026.521556028797},{"$f":"Results!AD60+Results!AD80+Results!AD100","v":1321.567682150755},{"$f":"Results!AD120","v":1891.7558035462148}]
[null,4,{"$f":"Results!C14","v":"Drainage replacement"},{"$f":"Results!AA14","v":0},{"$f":"Results!E14","v":0},{"$f":"Results!F14","v":0},{"$f":"Results!G14","v":0},{"$f":"Results!H14","v":0},{"$f":"Results!I14","v":0},{"$f":"Results!J14","v":0},{"$f":"Results!K14","v":0},{"$f":"Results!L14","v":0},{"$f":"Results!M14","v":0},{"$f":"Results!N14","v":0},{"$f":"Results!O14","v":0},{"$f":"Results!P14","v":0},{"$f":"Results!Q14","v":0},{"$f":"Results!R14","v":0},{"$f":"Results!S14","v":0},{"$f":"Results!T14","v":0},{"$f":"Results!U14","v":0},{"$f":"Results!V14","v":0},{"$f":"Results!W14","v":0},{"$f":"Results!X14","v":0},{"$f":"Results!Y14","v":0},{"$f":"Results!AC31","v":0},null,{"$f":"Results!$AA61","v":0},{"$f":"Results!$AA81","v":0},{"$f":"Results!$AA101","v":0},{"$f":"Results!AF121","v":0},{"$f":"Results!AG121","v":0},{"$f":"Results!AH121","v":0},null,{"$f":"Results!AD31","v":0},{"$f":"Results!AD61+Results!AD81+Results!AD101","v":0},{"$f":"Results!AD121","v":0}]
[null,5,{"$f":"Results!C15","v":"Burrow filling"},{"$f":"Results!AA15","v":5},{"$f":"Results!E15","v":0},{"$f":"Results!F15","v":0},{"$f":"Results!G15","v":0},{"$f":"Results!H15","v":1},{"$f":"Results!I15","v":0},{"$f":"Results!J15","v":0},{"$f":"Results!K15","v":0},{"$f":"Results!L15","v":1},{"$f":"Results!M15","v":0},{"$f":"Results!N15","v":0},{"$f":"Results!O15","v":0},{"$f":"Results!P15","v":1},{"$f":"Results!Q15","v":0},{"$f":"Results!R15","v":0},{"$f":"Results!S15","v":0},{"$f":"Results!T15","v":1},{"$f":"Results!U15","v":0},{"$f":"Results!V15","v":0},{"$f":"Results!W15","v":0},{"$f":"Results!X15","v":1},{"$f":"Results!Y15","v":0},{"$f":"Results!AC32","v":17975},null,{"$f":"Results!$AA62","v":282.30500000000001},{"$f":"Results!$AA82","v":0},{"$f":"Results!$AA102","v":0},{"$f":"Results!AF122","v":0},{"$f":"Results!AG122","v":0},{"$f":"Results!AH122","v":5},null,{"$f":"Results!AD32","v":6274.976969920137},{"$f":"Results!AD62+Results!AD82+Results!AD102","v":110.57344009166422},{"$f":"Results!AD122","v":349.0946853919408}]
[null,6,{"$f":"Results!C16","v":"Minor earthworks"},{"$f":"Results!AA16","v":0},{"$f":"Results!E16","v":0},{"$f":"Results!F16","v":0},{"$f":"Results!G16","v":0},{"$f":"Results!H16","v":0},{"$f":"Results!I16","v":0},{"$f":"Results!J16","v":0},{"$f":"Results!K16","v":0},{"$f":"Results!L16","v":0},{"$f":"Results!M16","v":0},{"$f":"Results!N16","v":0},{"$f":"Results!O16","v":0},{"$f":"Results!P16","v":0},{"$f":"Results!Q16","v":0},{"$f":"Results!R16","v":0},{"$f":"Results!S16","v":0},{"$f":"Results!T16","v":0},{"$f":"Results!U16","v":0},{"$f":"Results!V16","v":0},{"$f":"Results!W16","v":0},{"$f":"Results!X16","v":0},{"$f":"Results!Y16","v":0},{"$f":"Results!AC33","v":0},null,{"$f":"Results!$AA63","v":0},{"$f":"Results!$AA83","v":0},{"$f":"Results!$AA103","v":0},{"$f":"Results!AF123","v":0},{"$f":"Results!AG123","v":0},{"$f":"Results!AH123","v":0},null,{"$f":"Results!AD33","v":0},{"$f":"Results!AD63+Results!AD83+Results!AD103","v":0},{"$f":"Results!AD123","v":0}]
[null,7,{"$f":"Results!C17","v":"Major earthworks"},{"$f":"Results!AA17","v":0},{"$f":"Results!E17","v":0},{"$f":"Results!F17","v":0},{"$f":"Results!G17","v":0},{"$f":"Results!H17","v":0},{"$f":"Results!I17","v":0},{"$f":"Results!J17","v":0},{"$f":"Results!K17","v":0},{"$f":"Results!L17","v":0},{"$f":"Results!M17","v":0},{"$f":"Results!N17","v":0},{"$f":"Results!O17","v":0},{"$f":"Results!P17","v":0},{"$f":"Results!Q17","v":0},{"$f":"Results!R17","v":0},{"$f":"Results!S17","v":0},{"$f":"Results!T17","v":0},{"$f":"Results!U17","v":0},{"$f":"Results!V17","v":0},{"$f":"Results!W17","v":0},{"$f":"Results!X17","v":0},{"$f":"Results!Y17","v":0},{"$f":"Results!AC34","v":0},null,{"$f":"Results!$AA64","v":0},{"$f":"Results!$AA84","v":0},{"$f":"Results!$AA104","v":0},{"$f":"Results!AF124","v":0},{"$f":"Results!AG124","v":0},{"$f":"Results!AH124","v":0},null,{"$f":"Results!AD34","v":0},{"$f":"Results!AD64+Results!AD84+Results!AD104","v":0},{"$f":"Results!AD124","v":0}]
[null,8,{"$f":"Results!C18","v":"[unused]"},{"$f":"Results!AA18","v":0},{"$f":"Results!E18","v":0},{"$f":"Results!F18","v":0},{"$f":"Results!G18","v":0},{"$f":"Results!H18","v":0},{"$f":"Results!I18","v":0},{"$f":"Results!J18","v":0},{"$f":"Results!K18","v":0},{"$f":"Results!L18","v":0},{"$f":"Results!M18","v":0},{"$f":"Results!N18","v":0},{"$f":"Results!O18","v":0},{"$f":"Results!P18","v":0},{"$f":"Results!Q18","v":0},{"$f":"Results!R18","v":0},{"$f":"Results!S18","v":0},{"$f":"Results!T18","v":0},{"$f":"Results!U18","v":0},{"$f":"Results!V18","v":0},{"$f":"Results!W18","v":0},{"$f":"Results!X18","v":0},{"$f":"Results!Y18","v":0},{"$f":"Results!AC35","v":0},null,{"$f":"Results!$AA65","v":0},{"$f":"Results!$AA85","v":0},{"$f":"Results!$AA105","v":0},{"$f":"Results!AF125","v":0},{"$f":"Results!AG125","v":0},{"$f":"Results!AH125","v":0},null,{"$f":"Results!AD35","v":0},{"$f":"Results!AD65+Results!AD85+Results!AD105","v":0},{"$f":"Results!AD125","v":0}]
[null,9,{"$f":"Results!C19","v":"[unused]"},{"$f":"Results!AA19","v":0},{"$f":"Results!E19","v":0},{"$f":"Results!F19","v":0},{"$f":"Results!G19","v":0},{"$f":"Results!H19","v":0},{"$f":"Results!I19","v":0},{"$f":"Results!J19","v":0},{"$f":"Results!K19","v":0},{"$f":"Results!L19","v":0},{"$f":"Results!M19","v":0},{"$f":"Results!N19","v":0},{"$f":"Results!O19","v":0},{"$f":"Results!P19","v":0},{"$f":"Results!Q19","v":0},{"$f":"Results!R19","v":0},{"$f":"Results!S19","v":0},{"$f":"Results!T19","v":0},{"$f":"Results!U19","v":0},{"$f":"Results!V19","v":0},{"$f":"Results!W19","v":0},{"$f":"Results!X19","v":0},{"$f":"Results!Y19","v":0},{"$f":"Results!AC36","v":0},null,{"$f":"Results!$AA66","v":0},{"$f":"Results!$AA86","v":0},{"$f":"Results!$AA106","v":0},{"$f":"Results!AF126","v":0},{"$f":"Results!AG126","v":0},{"$f":"Results!AH126","v":0},null,{"$f":"Results!AD36","v":0},{"$f":"Results!AD66+Results!AD86+Results!AD106","v":0},{"$f":"Results!AD126","v":0}]
[null,10,{"$f":"Results!C20","v":"[unused]"},{"$f":"Results!AA20","v":0},{"$f":"Results!E20","v":0},{"$f":"Results!F20","v":0},{"$f":"Results!G20","v":0},{"$f":"Results!H20","v":0},{"$f":"Results!I20","v":0},{"$f":"Results!J20","v":0},{"$f":"Results!K20","v":0},{"$f":"Results!L20","v":0},{"$f":"Results!M20","v":0},{"$f":"Results!N20","v":0},{"$f":"Results!O20","v":0},{"$f":"Results!P20","v":0},{"$f":"Results!Q20","v":0},{"$f":"Results!R20","v":0},{"$f":"Results!S20","v":0},{"$f":"Results!T20","v":0},{"$f":"Results!U20","v":0},{"$f":"Results!V20","v":0},{"$f":"Results!W20","v":0},{"$f":"Results!X20","v":0},{"$f":"Results!Y20","v":0},{"$f":"Results!AC37","v":0},null,{"$f":"Results!$AA67","v":0},{"$f":"Results!$AA87","v":0},{"$f":"Results!$AA107","v":0},{"$f":"Results!AF127","v":0},{"$f":"Results!AG127","v":0},{"$f":"Results!AH127","v":0},null,{"$f":"Results!AD37","v":0},{"$f":"Results!AD67+Results!AD87+Results!AD107","v":0},{"$f":"Results!AD127","v":0}]
[null,11,{"$f":"Results!C21","v":"[unused]"},{"$f":"Results!AA21","v":0},{"$f":"Results!E21","v":0},{"$f":"Results!F21","v":0},{"$f":"Results!G21","v":0},{"$f":"Results!H21","v":0},{"$f":"Results!I21","v":0},{"$f":"Results!J21","v":0},{"$f":"Results!K21","v":0},{"$f":"Results!L21","v":0},{"$f":"Results!M21","v":0},{"$f":"Results!N21","v":0},{"$f":"Results!O21","v":0},{"$f":"Results!P21","v":0},{"$f":"Results!Q21","v":0},{"$f":"Results!R21","v":0},{"$f":"Results!S21","v":0},{"$f":"Results!T21","v":0},{"$f":"Results!U21","v":0},{"$f":"Results!V21","v":0},{"$f":"Results!W21","v":0},{"$f":"Results!X21","v":0},{"$f":"Results!Y21","v":0},{"$f":"Results!AC38","v":0},null,{"$f":"Results!$AA68","v":0},{"$f":"Results!$AA88","v":0},{"$f":"Results!$AA108","v":0},{"$f":"Results!AF128","v":0},{"$f":"Results!AG128","v":0},{"$f":"Results!AH128","v":0},null,{"$f":"Results!AD38","v":0},{"$f":"Results!AD68+Results!AD88+Results!AD108","v":0},{"$f":"Results!AD128","v":0}]
[null,12,{"$f":"Results!C22","v":"[unused]"},{"$f":"Results!AA22","v":0},{"$f":"Results!E22","v":0},{"$f":"Results!F22","v":0},{"$f":"Results!G22","v":0},{"$f":"Results!H22","v":0},{"$f":"Results!I22","v":0},{"$f":"Results!J22","v":0},{"$f":"Results!K22","v":0},{"$f":"Results!L22","v":0},{"$f":"Results!M22","v":0},{"$f":"Results!N22","v":0},{"$f":"Results!O22","v":0},{"$f":"Results!P22","v":0},{"$f":"Results!Q22","v":0},{"$f":"Results!R22","v":0},{"$f":"Results!S22","v":0},{"$f":"Results!T22","v":0},{"$f":"Results!U22","v":0},{"$f":"Results!V22","v":0},{"$f":"Results!W22","v":0},{"$f":"Results!X22","v":0},{"$f":"Results!Y22","v":0},{"$f":"Results!AC39","v":0},null,{"$f":"Results!$AA69","v":0},{"$f":"Results!$AA89","v":0},{"$f":"Results!$AA109","v":0},{"$f":"Results!AF129","v":0},{"$f":"Results!AG129","v":0},{"$f":"Results!AH129","v":0},null,{"$f":"Results!AD39","v":0},{"$f":"Results!AD69+Results!AD89+Results!AD109","v":0},{"$f":"Results!AD129","v":0}]
[null,13,{"$f":"Results!C23","v":"[unused]"},{"$f":"Results!AA23","v":0},{"$f":"Results!E23","v":0},{"$f":"Results!F23","v":0},{"$f":"Results!G23","v":0},{"$f":"Results!H23","v":0},{"$f":"Results!I23","v":0},{"$f":"Results!J23","v":0},{"$f":"Results!K23","v":0},{"$f":"Results!L23","v":0},{"$f":"Results!M23","v":0},{"$f":"Results!N23","v":0},{"$f":"Results!O23","v":0},{"$f":"Results!P23","v":0},{"$f":"Results!Q23","v":0},{"$f":"Results!R23","v":0},{"$f":"Results!S23","v":0},{"$f":"Results!T23","v":0},{"$f":"Results!U23","v":0},{"$f":"Results!V23","v":0},{"$f":"Results!W23","v":0},{"$f":"Results!X23","v":0},{"$f":"Results!Y23","v":0},{"$f":"Results!AC40","v":0},null,{"$f":"Results!$AA70","v":0},{"$f":"Results!$AA90","v":0},{"$f":"Results!$AA110","v":0},{"$f":"Results!AF130","v":0},{"$f":"Results!AG130","v":0},{"$f":"Results!AH130","v":0},null,{"$f":"Results!AD40","v":0},{"$f":"Results!AD70+Results!AD90+Results!AD110","v":0},{"$f":"Results!AD130","v":0}]
[null,14,{"$f":"Results!C24","v":"[unused]"},{"$f":"Results!AA24","v":0},{"$f":"Results!E24","v":0},{"$f":"Results!F24","v":0},{"$f":"Results!G24","v":0},{"$f":"Results!H24","v":0},{"$f":"Results!I24","v":0},{"$f":"Results!J24","v":0},{"$f":"Results!K24","v":0},{"$f":"Results!L24","v":0},{"$f":"Results!M24","v":0},{"$f":"Results!N24","v":0},{"$f":"Results!O24","v":0},{"$f":"Results!P24","v":0},{"$f":"Results!Q24","v":0},{"$f":"Results!R24","v":0},{"$f":"Results!S24","v":0},{"$f":"Results!T24","v":0},{"$f":"Results!U24","v":0},{"$f":"Results!V24","v":0},{"$f":"Results!W24","v":0},{"$f":"Results!X24","v":0},{"$f":"Results!Y24","v":0},{"$f":"Results!AC41","v":0},null,{"$f":"Results!$AA71","v":0},{"$f":"Results!$AA91","v":0},{"$f":"Results!$AA111","v":0},{"$f":"Results!AF131","v":0},{"$f":"Results!AG131","v":0},{"$f":"Results!AH131","v":0},null,{"$f":"Results!AD41","v":0},{"$f":"Results!AD71+Results!AD91+Results!AD111","v":0},{"$f":"Results!AD131","v":0}]
[null,15,{"$f":"Results!C25","v":"[unused]"},{"$f":"Results!AA25","v":0},{"$f":"Results!E25","v":0},{"$f":"Results!F25","v":0},{"$f":"Results!G25","v":0},{"$f":"Results!H25","v":0},{"$f":"Results!I25","v":0},{"$f":"Results!J25","v":0},{"$f":"Results!K25","v":0},{"$f":"Results!L25","v":0},{"$f":"Results!M25","v":0},{"$f":"Results!N25","v":0},{"$f":"Results!O25","v":0},{"$f":"Results!P25","v":0},{"$f":"Results!Q25","v":0},{"$f":"Results!R25","v":0},{"$f":"Results!S25","v":0},{"$f":"Results!T25","v":0},{"$f":"Results!U25","v":0},{"$f":"Results!V25","v":0},{"$f":"Results!W25","v":0},{"$f":"Results!X25","v":0},{"$f":"Results!Y25","v":0},{"$f":"Results!AC42","v":0},null,{"$f":"Results!$AA72","v":0},{"$f":"Results!$AA92","v":0},{"$f":"Results!$AA112","v":0},{"$f":"Results!AF132","v":0},{"$f":"Results!AG132","v":0},{"$f":"Results!AH132","v":0},null,{"$f":"Results!AD42","v":0},{"$f":"Results!AD72+Results!AD92+Results!AD112","v":0},{"$f":"Results!AD132","v":0}]
[null,"All interventions",null,{"$f":"SUM(D12:D26)","v":15},{"$f":"SUM(E12:E26)","v":0},{"$f":"SUM(F12:F26)","v":0},0,1,2,0,0,1,0,3,0,1,0,1,1,1,0,0,1,3,0,null,null,{"$f":"Results!$AA73","v":4247.0833931204434},{"$f":"Results!$AA93","v":0},{"$f":"Results!$AA113","v":0},{"$f":"SUM(AE12:AE26)","v":8},{"$f":"SUM(AF12:AF26)","v":0},{"$f":"SUM(AG12:AG26)","v":25}]
[null,null,null,"Cash:",{"$f":"Results!E43","v":0},{"$f":"Results!F43","v":0},{"$f":"Results!G43","v":0},{"$f":"Results!H43","v":3595},{"$f":"Results!I43","v":7855},{"$f":"Results!J43","v":0},{"$f":"Results!K43","v":0},{"$f":"Results!L43","v":3595},{"$f":"Results!M43","v":0},{"$f":"Results!N43","v":8790},{"$f":"Results!O43","v":0},{"$f":"Results!P43","v":3595},{"$f":"Results!Q43","v":0},{"$f":"Results!R43","v":5200},{"$f":"Results!S43","v":2655},{"$f":"Results!T43","v":3595},{"$f":"Results!U43","v":0},{"$f":"Results!V43","v":0},{"$f":"Results!W43","v":5200},{"$f":"Results!X43","v":7185},{"$f":"Results!Y43","v":0},{"$f":"SUM(Z12:Z26)","v":51265},null,{"$f":"Results!$AA74","v":4671.7917324324881},{"$f":"Results!$AA94","v":0},{"$f":"Results!$AA114","v":0},{"$f":"Results!AC133","v":13000},null,null,null,{"$f":"SUM(AI12:AI26)","v":17230.994184546013},{"$f":"SUM(AJ12:AJ26)","v":1582.0943585601915},{"$f":"SUM(AK12:AK26)","v":4268.7375738015617}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IntvCosts!$H$34","v":2.3E-2},{"$f":"IntvCosts!$R$34","v":0.02},{"$f":"IntvCosts!$H$34","v":2.3E-2},"Rate pa"]
[]
[]
[]
[null,null,"Costs by Category"]
[null,null,{"$f":"Results!C45","v":"Labour"},{"$f":"Results!AC45","v":23000}]
[null,null,{"$f":"Results!C46","v":"Plant"},{"$f":"Results!AC46","v":26750}]
[null,null,{"$f":"Results!C47","v":"Materials"},{"$f":"Results!AC47","v":1515}]
[null,null,{"$f":"Results!C48","v":"Tax"},{"$f":"Results!AC48","v":0}]
[]
[]
[null,null,true]
[]
[null,null,false]
[]
[]
[]
[]
[null,null,"Costs by Budget"]
[null,null,{"$f":"Results!C51","v":"Maintenance"},{"$f":"Results!AC51","v":50225}]
[null,null,{"$f":"Results!C52","v":"Capital"},{"$f":"Results!AC52","v":1040}]
[null,null,{"$f":"Results!C53","v":"Operational"},{"$f":"Results!AC53","v":0}]
[null,null,{"$f":"Results!C54","v":"Central Government"},{"$f":"Results!AC54","v":0}]

{"sheet":"OutputFinancial","index":30,"n_rows":43,"n_cols":27,"rows_kept":43,"cut":false,"hidden":false,"merged":[[9,4,9,24]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[null,"Summary of Projected Costs"]
[null,"Date:",{"$f":"Summary!$C$4","v":"2014-09-04T10:00:32.860"}]
[null,"Ref:",{"$f":"Summary!$C$5","v":"RV002"}]
[null,"Title:",{"$f":"Summary!$C$6","v":"This is a test run of the model with random data which does not represent any real situation."}]
[]
[null,null,null,"Years:",{"$f":"Results!E7","v":"01-05"},{"$f":"Results!F7","v":"06-10"},{"$f":"Results!G7","v":"11-15"},{"$f":"Results!H7","v":"16-20"},{"$f":"Results!I7","v":"21-25"},{"$f":"Results!J7","v":"26-30"},{"$f":"Results!K7","v":"31-35"},{"$f":"Results!L7","v":"36-40"},{"$f":"Results!M7","v":"41-45"},{"$f":"Results!N7","v":"46-50"},{"$f":"Results!O7","v":"51-55"},{"$f":"Results!P7","v":"56-60"},{"$f":"Results!Q7","v":"61-65"},{"$f":"Results!R7","v":"66-70"},{"$f":"Results!S7","v":"71-75"},{"$f":"Results!T7","v":"76-80"},{"$f":"Results!U7","v":"81-85"},{"$f":"Results!V7","v":"86-90"},{"$f":"Results!W7","v":"91-95"},{"$f":"Results!X7","v":"96-100"},{"$f":"Results!Y7","v":"101-05"}]
[null,null,null,"Period:",{"$f":"Results!E8","v":1},{"$f":"Results!F8","v":2},{"$f":"Results!G8","v":3},{"$f":"Results!H8","v":4},{"$f":"Results!I8","v":5},{"$f":"Results!J8","v":6},{"$f":"Results!K8","v":7},{"$f":"Results!L8","v":8},{"$f":"Results!M8","v":9},{"$f":"Results!N8","v":10},{"$f":"Results!O8","v":11},{"$f":"Results!P8","v":12},{"$f":"Results!Q8","v":13},{"$f":"Results!R8","v":14},{"$f":"Results!S8","v":15},{"$f":"Results!T8","v":16},{"$f":"Results!U8","v":17},{"$f":"Results!V8","v":18},{"$f":"Results!W8","v":19},{"$f":"Results!X8","v":20},{"$f":"Results!Y8","v":21}]
[null,"No","Name",null,"Interventions"]
[null,1,{"$f":"Results!C11","v":"Vegetation clearance"},null,{"$f":"Results!E11","v":0},{"$f":"Results!F11","v":0},{"$f":"Results!G11","v":0},{"$f":"Results!H11","v":0},{"$f":"Results!I11","v":0},{"$f":"Results!J11","v":0},{"$f":"Results!K11","v":0},{"$f":"Results!L11","v":0},{"$f":"Results!M11","v":0},{"$f":"Results!N11","v":1},{"$f":"Results!O11","v":0},{"$f":"Results!P11","v":0},{"$f":"Results!Q11","v":0},{"$f":"Results!R11","v":0},{"$f":"Results!S11","v":0},{"$f":"Results!T11","v":0},{"$f":"Results!U11","v":0},{"$f":"Results!V11","v":0},{"$f":"Results!W11","v":0},{"$f":"Results!X11","v":1},{"$f":"Results!Y11","v":0}]
[null,2,{"$f":"Results!C12","v":"Drainage clearance"},null,{"$f":"Results!E12","v":0},{"$f":"Results!F12","v":0},{"$f":"Results!G12","v":0},{"$f":"Results!H12","v":0},{"$f":"Results!I12","v":1},{"$f":"Results!J12","v":0},{"$f":"Results!K12","v":0},{"$f":"Results!L12","v":0},{"$f":"Results!M12","v":0},{"$f":"Results!N12","v":1},{"$f":"Results!O12","v":0},{"$f":"Results!P12","v":0},{"$f":"Results!Q12","v":0},{"$f":"Results!R12","v":0},{"$f":"Results!S12","v":1},{"$f":"Results!T12","v":0},{"$f":"Results!U12","v":0},{"$f":"Results!V12","v":0},{"$f":"Results!W12","v":0},{"$f":"Results!X12","v":1},{"$f":"Results!Y12","v":0}]
[null,3,{"$f":"Results!C13","v":"Drainage repair"},null,{"$f":"Results!E13","v":0},{"$f":"Results!F13","v":0},{"$f":"Results!G13","v":0},{"$f":"Results!H13","v":0},{"$f":"Results!I13","v":1},{"$f":"Results!J13","v":0},{"$f":"Results!K13","v":0},{"$f":"Results!L13","v":0},{"$f":"Results!M13","v":0},{"$f":"Results!N13","v":1},{"$f":"Results!O13","v":0},{"$f":"Results!P13","v":0},{"$f":"Results!Q13","v":0},{"$f":"Results!R13","v":1},{"$f":"Results!S13","v":0},{"$f":"Results!T13","v":0},{"$f":"Results!U13","v":0},{"$f":"Results!V13","v":0},{"$f":"Results!W13","v":1},{"$f":"Results!X13","v":0},{"$f":"Results!Y13","v":0}]
[null,4,{"$f":"Results!C14","v":"Drainage replacement"},null,{"$f":"Results!E14","v":0},{"$f":"Results!F14","v":0},{"$f":"Results!G14","v":0},{"$f":"Results!H14","v":0},{"$f":"Results!I14","v":0},{"$f":"Results!J14","v":0},{"$f":"Results!K14","v":0},{"$f":"Results!L14","v":0},{"$f":"Results!M14","v":0},{"$f":"Results!N14","v":0},{"$f":"Results!O14","v":0},{"$f":"Results!P14","v":0},{"$f":"Results!Q14","v":0},{"$f":"Results!R14","v":0},{"$f":"Results!S14","v":0},{"$f":"Results!T14","v":0},{"$f":"Results!U14","v":0},{"$f":"Results!V14","v":0},{"$f":"Results!W14","v":0},{"$f":"Results!X14","v":0},{"$f":"Results!Y14","v":0}]
[null,5,{"$f":"Results!C15","v":"Burrow filling"},null,{"$f":"Results!E15","v":0},{"$f":"Results!F15","v":0},{"$f":"Results!G15","v":0},{"$f":"Results!H15","v":1},{"$f":"Results!I15","v":0},{"$f":"Results!J15","v":0},{"$f":"Results!K15","v":0},{"$f":"Results!L15","v":1},{"$f":"Results!M15","v":0},{"$f":"Results!N15","v":0},{"$f":"Results!O15","v":0},{"$f":"Results!P15","v":1},{"$f":"Results!Q15","v":0},{"$f":"Results!R15","v":0},{"$f":"Results!S15","v":0},{"$f":"Results!T15","v":1},{"$f":"Results!U15","v":0},{"$f":"Results!V15","v":0},{"$f":"Results!W15","v":0},{"$f":"Results!X15","v":1},{"$f":"Results!Y15","v":0}]
[null,6,{"$f":"Results!C16","v":"Minor earthworks"},null,{"$f":"Results!E16","v":0},{"$f":"Results!F16","v":0},{"$f":"Results!G16","v":0},{"$f":"Results!H16","v":0},{"$f":"Results!I16","v":0},{"$f":"Results!J16","v":0},{"$f":"Results!K16","v":0},{"$f":"Results!L16","v":0},{"$f":"Results!M16","v":0},{"$f":"Results!N16","v":0},{"$f":"Results!O16","v":0},{"$f":"Results!P16","v":0},{"$f":"Results!Q16","v":0},{"$f":"Results!R16","v":0},{"$f":"Results!S16","v":0},{"$f":"Results!T16","v":0},{"$f":"Results!U16","v":0},{"$f":"Results!V16","v":0},{"$f":"Results!W16","v":0},{"$f":"Results!X16","v":0},{"$f":"Results!Y16","v":0}]
[null,7,{"$f":"Results!C17","v":"Major earthworks"},null,{"$f":"Results!E17","v":0},{"$f":"Results!F17","v":0},{"$f":"Results!G17","v":0},{"$f":"Results!H17","v":0},{"$f":"Results!I17","v":0},{"$f":"Results!J17","v":0},{"$f":"Results!K17","v":0},{"$f":"Results!L17","v":0},{"$f":"Results!M17","v":0},{"$f":"Results!N17","v":0},{"$f":"Results!O17","v":0},{"$f":"Results!P17","v":0},{"$f":"Results!Q17","v":0},{"$f":"Results!R17","v":0},{"$f":"Results!S17","v":0},{"$f":"Results!T17","v":0},{"$f":"Results!U17","v":0},{"$f":"Results!V17","v":0},{"$f":"Results!W17","v":0},{"$f":"Results!X17","v":0},{"$f":"Results!Y17","v":0}]
[null,8,{"$f":"Results!C18","v":"[unused]"},null,{"$f":"Results!E18","v":0},{"$f":"Results!F18","v":0},{"$f":"Results!G18","v":0},{"$f":"Results!H18","v":0},{"$f":"Results!I18","v":0},{"$f":"Results!J18","v":0},{"$f":"Results!K18","v":0},{"$f":"Results!L18","v":0},{"$f":"Results!M18","v":0},{"$f":"Results!N18","v":0},{"$f":"Results!O18","v":0},{"$f":"Results!P18","v":0},{"$f":"Results!Q18","v":0},{"$f":"Results!R18","v":0},{"$f":"Results!S18","v":0},{"$f":"Results!T18","v":0},{"$f":"Results!U18","v":0},{"$f":"Results!V18","v":0},{"$f":"Results!W18","v":0},{"$f":"Results!X18","v":0},{"$f":"Results!Y18","v":0}]
[null,9,{"$f":"Results!C19","v":"[unused]"},null,{"$f":"Results!E19","v":0},{"$f":"Results!F19","v":0},{"$f":"Results!G19","v":0},{"$f":"Results!H19","v":0},{"$f":"Results!I19","v":0},{"$f":"Results!J19","v":0},{"$f":"Results!K19","v":0},{"$f":"Results!L19","v":0},{"$f":"Results!M19","v":0},{"$f":"Results!N19","v":0},{"$f":"Results!O19","v":0},{"$f":"Results!P19","v":0},{"$f":"Results!Q19","v":0},{"$f":"Results!R19","v":0},{"$f":"Results!S19","v":0},{"$f":"Results!T19","v":0},{"$f":"Results!U19","v":0},{"$f":"Results!V19","v":0},{"$f":"Results!W19","v":0},{"$f":"Results!X19","v":0},{"$f":"Results!Y19","v":0}]
[null,10,{"$f":"Results!C20","v":"[unused]"},null,{"$f":"Results!E20","v":0},{"$f":"Results!F20","v":0},{"$f":"Results!G20","v":0},{"$f":"Results!H20","v":0},{"$f":"Results!I20","v":0},{"$f":"Results!J20","v":0},{"$f":"Results!K20","v":0},{"$f":"Results!L20","v":0},{"$f":"Results!M20","v":0},{"$f":"Results!N20","v":0},{"$f":"Results!O20","v":0},{"$f":"Results!P20","v":0},{"$f":"Results!Q20","v":0},{"$f":"Results!R20","v":0},{"$f":"Results!S20","v":0},{"$f":"Results!T20","v":0},{"$f":"Results!U20","v":0},{"$f":"Results!V20","v":0},{"$f":"Results!W20","v":0},{"$f":"Results!X20","v":0},{"$f":"Results!Y20","v":0}]
[null,11,{"$f":"Results!C21","v":"[unused]"},null,{"$f":"Results!E21","v":0},{"$f":"Results!F21","v":0},{"$f":"Results!G21","v":0},{"$f":"Results!H21","v":0},{"$f":"Results!I21","v":0},{"$f":"Results!J21","v":0},{"$f":"Results!K21","v":0},{"$f":"Results!L21","v":0},{"$f":"Results!M21","v":0},{"$f":"Results!N21","v":0},{"$f":"Results!O21","v":0},{"$f":"Results!P21","v":0},{"$f":"Results!Q21","v":0},{"$f":"Results!R21","v":0},{"$f":"Results!S21","v":0},{"$f":"Results!T21","v":0},{"$f":"Results!U21","v":0},{"$f":"Results!V21","v":0},{"$f":"Results!W21","v":0},{"$f":"Results!X21","v":0},{"$f":"Results!Y21","v":0}]
[null,12,{"$f":"Results!C22","v":"[unused]"},null,{"$f":"Results!E22","v":0},{"$f":"Results!F22","v":0},{"$f":"Results!G22","v":0},{"$f":"Results!H22","v":0},{"$f":"Results!I22","v":0},{"$f":"Results!J22","v":0},{"$f":"Results!K22","v":0},{"$f":"Results!L22","v":0},{"$f":"Results!M22","v":0},{"$f":"Results!N22","v":0},{"$f":"Results!O22","v":0},{"$f":"Results!P22","v":0},{"$f":"Results!Q22","v":0},{"$f":"Results!R22","v":0},{"$f":"Results!S22","v":0},{"$f":"Results!T22","v":0},{"$f":"Results!U22","v":0},{"$f":"Results!V22","v":0},{"$f":"Results!W22","v":0},{"$f":"Results!X22","v":0},{"$f":"Results!Y22","v":0}]
[null,13,{"$f":"Results!C23","v":"[unused]"},null,{"$f":"Results!E23","v":0},{"$f":"Results!F23","v":0},{"$f":"Results!G23","v":0},{"$f":"Results!H23","v":0},{"$f":"Results!I23","v":0},{"$f":"Results!J23","v":0},{"$f":"Results!K23","v":0},{"$f":"Results!L23","v":0},{"$f":"Results!M23","v":0},{"$f":"Results!N23","v":0},{"$f":"Results!O23","v":0},{"$f":"Results!P23","v":0},{"$f":"Results!Q23","v":0},{"$f":"Results!R23","v":0},{"$f":"Results!S23","v":0},{"$f":"Results!T23","v":0},{"$f":"Results!U23","v":0},{"$f":"Results!V23","v":0},{"$f":"Results!W23","v":0},{"$f":"Results!X23","v":0},{"$f":"Results!Y23","v":0}]
[null,14,{"$f":"Results!C24","v":"[unused]"},null,{"$f":"Results!E24","v":0},{"$f":"Results!F24","v":0},{"$f":"Results!G24","v":0},{"$f":"Results!H24","v":0},{"$f":"Results!I24","v":0},{"$f":"Results!J24","v":0},{"$f":"Results!K24","v":0},{"$f":"Results!L24","v":0},{"$f":"Results!M24","v":0},{"$f":"Results!N24","v":0},{"$f":"Results!O24","v":0},{"$f":"Results!P24","v":0},{"$f":"Results!Q24","v":0},{"$f":"Results!R24","v":0},{"$f":"Results!S24","v":0},{"$f":"Results!T24","v":0},{"$f":"Results!U24","v":0},{"$f":"Results!V24","v":0},{"$f":"Results!W24","v":0},{"$f":"Results!X24","v":0},{"$f":"Results!Y24","v":0}]
[null,15,{"$f":"Results!C25","v":"[unused]"},null,{"$f":"Results!E25","v":0},{"$f":"Results!F25","v":0},{"$f":"Results!G25","v":0},{"$f":"Results!H25","v":0},{"$f":"Results!I25","v":0},{"$f":"Results!J25","v":0},{"$f":"Results!K25","v":0},{"$f":"Results!L25","v":0},{"$f":"Results!M25","v":0},{"$f":"Results!N25","v":0},{"$f":"Results!O25","v":0},{"$f":"Results!P25","v":0},{"$f":"Results!Q25","v":0},{"$f":"Results!R25","v":0},{"$f":"Results!S25","v":0},{"$f":"Results!T25","v":0},{"$f":"Results!U25","v":0},{"$f":"Results!V25","v":0},{"$f":"Results!W25","v":0},{"$f":"Results!X25","v":0},{"$f":"Results!Y25","v":0}]
[]
[null,null,"Cash Equivalent Costs (€'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Finance",{"$f":"Results!E141*0.001","v":0},{"$f":"Results!F141*0.001","v":0},{"$f":"Results!G141*0.001","v":0},{"$f":"Results!H141*0.001","v":3.5950000000000002},{"$f":"Results!I141*0.001","v":7.8550000000000004},{"$f":"Results!J141*0.001","v":0},{"$f":"Results!K141*0.001","v":0},{"$f":"Results!L141*0.001","v":3.5950000000000002},{"$f":"Results!M141*0.001","v":0},{"$f":"Results!N141*0.001","v":8.7900000000000009},{"$f":"Results!O141*0.001","v":0},{"$f":"Results!P141*0.001","v":3.5950000000000002},{"$f":"Results!Q141*0.001","v":0},{"$f":"Results!R141*0.001","v":5.2},{"$f":"Results!S141*0.001","v":2.6550000000000002},{"$f":"Results!T141*0.001","v":3.5950000000000002},{"$f":"Results!U141*0.001","v":0},{"$f":"Results!V141*0.001","v":0},{"$f":"Results!W141*0.001","v":5.2},{"$f":"Results!X141*0.001","v":7.1850000000000005},{"$f":"Results!Y141*0.001","v":0},null,{"$f":"SUM(E28:Y28)","v":51.265000000000008}]
[null,null,null,"Env Equiv",{"$f":"Results!E142*0.001","v":0},{"$f":"Results!F142*0.001","v":0},{"$f":"Results!G142*0.001","v":0},{"$f":"Results!H142*0.001","v":6.2107100000000005E-2},{"$f":"Results!I142*0.001","v":0.97667747847849229},{"$f":"Results!J142*0.001","v":0},{"$f":"Results!K142*0.001","v":0},{"$f":"Results!L142*0.001","v":6.2107100000000005E-2},{"$f":"Results!M142*0.001","v":0},{"$f":"Results!N142*0.001","v":1.2039506377377516},{"$f":"Results!O142*0.001","v":0},{"$f":"Results!P142*0.001","v":6.2107100000000005E-2},{"$f":"Results!Q142*0.001","v":0},{"$f":"Results!R142*0.001","v":0.95171407847849232},{"$f":"Results!S142*0.001","v":2.49634E-2},{"$f":"Results!T142*0.001","v":6.2107100000000005E-2},{"$f":"Results!U142*0.001","v":0},{"$f":"Results!V142*0.001","v":0},{"$f":"Results!W142*0.001","v":0.95171407847849232},{"$f":"Results!X142*0.001","v":0.31434365925925933},{"$f":"Results!Y142*0.001","v":0},null,{"$f":"SUM(E29:Y29)","v":4.6717917324324887}]
[null,null,null,"Ops Cost",{"$f":"Results!E143*0.001","v":0},{"$f":"Results!F143*0.001","v":0},{"$f":"Results!G143*0.001","v":0},{"$f":"Results!H143*0.001","v":0.2},{"$f":"Results!I143*0.001","v":2.8000000000000003},{"$f":"Results!J143*0.001","v":0},{"$f":"Results!K143*0.001","v":0},{"$f":"Results!L143*0.001","v":0.2},{"$f":"Results!M143*0.001","v":0},{"$f":"Results!N143*0.001","v":3.2},{"$f":"Results!O143*0.001","v":0},{"$f":"Results!P143*0.001","v":0.2},{"$f":"Results!Q143*0.001","v":0},{"$f":"Results!R143*0.001","v":1.4000000000000001},{"$f":"Results!S143*0.001","v":1.4000000000000001},{"$f":"Results!T143*0.001","v":0.2},{"$f":"Results!U143*0.001","v":0},{"$f":"Results!V143*0.001","v":0},{"$f":"Results!W143*0.001","v":1.4000000000000001},{"$f":"Results!X143*0.001","v":2},{"$f":"Results!Y143*0.001","v":0},null,{"$f":"SUM(E30:Y30)","v":13}]
[null,null,null,"Total",{"$f":"SUM(E28:E30)","v":0},0,0,3.8571071000000003,11.631677478478494,0,0,3.8571071000000003,0,13.193950637737753,0,3.8571071000000003,0,7.5517140784784926,4.0799634000000005,3.8571071000000003,0,0,7.5517140784784926,9.4993436592592602,0,null,{"$f":"SUM(E31:Y31)","v":68.936791732432482}]
[]
[null,null,"Discounted Costs (€'000)"]
[null,null,{"$f":"Results!C147","v":2.3E-2},"Finance",{"$f":"Results!E151*0.001","v":0},{"$f":"Results!F151*0.001","v":0},{"$f":"Results!G151*0.001","v":0},{"$f":"Results!H151*0.001","v":2.556020831779807},{"$f":"Results!I151*0.001","v":4.9846367508217675},{"$f":"Results!J151*0.001","v":0},{"$f":"Results!K151*0.001","v":0},{"$f":"Results!L151*0.001","v":1.6220032302935261},{"$f":"Results!M151*0.001","v":0},{"$f":"Results!N151*0.001","v":3.1592599213666555},{"$f":"Results!O151*0.001","v":0},{"$f":"Results!P151*0.001","v":1.0292930504993929},{"$f":"Results!Q151*0.001","v":0},{"$f":"Results!R151*0.001","v":1.1860067270051986},{"$f":"Results!S151*0.001","v":0.54046822425400687},{"$f":"Results!T151*0.001","v":0.65317020584146634},{"$f":"Results!U151*0.001","v":0},{"$f":"Results!V151*0.001","v":0},{"$f":"Results!W151*0.001","v":0.67173242041153591},{"$f":"Results!X151*0.001","v":0.82840282227265893},{"$f":"Results!Y151*0.001","v":0},null,{"$f":"SUM(E34:Y34)","v":17.230994184546013}]
[null,null,{"$f":"Results!C148","v":0.02},"Env Equiv",{"$f":"Results!E152*0.001","v":0},{"$f":"Results!F152*0.001","v":0},{"$f":"Results!G152*0.001","v":0},{"$f":"Results!H152*0.001","v":4.6146490136869958E-2},{"$f":"Results!I152*0.001","v":0.65727594470828743},{"$f":"Results!J152*0.001","v":0},{"$f":"Results!K152*0.001","v":0},{"$f":"Results!L152*0.001","v":3.105526498566721E-2},{"$f":"Results!M152*0.001","v":0},{"$f":"Results!N152*0.001","v":0.49385670197981796},{"$f":"Results!O152*0.001","v":0},{"$f":"Results!P152*0.001","v":2.0899303077428454E-2},{"$f":"Results!Q152*0.001","v":0},{"$f":"Results!R152*0.001","v":0.26272132711570767},{"$f":"Results!S152*0.001","v":6.241539342368015E-3},{"$f":"Results!T152*0.001","v":1.4064631853046362E-2},{"$f":"Results!U152*0.001","v":0},{"$f":"Results!V152*0.001","v":0},{"$f":"Results!W152*0.001","v":0.16013675922318207},{"$f":"Results!X152*0.001","v":4.7905831993835697E-2},{"$f":"Results!Y152*0.001","v":0},null,{"$f":"SUM(E35:Y35)","v":1.740303794416211}]
[null,null,{"$f":"Results!C149","v":2.3E-2},"Ops Cost",{"$f":"Results!E153*0.001","v":0},{"$f":"Results!F153*0.001","v":0},{"$f":"Results!G153*0.001","v":0},{"$f":"Results!H153*0.001","v":0.14219865545367494},{"$f":"Results!I153*0.001","v":1.7768278678931824},{"$f":"Results!J153*0.001","v":0},{"$f":"Results!K153*0.001","v":0},{"$f":"Results!L153*0.001","v":9.0236619209653743E-2},{"$f":"Results!M153*0.001","v":0},{"$f":"Results!N153*0.001","v":1.1501287540811489},{"$f":"Results!O153*0.001","v":0},{"$f":"Results!P153*0.001","v":5.7262478470063584E-2},{"$f":"Results!Q153*0.001","v":0},{"$f":"Results!R153*0.001","v":0.31930950342447656},{"$f":"Results!S153*0.001","v":0.28499266062358175},{"$f":"Results!T153*0.001","v":3.633770268937226E-2},{"$f":"Results!U153*0.001","v":0},{"$f":"Results!V153*0.001","v":0},{"$f":"Results!W153*0.001","v":0.1808510362646443},{"$f":"Results!X153*0.001","v":0.23059229569176309},{"$f":"Results!Y153*0.001","v":0},null,{"$f":"SUM(E36:Y36)","v":4.2687375738015607}]
[null,null,null,"Total",{"$f":"SUM(E34:E36)","v":0},0,0,2.7443659773703519,7.4187405634232366,0,0,1.7432951144888471,0,4.803245377427622,0,1.1074548320468849,0,1.7680375575453828,0.83170242421995666,0.70357254038388506,0,0,1.0127202158993622,1.1069009499582578,{"$f":"SUM(Y34:Y36)","v":0},null,{"$f":"SUM(E37:Y37)","v":23.240035552763786}]
[]
[]
[null,null,"Chart options:"]
[null,null,false,"Finance",{"$f":"IF($C$41,Results!E151,Results!E55)*0.001","v":0},{"$f":"IF($C$41,Results!F151,Results!F55)*0.001","v":0},{"$f":"IF($C$41,Results!G151,Results!G55)*0.001","v":0},{"$f":"IF($C$41,Results!H151,Results!H55)*0.001","v":3.5950000000000002},{"$f":"IF($C$41,Results!I151,Results!I55)*0.001","v":7.8550000000000004},{"$f":"IF($C$41,Results!J151,Results!J55)*0.001","v":0},{"$f":"IF($C$41,Results!K151,Results!K55)*0.001","v":0},{"$f":"IF($C$41,Results!L151,Results!L55)*0.001","v":3.5950000000000002},{"$f":"IF($C$41,Results!M151,Results!M55)*0.001","v":0},{"$f":"IF($C$41,Results!N151,Results!N55)*0.001","v":8.7900000000000009},{"$f":"IF($C$41,Results!O151,Results!O55)*0.001","v":0},{"$f":"IF($C$41,Results!P151,Results!P55)*0.001","v":3.5950000000000002},{"$f":"IF($C$41,Results!Q151,Results!Q55)*0.001","v":0},{"$f":"IF($C$41,Results!R151,Results!R55)*0.001","v":5.2},{"$f":"IF($C$41,Results!S151,Results!S55)*0.001","v":2.6550000000000002},{"$f":"IF($C$41,Results!T151,Results!T55)*0.001","v":3.5950000000000002},{"$f":"IF($C$41,Results!U151,Results!U55)*0.001","v":0},{"$f":"IF($C$41,Results!V151,Results!V55)*0.001","v":0},{"$f":"IF($C$41,Results!W151,Results!W55)*0.001","v":5.2},{"$f":"IF($C$41,Results!X151,Results!X55)*0.001","v":7.1850000000000005},{"$f":"IF($C$41,Results!Y151,Results!Y55)*0.001","v":0}]
[null,null,true,"Env Equiv",{"$f":"IF($C$42,IF($C$41,Results!E152,Results!E142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!F152,Results!F142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!G152,Results!G142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!H152,Results!H142),0)*0.001","v":6.2107100000000005E-2},{"$f":"IF($C$42,IF($C$41,Results!I152,Results!I142),0)*0.001","v":0.97667747847849229},{"$f":"IF($C$42,IF($C$41,Results!J152,Results!J142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!K152,Results!K142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!L152,Results!L142),0)*0.001","v":6.2107100000000005E-2},{"$f":"IF($C$42,IF($C$41,Results!M152,Results!M142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!N152,Results!N142),0)*0.001","v":1.2039506377377516},{"$f":"IF($C$42,IF($C$41,Results!O152,Results!O142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!P152,Results!P142),0)*0.001","v":6.2107100000000005E-2},{"$f":"IF($C$42,IF($C$41,Results!Q152,Results!Q142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!R152,Results!R142),0)*0.001","v":0.95171407847849232},{"$f":"IF($C$42,IF($C$41,Results!S152,Results!S142),0)*0.001","v":2.49634E-2},{"$f":"IF($C$42,IF($C$41,Results!T152,Results!T142),0)*0.001","v":6.2107100000000005E-2},{"$f":"IF($C$42,IF($C$41,Results!U152,Results!U142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!V152,Results!V142),0)*0.001","v":0},{"$f":"IF($C$42,IF($C$41,Results!W152,Results!W142),0)*0.001","v":0.95171407847849232},{"$f":"IF($C$42,IF($C$41,Results!X152,Results!X142),0)*0.001","v":0.31434365925925933},{"$f":"IF($C$42,IF($C$41,Results!Y152,Results!Y142),0)*0.001","v":0}]
[null,null,true,"Ops Cost",{"$f":"IF($C$43,IF($C$41,Results!E153,Results!E143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!F153,Results!F143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!G153,Results!G143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!H153,Results!H143),0)*0.001","v":0.2},{"$f":"IF($C$43,IF($C$41,Results!I153,Results!I143),0)*0.001","v":2.8000000000000003},{"$f":"IF($C$43,IF($C$41,Results!J153,Results!J143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!K153,Results!K143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!L153,Results!L143),0)*0.001","v":0.2},{"$f":"IF($C$43,IF($C$41,Results!M153,Results!M143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!N153,Results!N143),0)*0.001","v":3.2},{"$f":"IF($C$43,IF($C$41,Results!O153,Results!O143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!P153,Results!P143),0)*0.001","v":0.2},{"$f":"IF($C$43,IF($C$41,Results!Q153,Results!Q143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!R153,Results!R143),0)*0.001","v":1.4000000000000001},{"$f":"IF($C$43,IF($C$41,Results!S153,Results!S143),0)*0.001","v":1.4000000000000001},{"$f":"IF($C$43,IF($C$41,Results!T153,Results!T143),0)*0.001","v":0.2},{"$f":"IF($C$43,IF($C$41,Results!U153,Results!U143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!V153,Results!V143),0)*0.001","v":0},{"$f":"IF($C$43,IF($C$41,Results!W153,Results!W143),0)*0.001","v":1.4000000000000001},{"$f":"IF($C$43,IF($C$41,Results!X153,Results!X143),0)*0.001","v":2},{"$f":"IF($C$43,IF($C$41,Results!Y153,Results!Y143),0)*0.001","v":0}]

{"sheet":"OutputEnv","index":31,"n_rows":89,"n_cols":27,"rows_kept":89,"cut":false,"hidden":false,"merged":[[32,4,32,24],[52,4,52,24],[72,4,72,24]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[null,"Summary of Projected Environmental Impacts"]
[null,"Date:",{"$f":"Summary!$C$4","v":"2014-09-04T10:00:32.860"}]
[null,"Ref:",{"$f":"Summary!$C$5","v":"RV002"}]
[null,"Title:",{"$f":"Summary!$C$6","v":"This is a test run of the model with random data which does not represent any real situation."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Years:",{"$f":"Results!E7","v":"01-05"},{"$f":"Results!F7","v":"06-10"},{"$f":"Results!G7","v":"11-15"},{"$f":"Results!H7","v":"16-20"},{"$f":"Results!I7","v":"21-25"},{"$f":"Results!J7","v":"26-30"},{"$f":"Results!K7","v":"31-35"},{"$f":"Results!L7","v":"36-40"},{"$f":"Results!M7","v":"41-45"},{"$f":"Results!N7","v":"46-50"},{"$f":"Results!O7","v":"51-55"},{"$f":"Results!P7","v":"56-60"},{"$f":"Results!Q7","v":"61-65"},{"$f":"Results!R7","v":"66-70"},{"$f":"Results!S7","v":"71-75"},{"$f":"Results!T7","v":"76-80"},{"$f":"Results!U7","v":"81-85"},{"$f":"Results!V7","v":"86-90"},{"$f":"Results!W7","v":"91-95"},{"$f":"Results!X7","v":"96-100"},{"$f":"Results!Y7","v":"101-05"}]
[null,"Environmental Impacts",null,"Period:",{"$f":"Results!E8","v":1},{"$f":"Results!F8","v":2},{"$f":"Results!G8","v":3},{"$f":"Results!H8","v":4},{"$f":"Results!I8","v":5},{"$f":"Results!J8","v":6},{"$f":"Results!K8","v":7},{"$f":"Results!L8","v":8},{"$f":"Results!M8","v":9},{"$f":"Results!N8","v":10},{"$f":"Results!O8","v":11},{"$f":"Results!P8","v":12},{"$f":"Results!Q8","v":13},{"$f":"Results!R8","v":14},{"$f":"Results!S8","v":15},{"$f":"Results!T8","v":16},{"$f":"Results!U8","v":17},{"$f":"Results!V8","v":18},{"$f":"Results!W8","v":19},{"$f":"Results!X8","v":20},{"$f":"Results!Y8","v":21}]
[]
[null,"No","Intervention Name",null,{"$f":"Results!D57","v":"Carbon Dioxide equivalent  [kg]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Results!AA57","v":"kg CO2e"}]
[null,1,{"$f":"Results!C58","v":"Vegetation clearance"},null,{"$f":"Results!E58","v":0},{"$f":"Results!F58","v":0},{"$f":"Results!G58","v":0},{"$f":"Results!H58","v":0},{"$f":"Results!I58","v":0},{"$f":"Results!J58","v":0},{"$f":"Results!K58","v":0},{"$f":"Results!L58","v":0},{"$f":"Results!M58","v":0},{"$f":"Results!N58","v":206.61196296296296},{"$f":"Results!O58","v":0},{"$f":"Results!P58","v":0},{"$f":"Results!Q58","v":0},{"$f":"Results!R58","v":0},{"$f":"Results!S58","v":0},{"$f":"Results!T58","v":0},{"$f":"Results!U58","v":0},{"$f":"Results!V58","v":0},{"$f":"Results!W58","v":0},{"$f":"Results!X58","v":206.61196296296296},{"$f":"Results!Y58","v":0},null,{"$f":"SUM(E34:Y34)","v":413.22392592592593}]
[null,2,{"$f":"Results!C59","v":"Drainage clearance"},null,{"$f":"Results!E59","v":0},{"$f":"Results!F59","v":0},{"$f":"Results!G59","v":0},{"$f":"Results!H59","v":0},{"$f":"Results!I59","v":22.693999999999999},{"$f":"Results!J59","v":0},{"$f":"Results!K59","v":0},{"$f":"Results!L59","v":0},{"$f":"Results!M59","v":0},{"$f":"Results!N59","v":22.693999999999999},{"$f":"Results!O59","v":0},{"$f":"Results!P59","v":0},{"$f":"Results!Q59","v":0},{"$f":"Results!R59","v":0},{"$f":"Results!S59","v":22.693999999999999},{"$f":"Results!T59","v":0},{"$f":"Results!U59","v":0},{"$f":"Results!V59","v":0},{"$f":"Results!W59","v":0},{"$f":"Results!X59","v":22.693999999999999},{"$f":"Results!Y59","v":0},null,{"$f":"SUM(E35:Y35)","v":90.775999999999996}]
[null,3,{"$f":"Results!C60","v":"Drainage repair"},null,{"$f":"Results!E60","v":0},{"$f":"Results!F60","v":0},{"$f":"Results!G60","v":0},{"$f":"Results!H60","v":0},{"$f":"Results!I60","v":865.19461679862934},{"$f":"Results!J60","v":0},{"$f":"Results!K60","v":0},{"$f":"Results!L60","v":0},{"$f":"Results!M60","v":0},{"$f":"Results!N60","v":865.19461679862934},{"$f":"Results!O60","v":0},{"$f":"Results!P60","v":0},{"$f":"Results!Q60","v":0},{"$f":"Results!R60","v":865.19461679862934},{"$f":"Results!S60","v":0},{"$f":"Results!T60","v":0},{"$f":"Results!U60","v":0},{"$f":"Results!V60","v":0},{"$f":"Results!W60","v":865.19461679862934},{"$f":"Results!X60","v":0},{"$f":"Results!Y60","v":0},null,3460.7784671945174]
[null,4,{"$f":"Results!C61","v":"Drainage replacement"},null,{"$f":"Results!E61","v":0},{"$f":"Results!F61","v":0},{"$f":"Results!G61","v":0},{"$f":"Results!H61","v":0},{"$f":"Results!I61","v":0},{"$f":"Results!J61","v":0},{"$f":"Results!K61","v":0},{"$f":"Results!L61","v":0},{"$f":"Results!M61","v":0},{"$f":"Results!N61","v":0},{"$f":"Results!O61","v":0},{"$f":"Results!P61","v":0},{"$f":"Results!Q61","v":0},{"$f":"Results!R61","v":0},{"$f":"Results!S61","v":0},{"$f":"Results!T61","v":0},{"$f":"Results!U61","v":0},{"$f":"Results!V61","v":0},{"$f":"Results!W61","v":0},{"$f":"Results!X61","v":0},{"$f":"Results!Y61","v":0},null,0]
[null,5,{"$f":"Results!C62","v":"Burrow filling"},null,{"$f":"Results!E62","v":0},{"$f":"Results!F62","v":0},{"$f":"Results!G62","v":0},{"$f":"Results!H62","v":56.460999999999999},{"$f":"Results!I62","v":0},{"$f":"Results!J62","v":0},{"$f":"Results!K62","v":0},{"$f":"Results!L62","v":56.460999999999999},{"$f":"Results!M62","v":0},{"$f":"Results!N62","v":0},{"$f":"Results!O62","v":0},{"$f":"Results!P62","v":56.460999999999999},{"$f":"Results!Q62","v":0},{"$f":"Results!R62","v":0},{"$f":"Results!S62","v":0},{"$f":"Results!T62","v":56.460999999999999},{"$f":"Results!U62","v":0},{"$f":"Results!V62","v":0},{"$f":"Results!W62","v":0},{"$f":"Results!X62","v":56.460999999999999},{"$f":"Results!Y62","v":0},null,282.30500000000001]
[null,6,{"$f":"Results!C63","v":"Minor earthworks"},null,{"$f":"Results!E63","v":0},{"$f":"Results!F63","v":0},{"$f":"Results!G63","v":0},{"$f":"Results!H63","v":0},{"$f":"Results!I63","v":0},{"$f":"Results!J63","v":0},{"$f":"Results!K63","v":0},{"$f":"Results!L63","v":0},{"$f":"Results!M63","v":0},{"$f":"Results!N63","v":0},{"$f":"Results!O63","v":0},{"$f":"Results!P63","v":0},{"$f":"Results!Q63","v":0},{"$f":"Results!R63","v":0},{"$f":"Results!S63","v":0},{"$f":"Results!T63","v":0},{"$f":"Results!U63","v":0},{"$f":"Results!V63","v":0},{"$f":"Results!W63","v":0},{"$f":"Results!X63","v":0},{"$f":"Results!Y63","v":0},null,0]
[null,7,{"$f":"Results!C64","v":"Major earthworks"},null,{"$f":"Results!E64","v":0},{"$f":"Results!F64","v":0},{"$f":"Results!G64","v":0},{"$f":"Results!H64","v":0},{"$f":"Results!I64","v":0},{"$f":"Results!J64","v":0},{"$f":"Results!K64","v":0},{"$f":"Results!L64","v":0},{"$f":"Results!M64","v":0},{"$f":"Results!N64","v":0},{"$f":"Results!O64","v":0},{"$f":"Results!P64","v":0},{"$f":"Results!Q64","v":0},{"$f":"Results!R64","v":0},{"$f":"Results!S64","v":0},{"$f":"Results!T64","v":0},{"$f":"Results!U64","v":0},{"$f":"Results!V64","v":0},{"$f":"Results!W64","v":0},{"$f":"Results!X64","v":0},{"$f":"Results!Y64","v":0},null,0]
[null,8,{"$f":"Results!C65","v":"[unused]"},null,{"$f":"Results!E65","v":0},{"$f":"Results!F65","v":0},{"$f":"Results!G65","v":0},{"$f":"Results!H65","v":0},{"$f":"Results!I65","v":0},{"$f":"Results!J65","v":0},{"$f":"Results!K65","v":0},{"$f":"Results!L65","v":0},{"$f":"Results!M65","v":0},{"$f":"Results!N65","v":0},{"$f":"Results!O65","v":0},{"$f":"Results!P65","v":0},{"$f":"Results!Q65","v":0},{"$f":"Results!R65","v":0},{"$f":"Results!S65","v":0},{"$f":"Results!T65","v":0},{"$f":"Results!U65","v":0},{"$f":"Results!V65","v":0},{"$f":"Results!W65","v":0},{"$f":"Results!X65","v":0},{"$f":"Results!Y65","v":0},null,0]
[null,9,{"$f":"Results!C66","v":"[unused]"},null,{"$f":"Results!E66","v":0},{"$f":"Results!F66","v":0},{"$f":"Results!G66","v":0},{"$f":"Results!H66","v":0},{"$f":"Results!I66","v":0},{"$f":"Results!J66","v":0},{"$f":"Results!K66","v":0},{"$f":"Results!L66","v":0},{"$f":"Results!M66","v":0},{"$f":"Results!N66","v":0},{"$f":"Results!O66","v":0},{"$f":"Results!P66","v":0},{"$f":"Results!Q66","v":0},{"$f":"Results!R66","v":0},{"$f":"Results!S66","v":0},{"$f":"Results!T66","v":0},{"$f":"Results!U66","v":0},{"$f":"Results!V66","v":0},{"$f":"Results!W66","v":0},{"$f":"Results!X66","v":0},{"$f":"Results!Y66","v":0},null,0]
[null,10,{"$f":"Results!C67","v":"[unused]"},null,{"$f":"Results!E67","v":0},{"$f":"Results!F67","v":0},{"$f":"Results!G67","v":0},{"$f":"Results!H67","v":0},{"$f":"Results!I67","v":0},{"$f":"Results!J67","v":0},{"$f":"Results!K67","v":0},{"$f":"Results!L67","v":0},{"$f":"Results!M67","v":0},{"$f":"Results!N67","v":0},{"$f":"Results!O67","v":0},{"$f":"Results!P67","v":0},{"$f":"Results!Q67","v":0},{"$f":"Results!R67","v":0},{"$f":"Results!S67","v":0},{"$f":"Results!T67","v":0},{"$f":"Results!U67","v":0},{"$f":"Results!V67","v":0},{"$f":"Results!W67","v":0},{"$f":"Results!X67","v":0},{"$f":"Results!Y67","v":0},null,0]
[null,11,{"$f":"Results!C68","v":"[unused]"},null,{"$f":"Results!E68","v":0},{"$f":"Results!F68","v":0},{"$f":"Results!G68","v":0},{"$f":"Results!H68","v":0},{"$f":"Results!I68","v":0},{"$f":"Results!J68","v":0},{"$f":"Results!K68","v":0},{"$f":"Results!L68","v":0},{"$f":"Results!M68","v":0},{"$f":"Results!N68","v":0},{"$f":"Results!O68","v":0},{"$f":"Results!P68","v":0},{"$f":"Results!Q68","v":0},{"$f":"Results!R68","v":0},{"$f":"Results!S68","v":0},{"$f":"Results!T68","v":0},{"$f":"Results!U68","v":0},{"$f":"Results!V68","v":0},{"$f":"Results!W68","v":0},{"$f":"Results!X68","v":0},{"$f":"Results!Y68","v":0},null,0]
[null,12,{"$f":"Results!C69","v":"[unused]"},null,{"$f":"Results!E69","v":0},{"$f":"Results!F69","v":0},{"$f":"Results!G69","v":0},{"$f":"Results!H69","v":0},{"$f":"Results!I69","v":0},{"$f":"Results!J69","v":0},{"$f":"Results!K69","v":0},{"$f":"Results!L69","v":0},{"$f":"Results!M69","v":0},{"$f":"Results!N69","v":0},{"$f":"Results!O69","v":0},{"$f":"Results!P69","v":0},{"$f":"Results!Q69","v":0},{"$f":"Results!R69","v":0},{"$f":"Results!S69","v":0},{"$f":"Results!T69","v":0},{"$f":"Results!U69","v":0},{"$f":"Results!V69","v":0},{"$f":"Results!W69","v":0},{"$f":"Results!X69","v":0},{"$f":"Results!Y69","v":0},null,0]
[null,13,{"$f":"Results!C70","v":"[unused]"},null,{"$f":"Results!E70","v":0},{"$f":"Results!F70","v":0},{"$f":"Results!G70","v":0},{"$f":"Results!H70","v":0},{"$f":"Results!I70","v":0},{"$f":"Results!J70","v":0},{"$f":"Results!K70","v":0},{"$f":"Results!L70","v":0},{"$f":"Results!M70","v":0},{"$f":"Results!N70","v":0},{"$f":"Results!O70","v":0},{"$f":"Results!P70","v":0},{"$f":"Results!Q70","v":0},{"$f":"Results!R70","v":0},{"$f":"Results!S70","v":0},{"$f":"Results!T70","v":0},{"$f":"Results!U70","v":0},{"$f":"Results!V70","v":0},{"$f":"Results!W70","v":0},{"$f":"Results!X70","v":0},{"$f":"Results!Y70","v":0},null,0]
[null,14,{"$f":"Results!C71","v":"[unused]"},null,{"$f":"Results!E71","v":0},{"$f":"Results!F71","v":0},{"$f":"Results!G71","v":0},{"$f":"Results!H71","v":0},{"$f":"Results!I71","v":0},{"$f":"Results!J71","v":0},{"$f":"Results!K71","v":0},{"$f":"Results!L71","v":0},{"$f":"Results!M71","v":0},{"$f":"Results!N71","v":0},{"$f":"Results!O71","v":0},{"$f":"Results!P71","v":0},{"$f":"Results!Q71","v":0},{"$f":"Results!R71","v":0},{"$f":"Results!S71","v":0},{"$f":"Results!T71","v":0},{"$f":"Results!U71","v":0},{"$f":"Results!V71","v":0},{"$f":"Results!W71","v":0},{"$f":"Results!X71","v":0},{"$f":"Results!Y71","v":0},null,0]
[null,15,{"$f":"Results!C72","v":"[unused]"},null,{"$f":"Results!E72","v":0},{"$f":"Results!F72","v":0},{"$f":"Results!G72","v":0},{"$f":"Results!H72","v":0},{"$f":"Results!I72","v":0},{"$f":"Results!J72","v":0},{"$f":"Results!K72","v":0},{"$f":"Results!L72","v":0},{"$f":"Results!M72","v":0},{"$f":"Results!N72","v":0},{"$f":"Results!O72","v":0},{"$f":"Results!P72","v":0},{"$f":"Results!Q72","v":0},{"$f":"Results!R72","v":0},{"$f":"Results!S72","v":0},{"$f":"Results!T72","v":0},{"$f":"Results!U72","v":0},{"$f":"Results!V72","v":0},{"$f":"Results!W72","v":0},{"$f":"Results!X72","v":0},{"$f":"Results!Y72","v":0},null,0]
[null,null,"Total",{"$f":"Results!D73","v":"CO2e"},{"$f":"Results!E73","v":0},{"$f":"Results!F73","v":0},{"$f":"Results!G73","v":0},{"$f":"Results!H73","v":56.460999999999999},{"$f":"Results!I73","v":887.8886167986293},{"$f":"Results!J73","v":0},{"$f":"Results!K73","v":0},{"$f":"Results!L73","v":56.460999999999999},{"$f":"Results!M73","v":0},{"$f":"Results!N73","v":1094.5005797615922},{"$f":"Results!O73","v":0},{"$f":"Results!P73","v":56.460999999999999},{"$f":"Results!Q73","v":0},{"$f":"Results!R73","v":865.19461679862934},{"$f":"Results!S73","v":22.693999999999999},{"$f":"Results!T73","v":56.460999999999999},{"$f":"Results!U73","v":0},{"$f":"Results!V73","v":0},{"$f":"Results!W73","v":865.19461679862934},{"$f":"Results!X73","v":285.76696296296296},{"$f":"Results!Y73","v":0},null,{"$f":"SUM(E49:Y49)","v":4247.0833931204425}]
[]
[]
[]
[null,"No","Intervention Name",null,{"$f":"Results!D77","v":"User-defined impact (2)  [unit2]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Results!AA77","v":"unit2 EI-2"}]
[null,1,{"$f":"Results!C78","v":"Vegetation clearance"},null,{"$f":"Results!E78","v":0},{"$f":"Results!F78","v":0},{"$f":"Results!G78","v":0},{"$f":"Results!H78","v":0},{"$f":"Results!I78","v":0},{"$f":"Results!J78","v":0},{"$f":"Results!K78","v":0},{"$f":"Results!L78","v":0},{"$f":"Results!M78","v":0},{"$f":"Results!N78","v":0},{"$f":"Results!O78","v":0},{"$f":"Results!P78","v":0},{"$f":"Results!Q78","v":0},{"$f":"Results!R78","v":0},{"$f":"Results!S78","v":0},{"$f":"Results!T78","v":0},{"$f":"Results!U78","v":0},{"$f":"Results!V78","v":0},{"$f":"Results!W78","v":0},{"$f":"Results!X78","v":0},{"$f":"Results!Y78","v":0},null,{"$f":"SUM(E54:Y54)","v":0}]
[null,2,{"$f":"Results!C79","v":"Drainage clearance"},null,{"$f":"Results!E79","v":0},{"$f":"Results!F79","v":0},{"$f":"Results!G79","v":0},{"$f":"Results!H79","v":0},{"$f":"Results!I79","v":0},{"$f":"Results!J79","v":0},{"$f":"Results!K79","v":0},{"$f":"Results!L79","v":0},{"$f":"Results!M79","v":0},{"$f":"Results!N79","v":0},{"$f":"Results!O79","v":0},{"$f":"Results!P79","v":0},{"$f":"Results!Q79","v":0},{"$f":"Results!R79","v":0},{"$f":"Results!S79","v":0},{"$f":"Results!T79","v":0},{"$f":"Results!U79","v":0},{"$f":"Results!V79","v":0},{"$f":"Results!W79","v":0},{"$f":"Results!X79","v":0},{"$f":"Results!Y79","v":0},null,0]
[null,3,{"$f":"Results!C80","v":"Drainage repair"},null,{"$f":"Results!E80","v":0},{"$f":"Results!F80","v":0},{"$f":"Results!G80","v":0},{"$f":"Results!H80","v":0},{"$f":"Results!I80","v":0},{"$f":"Results!J80","v":0},{"$f":"Results!K80","v":0},{"$f":"Results!L80","v":0},{"$f":"Results!M80","v":0},{"$f":"Results!N80","v":0},{"$f":"Results!O80","v":0},{"$f":"Results!P80","v":0},{"$f":"Results!Q80","v":0},{"$f":"Results!R80","v":0},{"$f":"Results!S80","v":0},{"$f":"Results!T80","v":0},{"$f":"Results!U80","v":0},{"$f":"Results!V80","v":0},{"$f":"Results!W80","v":0},{"$f":"Results!X80","v":0},{"$f":"Results!Y80","v":0},null,0]
[null,4,{"$f":"Results!C81","v":"Drainage replacement"},null,{"$f":"Results!E81","v":0},{"$f":"Results!F81","v":0},{"$f":"Results!G81","v":0},{"$f":"Results!H81","v":0},{"$f":"Results!I81","v":0},{"$f":"Results!J81","v":0},{"$f":"Results!K81","v":0},{"$f":"Results!L81","v":0},{"$f":"Results!M81","v":0},{"$f":"Results!N81","v":0},{"$f":"Results!O81","v":0},{"$f":"Results!P81","v":0},{"$f":"Results!Q81","v":0},{"$f":"Results!R81","v":0},{"$f":"Results!S81","v":0},{"$f":"Results!T81","v":0},{"$f":"Results!U81","v":0},{"$f":"Results!V81","v":0},{"$f":"Results!W81","v":0},{"$f":"Results!X81","v":0},{"$f":"Results!Y81","v":0},null,0]
[null,5,{"$f":"Results!C82","v":"Burrow filling"},null,{"$f":"Results!E82","v":0},{"$f":"Results!F82","v":0},{"$f":"Results!G82","v":0},{"$f":"Results!H82","v":0},{"$f":"Results!I82","v":0},{"$f":"Results!J82","v":0},{"$f":"Results!K82","v":0},{"$f":"Results!L82","v":0},{"$f":"Results!M82","v":0},{"$f":"Results!N82","v":0},{"$f":"Results!O82","v":0},{"$f":"Results!P82","v":0},{"$f":"Results!Q82","v":0},{"$f":"Results!R82","v":0},{"$f":"Results!S82","v":0},{"$f":"Results!T82","v":0},{"$f":"Results!U82","v":0},{"$f":"Results!V82","v":0},{"$f":"Results!W82","v":0},{"$f":"Results!X82","v":0},{"$f":"Results!Y82","v":0},null,0]
[null,6,{"$f":"Results!C83","v":"Minor earthworks"},null,{"$f":"Results!E83","v":0},{"$f":"Results!F83","v":0},{"$f":"Results!G83","v":0},{"$f":"Results!H83","v":0},{"$f":"Results!I83","v":0},{"$f":"Results!J83","v":0},{"$f":"Results!K83","v":0},{"$f":"Results!L83","v":0},{"$f":"Results!M83","v":0},{"$f":"Results!N83","v":0},{"$f":"Results!O83","v":0},{"$f":"Results!P83","v":0},{"$f":"Results!Q83","v":0},{"$f":"Results!R83","v":0},{"$f":"Results!S83","v":0},{"$f":"Results!T83","v":0},{"$f":"Results!U83","v":0},{"$f":"Results!V83","v":0},{"$f":"Results!W83","v":0},{"$f":"Results!X83","v":0},{"$f":"Results!Y83","v":0},null,0]
[null,7,{"$f":"Results!C84","v":"Major earthworks"},null,{"$f":"Results!E84","v":0},{"$f":"Results!F84","v":0},{"$f":"Results!G84","v":0},{"$f":"Results!H84","v":0},{"$f":"Results!I84","v":0},{"$f":"Results!J84","v":0},{"$f":"Results!K84","v":0},{"$f":"Results!L84","v":0},{"$f":"Results!M84","v":0},{"$f":"Results!N84","v":0},{"$f":"Results!O84","v":0},{"$f":"Results!P84","v":0},{"$f":"Results!Q84","v":0},{"$f":"Results!R84","v":0},{"$f":"Results!S84","v":0},{"$f":"Results!T84","v":0},{"$f":"Results!U84","v":0},{"$f":"Results!V84","v":0},{"$f":"Results!W84","v":0},{"$f":"Results!X84","v":0},{"$f":"Results!Y84","v":0},null,0]
[null,8,{"$f":"Results!C85","v":"[unused]"},null,{"$f":"Results!E85","v":0},{"$f":"Results!F85","v":0},{"$f":"Results!G85","v":0},{"$f":"Results!H85","v":0},{"$f":"Results!I85","v":0},{"$f":"Results!J85","v":0},{"$f":"Results!K85","v":0},{"$f":"Results!L85","v":0},{"$f":"Results!M85","v":0},{"$f":"Results!N85","v":0},{"$f":"Results!O85","v":0},{"$f":"Results!P85","v":0},{"$f":"Results!Q85","v":0},{"$f":"Results!R85","v":0},{"$f":"Results!S85","v":0},{"$f":"Results!T85","v":0},{"$f":"Results!U85","v":0},{"$f":"Results!V85","v":0},{"$f":"Results!W85","v":0},{"$f":"Results!X85","v":0},{"$f":"Results!Y85","v":0},null,0]
[null,9,{"$f":"Results!C86","v":"[unused]"},null,{"$f":"Results!E86","v":0},{"$f":"Results!F86","v":0},{"$f":"Results!G86","v":0},{"$f":"Results!H86","v":0},{"$f":"Results!I86","v":0},{"$f":"Results!J86","v":0},{"$f":"Results!K86","v":0},{"$f":"Results!L86","v":0},{"$f":"Results!M86","v":0},{"$f":"Results!N86","v":0},{"$f":"Results!O86","v":0},{"$f":"Results!P86","v":0},{"$f":"Results!Q86","v":0},{"$f":"Results!R86","v":0},{"$f":"Results!S86","v":0},{"$f":"Results!T86","v":0},{"$f":"Results!U86","v":0},{"$f":"Results!V86","v":0},{"$f":"Results!W86","v":0},{"$f":"Results!X86","v":0},{"$f":"Results!Y86","v":0},null,0]
[null,10,{"$f":"Results!C87","v":"[unused]"},null,{"$f":"Results!E87","v":0},{"$f":"Results!F87","v":0},{"$f":"Results!G87","v":0},{"$f":"Results!H87","v":0},{"$f":"Results!I87","v":0},{"$f":"Results!J87","v":0},{"$f":"Results!K87","v":0},{"$f":"Results!L87","v":0},{"$f":"Results!M87","v":0},{"$f":"Results!N87","v":0},{"$f":"Results!O87","v":0},{"$f":"Results!P87","v":0},{"$f":"Results!Q87","v":0},{"$f":"Results!R87","v":0},{"$f":"Results!S87","v":0},{"$f":"Results!T87","v":0},{"$f":"Results!U87","v":0},{"$f":"Results!V87","v":0},{"$f":"Results!W87","v":0},{"$f":"Results!X87","v":0},{"$f":"Results!Y87","v":0},null,0]
[null,11,{"$f":"Results!C88","v":"[unused]"},null,{"$f":"Results!E88","v":0},{"$f":"Results!F88","v":0},{"$f":"Results!G88","v":0},{"$f":"Results!H88","v":0},{"$f":"Results!I88","v":0},{"$f":"Results!J88","v":0},{"$f":"Results!K88","v":0},{"$f":"Results!L88","v":0},{"$f":"Results!M88","v":0},{"$f":"Results!N88","v":0},{"$f":"Results!O88","v":0},{"$f":"Results!P88","v":0},{"$f":"Results!Q88","v":0},{"$f":"Results!R88","v":0},{"$f":"Results!S88","v":0},{"$f":"Results!T88","v":0},{"$f":"Results!U88","v":0},{"$f":"Results!V88","v":0},{"$f":"Results!W88","v":0},{"$f":"Results!X88","v":0},{"$f":"Results!Y88","v":0},null,0]
[null,12,{"$f":"Results!C89","v":"[unused]"},null,{"$f":"Results!E89","v":0},{"$f":"Results!F89","v":0},{"$f":"Results!G89","v":0},{"$f":"Results!H89","v":0},{"$f":"Results!I89","v":0},{"$f":"Results!J89","v":0},{"$f":"Results!K89","v":0},{"$f":"Results!L89","v":0},{"$f":"Results!M89","v":0},{"$f":"Results!N89","v":0},{"$f":"Results!O89","v":0},{"$f":"Results!P89","v":0},{"$f":"Results!Q89","v":0},{"$f":"Results!R89","v":0},{"$f":"Results!S89","v":0},{"$f":"Results!T89","v":0},{"$f":"Results!U89","v":0},{"$f":"Results!V89","v":0},{"$f":"Results!W89","v":0},{"$f":"Results!X89","v":0},{"$f":"Results!Y89","v":0},null,0]
[null,13,{"$f":"Results!C90","v":"[unused]"},null,{"$f":"Results!E90","v":0},{"$f":"Results!F90","v":0},{"$f":"Results!G90","v":0},{"$f":"Results!H90","v":0},{"$f":"Results!I90","v":0},{"$f":"Results!J90","v":0},{"$f":"Results!K90","v":0},{"$f":"Results!L90","v":0},{"$f":"Results!M90","v":0},{"$f":"Results!N90","v":0},{"$f":"Results!O90","v":0},{"$f":"Results!P90","v":0},{"$f":"Results!Q90","v":0},{"$f":"Results!R90","v":0},{"$f":"Results!S90","v":0},{"$f":"Results!T90","v":0},{"$f":"Results!U90","v":0},{"$f":"Results!V90","v":0},{"$f":"Results!W90","v":0},{"$f":"Results!X90","v":0},{"$f":"Results!Y90","v":0},null,0]
[null,14,{"$f":"Results!C91","v":"[unused]"},null,{"$f":"Results!E91","v":0},{"$f":"Results!F91","v":0},{"$f":"Results!G91","v":0},{"$f":"Results!H91","v":0},{"$f":"Results!I91","v":0},{"$f":"Results!J91","v":0},{"$f":"Results!K91","v":0},{"$f":"Results!L91","v":0},{"$f":"Results!M91","v":0},{"$f":"Results!N91","v":0},{"$f":"Results!O91","v":0},{"$f":"Results!P91","v":0},{"$f":"Results!Q91","v":0},{"$f":"Results!R91","v":0},{"$f":"Results!S91","v":0},{"$f":"Results!T91","v":0},{"$f":"Results!U91","v":0},{"$f":"Results!V91","v":0},{"$f":"Results!W91","v":0},{"$f":"Results!X91","v":0},{"$f":"Results!Y91","v":0},null,0]
[null,15,{"$f":"Results!C92","v":"[unused]"},null,{"$f":"Results!E92","v":0},{"$f":"Results!F92","v":0},{"$f":"Results!G92","v":0},{"$f":"Results!H92","v":0},{"$f":"Results!I92","v":0},{"$f":"Results!J92","v":0},{"$f":"Results!K92","v":0},{"$f":"Results!L92","v":0},{"$f":"Results!M92","v":0},{"$f":"Results!N92","v":0},{"$f":"Results!O92","v":0},{"$f":"Results!P92","v":0},{"$f":"Results!Q92","v":0},{"$f":"Results!R92","v":0},{"$f":"Results!S92","v":0},{"$f":"Results!T92","v":0},{"$f":"Results!U92","v":0},{"$f":"Results!V92","v":0},{"$f":"Results!W92","v":0},{"$f":"Results!X92","v":0},{"$f":"Results!Y92","v":0},null,0]
[null,null,"Total",{"$f":"Results!D93","v":"EI-2"},{"$f":"Results!E93","v":0},{"$f":"Results!F93","v":0},{"$f":"Results!G93","v":0},{"$f":"Results!H93","v":0},{"$f":"Results!I93","v":0},{"$f":"Results!J93","v":0},{"$f":"Results!K93","v":0},{"$f":"Results!L93","v":0},{"$f":"Results!M93","v":0},{"$f":"Results!N93","v":0},{"$f":"Results!O93","v":0},{"$f":"Results!P93","v":0},{"$f":"Results!Q93","v":0},{"$f":"Results!R93","v":0},{"$f":"Results!S93","v":0},{"$f":"Results!T93","v":0},{"$f":"Results!U93","v":0},{"$f":"Results!V93","v":0},{"$f":"Results!W93","v":0},{"$f":"Results!X93","v":0},{"$f":"Results!Y93","v":0},null,{"$f":"SUM(E69:Y69)","v":0}]
[]
[]
[]
[null,"No","Intervention Name",null,{"$f":"Results!D97","v":"User-defined impact (3)  [unit3]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Results!AA97","v":"unit3 EI-3"}]
[null,1,{"$f":"Results!C98","v":"Vegetation clearance"},null,{"$f":"Results!E98","v":0},{"$f":"Results!F98","v":0},{"$f":"Results!G98","v":0},{"$f":"Results!H98","v":0},{"$f":"Results!I98","v":0},{"$f":"Results!J98","v":0},{"$f":"Results!K98","v":0},{"$f":"Results!L98","v":0},{"$f":"Results!M98","v":0},{"$f":"Results!N98","v":0},{"$f":"Results!O98","v":0},{"$f":"Results!P98","v":0},{"$f":"Results!Q98","v":0},{"$f":"Results!R98","v":0},{"$f":"Results!S98","v":0},{"$f":"Results!T98","v":0},{"$f":"Results!U98","v":0},{"$f":"Results!V98","v":0},{"$f":"Results!W98","v":0},{"$f":"Results!X98","v":0},{"$f":"Results!Y98","v":0},null,{"$f":"SUM(E74:Y74)","v":0}]
[null,2,{"$f":"Results!C99","v":"Drainage clearance"},null,{"$f":"Results!E99","v":0},{"$f":"Results!F99","v":0},{"$f":"Results!G99","v":0},{"$f":"Results!H99","v":0},{"$f":"Results!I99","v":0},{"$f":"Results!J99","v":0},{"$f":"Results!K99","v":0},{"$f":"Results!L99","v":0},{"$f":"Results!M99","v":0},{"$f":"Results!N99","v":0},{"$f":"Results!O99","v":0},{"$f":"Results!P99","v":0},{"$f":"Results!Q99","v":0},{"$f":"Results!R99","v":0},{"$f":"Results!S99","v":0},{"$f":"Results!T99","v":0},{"$f":"Results!U99","v":0},{"$f":"Results!V99","v":0},{"$f":"Results!W99","v":0},{"$f":"Results!X99","v":0},{"$f":"Results!Y99","v":0},null,0]
[null,3,{"$f":"Results!C100","v":"Drainage repair"},null,{"$f":"Results!E100","v":0},{"$f":"Results!F100","v":0},{"$f":"Results!G100","v":0},{"$f":"Results!H100","v":0},{"$f":"Results!I100","v":0},{"$f":"Results!J100","v":0},{"$f":"Results!K100","v":0},{"$f":"Results!L100","v":0},{"$f":"Results!M100","v":0},{"$f":"Results!N100","v":0},{"$f":"Results!O100","v":0},{"$f":"Results!P100","v":0},{"$f":"Results!Q100","v":0},{"$f":"Results!R100","v":0},{"$f":"Results!S100","v":0},{"$f":"Results!T100","v":0},{"$f":"Results!U100","v":0},{"$f":"Results!V100","v":0},{"$f":"Results!W100","v":0},{"$f":"Results!X100","v":0},{"$f":"Results!Y100","v":0},null,0]
[null,4,{"$f":"Results!C101","v":"Drainage replacement"},null,{"$f":"Results!E101","v":0},{"$f":"Results!F101","v":0},{"$f":"Results!G101","v":0},{"$f":"Results!H101","v":0},{"$f":"Results!I101","v":0},{"$f":"Results!J101","v":0},{"$f":"Results!K101","v":0},{"$f":"Results!L101","v":0},{"$f":"Results!M101","v":0},{"$f":"Results!N101","v":0},{"$f":"Results!O101","v":0},{"$f":"Results!P101","v":0},{"$f":"Results!Q101","v":0},{"$f":"Results!R101","v":0},{"$f":"Results!S101","v":0},{"$f":"Results!T101","v":0},{"$f":"Results!U101","v":0},{"$f":"Results!V101","v":0},{"$f":"Results!W101","v":0},{"$f":"Results!X101","v":0},{"$f":"Results!Y101","v":0},null,0]
[null,5,{"$f":"Results!C102","v":"Burrow filling"},null,{"$f":"Results!E102","v":0},{"$f":"Results!F102","v":0},{"$f":"Results!G102","v":0},{"$f":"Results!H102","v":0},{"$f":"Results!I102","v":0},{"$f":"Results!J102","v":0},{"$f":"Results!K102","v":0},{"$f":"Results!L102","v":0},{"$f":"Results!M102","v":0},{"$f":"Results!N102","v":0},{"$f":"Results!O102","v":0},{"$f":"Results!P102","v":0},{"$f":"Results!Q102","v":0},{"$f":"Results!R102","v":0},{"$f":"Results!S102","v":0},{"$f":"Results!T102","v":0},{"$f":"Results!U102","v":0},{"$f":"Results!V102","v":0},{"$f":"Results!W102","v":0},{"$f":"Results!X102","v":0},{"$f":"Results!Y102","v":0},null,0]
[null,6,{"$f":"Results!C103","v":"Minor earthworks"},null,{"$f":"Results!E103","v":0},{"$f":"Results!F103","v":0},{"$f":"Results!G103","v":0},{"$f":"Results!H103","v":0},{"$f":"Results!I103","v":0},{"$f":"Results!J103","v":0},{"$f":"Results!K103","v":0},{"$f":"Results!L103","v":0},{"$f":"Results!M103","v":0},{"$f":"Results!N103","v":0},{"$f":"Results!O103","v":0},{"$f":"Results!P103","v":0},{"$f":"Results!Q103","v":0},{"$f":"Results!R103","v":0},{"$f":"Results!S103","v":0},{"$f":"Results!T103","v":0},{"$f":"Results!U103","v":0},{"$f":"Results!V103","v":0},{"$f":"Results!W103","v":0},{"$f":"Results!X103","v":0},{"$f":"Results!Y103","v":0},null,0]
[null,7,{"$f":"Results!C104","v":"Major earthworks"},null,{"$f":"Results!E104","v":0},{"$f":"Results!F104","v":0},{"$f":"Results!G104","v":0},{"$f":"Results!H104","v":0},{"$f":"Results!I104","v":0},{"$f":"Results!J104","v":0},{"$f":"Results!K104","v":0},{"$f":"Results!L104","v":0},{"$f":"Results!M104","v":0},{"$f":"Results!N104","v":0},{"$f":"Results!O104","v":0},{"$f":"Results!P104","v":0},{"$f":"Results!Q104","v":0},{"$f":"Results!R104","v":0},{"$f":"Results!S104","v":0},{"$f":"Results!T104","v":0},{"$f":"Results!U104","v":0},{"$f":"Results!V104","v":0},{"$f":"Results!W104","v":0},{"$f":"Results!X104","v":0},{"$f":"Results!Y104","v":0},null,0]
[null,8,{"$f":"Results!C105","v":"[unused]"},null,{"$f":"Results!E105","v":0},{"$f":"Results!F105","v":0},{"$f":"Results!G105","v":0},{"$f":"Results!H105","v":0},{"$f":"Results!I105","v":0},{"$f":"Results!J105","v":0},{"$f":"Results!K105","v":0},{"$f":"Results!L105","v":0},{"$f":"Results!M105","v":0},{"$f":"Results!N105","v":0},{"$f":"Results!O105","v":0},{"$f":"Results!P105","v":0},{"$f":"Results!Q105","v":0},{"$f":"Results!R105","v":0},{"$f":"Results!S105","v":0},{"$f":"Results!T105","v":0},{"$f":"Results!U105","v":0},{"$f":"Results!V105","v":0},{"$f":"Results!W105","v":0},{"$f":"Results!X105","v":0},{"$f":"Results!Y105","v":0},null,0]
[null,9,{"$f":"Results!C106","v":"[unused]"},null,{"$f":"Results!E106","v":0},{"$f":"Results!F106","v":0},{"$f":"Results!G106","v":0},{"$f":"Results!H106","v":0},{"$f":"Results!I106","v":0},{"$f":"Results!J106","v":0},{"$f":"Results!K106","v":0},{"$f":"Results!L106","v":0},{"$f":"Results!M106","v":0},{"$f":"Results!N106","v":0},{"$f":"Results!O106","v":0},{"$f":"Results!P106","v":0},{"$f":"Results!Q106","v":0},{"$f":"Results!R106","v":0},{"$f":"Results!S106","v":0},{"$f":"Results!T106","v":0},{"$f":"Results!U106","v":0},{"$f":"Results!V106","v":0},{"$f":"Results!W106","v":0},{"$f":"Results!X106","v":0},{"$f":"Results!Y106","v":0},null,0]
[null,10,{"$f":"Results!C107","v":"[unused]"},null,{"$f":"Results!E107","v":0},{"$f":"Results!F107","v":0},{"$f":"Results!G107","v":0},{"$f":"Results!H107","v":0},{"$f":"Results!I107","v":0},{"$f":"Results!J107","v":0},{"$f":"Results!K107","v":0},{"$f":"Results!L107","v":0},{"$f":"Results!M107","v":0},{"$f":"Results!N107","v":0},{"$f":"Results!O107","v":0},{"$f":"Results!P107","v":0},{"$f":"Results!Q107","v":0},{"$f":"Results!R107","v":0},{"$f":"Results!S107","v":0},{"$f":"Results!T107","v":0},{"$f":"Results!U107","v":0},{"$f":"Results!V107","v":0},{"$f":"Results!W107","v":0},{"$f":"Results!X107","v":0},{"$f":"Results!Y107","v":0},null,0]
[null,11,{"$f":"Results!C108","v":"[unused]"},null,{"$f":"Results!E108","v":0},{"$f":"Results!F108","v":0},{"$f":"Results!G108","v":0},{"$f":"Results!H108","v":0},{"$f":"Results!I108","v":0},{"$f":"Results!J108","v":0},{"$f":"Results!K108","v":0},{"$f":"Results!L108","v":0},{"$f":"Results!M108","v":0},{"$f":"Results!N108","v":0},{"$f":"Results!O108","v":0},{"$f":"Results!P108","v":0},{"$f":"Results!Q108","v":0},{"$f":"Results!R108","v":0},{"$f":"Results!S108","v":0},{"$f":"Results!T108","v":0},{"$f":"Results!U108","v":0},{"$f":"Results!V108","v":0},{"$f":"Results!W108","v":0},{"$f":"Results!X108","v":0},{"$f":"Results!Y108","v":0},null,0]
[null,12,{"$f":"Results!C109","v":"[unused]"},null,{"$f":"Results!E109","v":0},{"$f":"Results!F109","v":0},{"$f":"Results!G109","v":0},{"$f":"Results!H109","v":0},{"$f":"Results!I109","v":0},{"$f":"Results!J109","v":0},{"$f":"Results!K109","v":0},{"$f":"Results!L109","v":0},{"$f":"Results!M109","v":0},{"$f":"Results!N109","v":0},{"$f":"Results!O109","v":0},{"$f":"Results!P109","v":0},{"$f":"Results!Q109","v":0},{"$f":"Results!R109","v":0},{"$f":"Results!S109","v":0},{"$f":"Results!T109","v":0},{"$f":"Results!U109","v":0},{"$f":"Results!V109","v":0},{"$f":"Results!W109","v":0},{"$f":"Results!X109","v":0},{"$f":"Results!Y109","v":0},null,0]
[null,13,{"$f":"Results!C110","v":"[unused]"},null,{"$f":"Results!E110","v":0},{"$f":"Results!F110","v":0},{"$f":"Results!G110","v":0},{"$f":"Results!H110","v":0},{"$f":"Results!I110","v":0},{"$f":"Results!J110","v":0},{"$f":"Results!K110","v":0},{"$f":"Results!L110","v":0},{"$f":"Results!M110","v":0},{"$f":"Results!N110","v":0},{"$f":"Results!O110","v":0},{"$f":"Results!P110","v":0},{"$f":"Results!Q110","v":0},{"$f":"Results!R110","v":0},{"$f":"Results!S110","v":0},{"$f":"Results!T110","v":0},{"$f":"Results!U110","v":0},{"$f":"Results!V110","v":0},{"$f":"Results!W110","v":0},{"$f":"Results!X110","v":0},{"$f":"Results!Y110","v":0},null,0]
[null,14,{"$f":"Results!C111","v":"[unused]"},null,{"$f":"Results!E111","v":0},{"$f":"Results!F111","v":0},{"$f":"Results!G111","v":0},{"$f":"Results!H111","v":0},{"$f":"Results!I111","v":0},{"$f":"Results!J111","v":0},{"$f":"Results!K111","v":0},{"$f":"Results!L111","v":0},{"$f":"Results!M111","v":0},{"$f":"Results!N111","v":0},{"$f":"Results!O111","v":0},{"$f":"Results!P111","v":0},{"$f":"Results!Q111","v":0},{"$f":"Results!R111","v":0},{"$f":"Results!S111","v":0},{"$f":"Results!T111","v":0},{"$f":"Results!U111","v":0},{"$f":"Results!V111","v":0},{"$f":"Results!W111","v":0},{"$f":"Results!X111","v":0},{"$f":"Results!Y111","v":0},null,0]
[null,15,{"$f":"Results!C112","v":"[unused]"},null,{"$f":"Results!E112","v":0},{"$f":"Results!F112","v":0},{"$f":"Results!G112","v":0},{"$f":"Results!H112","v":0},{"$f":"Results!I112","v":0},{"$f":"Results!J112","v":0},{"$f":"Results!K112","v":0},{"$f":"Results!L112","v":0},{"$f":"Results!M112","v":0},{"$f":"Results!N112","v":0},{"$f":"Results!O112","v":0},{"$f":"Results!P112","v":0},{"$f":"Results!Q112","v":0},{"$f":"Results!R112","v":0},{"$f":"Results!S112","v":0},{"$f":"Results!T112","v":0},{"$f":"Results!U112","v":0},{"$f":"Results!V112","v":0},{"$f":"Results!W112","v":0},{"$f":"Results!X112","v":0},{"$f":"Results!Y112","v":0},null,0]
[null,null,"Total",{"$f":"Results!D113","v":"EI-3"},{"$f":"Results!E113","v":0},{"$f":"Results!F113","v":0},{"$f":"Results!G113","v":0},{"$f":"Results!H113","v":0},{"$f":"Results!I113","v":0},{"$f":"Results!J113","v":0},{"$f":"Results!K113","v":0},{"$f":"Results!L113","v":0},{"$f":"Results!M113","v":0},{"$f":"Results!N113","v":0},{"$f":"Results!O113","v":0},{"$f":"Results!P113","v":0},{"$f":"Results!Q113","v":0},{"$f":"Results!R113","v":0},{"$f":"Results!S113","v":0},{"$f":"Results!T113","v":0},{"$f":"Results!U113","v":0},{"$f":"Results!V113","v":0},{"$f":"Results!W113","v":0},{"$f":"Results!X113","v":0},{"$f":"Results!Y113","v":0},null,{"$f":"SUM(E89:Y89)","v":0}]

{"sheet":"OutputOps","index":32,"n_rows":32,"n_cols":27,"rows_kept":32,"cut":false,"hidden":false,"merged":[[9,4,9,24]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[null,"Summary of Projected Costs & Impacts"]
[null,"Date:",{"$f":"Summary!$C$4","v":"2014-09-04T10:00:32.860"}]
[null,"Ref:",{"$f":"Summary!$C$5","v":"RV002"}]
[null,"Title:",{"$f":"Summary!$C$6","v":"This is a test run of the model with random data which does not represent any real situation."}]
[]
[null,null,null,"Years:",{"$f":"Results!E7","v":"01-05"},{"$f":"Results!F7","v":"06-10"},{"$f":"Results!G7","v":"11-15"},{"$f":"Results!H7","v":"16-20"},{"$f":"Results!I7","v":"21-25"},{"$f":"Results!J7","v":"26-30"},{"$f":"Results!K7","v":"31-35"},{"$f":"Results!L7","v":"36-40"},{"$f":"Results!M7","v":"41-45"},{"$f":"Results!N7","v":"46-50"},{"$f":"Results!O7","v":"51-55"},{"$f":"Results!P7","v":"56-60"},{"$f":"Results!Q7","v":"61-65"},{"$f":"Results!R7","v":"66-70"},{"$f":"Results!S7","v":"71-75"},{"$f":"Results!T7","v":"76-80"},{"$f":"Results!U7","v":"81-85"},{"$f":"Results!V7","v":"86-90"},{"$f":"Results!W7","v":"91-95"},{"$f":"Results!X7","v":"96-100"},{"$f":"Results!Y7","v":"101-05"}]
[null,null,null,"Period:",{"$f":"Results!E8","v":1},{"$f":"Results!F8","v":2},{"$f":"Results!G8","v":3},{"$f":"Results!H8","v":4},{"$f":"Results!I8","v":5},{"$f":"Results!J8","v":6},{"$f":"Results!K8","v":7},{"$f":"Results!L8","v":8},{"$f":"Results!M8","v":9},{"$f":"Results!N8","v":10},{"$f":"Results!O8","v":11},{"$f":"Results!P8","v":12},{"$f":"Results!Q8","v":13},{"$f":"Results!R8","v":14},{"$f":"Results!S8","v":15},{"$f":"Results!T8","v":16},{"$f":"Results!U8","v":17},{"$f":"Results!V8","v":18},{"$f":"Results!W8","v":19},{"$f":"Results!X8","v":20},{"$f":"Results!Y8","v":21}]
[null,"No","Name",null,"Interventions"]
[null,1,{"$f":"Results!C11","v":"Vegetation clearance"},null,{"$f":"Results!E11","v":0},{"$f":"Results!F11","v":0},{"$f":"Results!G11","v":0},{"$f":"Results!H11","v":0},{"$f":"Results!I11","v":0},{"$f":"Results!J11","v":0},{"$f":"Results!K11","v":0},{"$f":"Results!L11","v":0},{"$f":"Results!M11","v":0},{"$f":"Results!N11","v":1},{"$f":"Results!O11","v":0},{"$f":"Results!P11","v":0},{"$f":"Results!Q11","v":0},{"$f":"Results!R11","v":0},{"$f":"Results!S11","v":0},{"$f":"Results!T11","v":0},{"$f":"Results!U11","v":0},{"$f":"Results!V11","v":0},{"$f":"Results!W11","v":0},{"$f":"Results!X11","v":1},{"$f":"Results!Y11","v":0}]
[null,2,{"$f":"Results!C12","v":"Drainage clearance"},null,{"$f":"Results!E12","v":0},{"$f":"Results!F12","v":0},{"$f":"Results!G12","v":0},{"$f":"Results!H12","v":0},{"$f":"Results!I12","v":1},{"$f":"Results!J12","v":0},{"$f":"Results!K12","v":0},{"$f":"Results!L12","v":0},{"$f":"Results!M12","v":0},{"$f":"Results!N12","v":1},{"$f":"Results!O12","v":0},{"$f":"Results!P12","v":0},{"$f":"Results!Q12","v":0},{"$f":"Results!R12","v":0},{"$f":"Results!S12","v":1},{"$f":"Results!T12","v":0},{"$f":"Results!U12","v":0},{"$f":"Results!V12","v":0},{"$f":"Results!W12","v":0},{"$f":"Results!X12","v":1},{"$f":"Results!Y12","v":0}]
[null,3,{"$f":"Results!C13","v":"Drainage repair"},null,{"$f":"Results!E13","v":0},{"$f":"Results!F13","v":0},{"$f":"Results!G13","v":0},{"$f":"Results!H13","v":0},{"$f":"Results!I13","v":1},{"$f":"Results!J13","v":0},{"$f":"Results!K13","v":0},{"$f":"Results!L13","v":0},{"$f":"Results!M13","v":0},{"$f":"Results!N13","v":1},{"$f":"Results!O13","v":0},{"$f":"Results!P13","v":0},{"$f":"Results!Q13","v":0},{"$f":"Results!R13","v":1},{"$f":"Results!S13","v":0},{"$f":"Results!T13","v":0},{"$f":"Results!U13","v":0},{"$f":"Results!V13","v":0},{"$f":"Results!W13","v":1},{"$f":"Results!X13","v":0},{"$f":"Results!Y13","v":0}]
[null,4,{"$f":"Results!C14","v":"Drainage replacement"},null,{"$f":"Results!E14","v":0},{"$f":"Results!F14","v":0},{"$f":"Results!G14","v":0},{"$f":"Results!H14","v":0},{"$f":"Results!I14","v":0},{"$f":"Results!J14","v":0},{"$f":"Results!K14","v":0},{"$f":"Results!L14","v":0},{"$f":"Results!M14","v":0},{"$f":"Results!N14","v":0},{"$f":"Results!O14","v":0},{"$f":"Results!P14","v":0},{"$f":"Results!Q14","v":0},{"$f":"Results!R14","v":0},{"$f":"Results!S14","v":0},{"$f":"Results!T14","v":0},{"$f":"Results!U14","v":0},{"$f":"Results!V14","v":0},{"$f":"Results!W14","v":0},{"$f":"Results!X14","v":0},{"$f":"Results!Y14","v":0}]
[null,5,{"$f":"Results!C15","v":"Burrow filling"},null,{"$f":"Results!E15","v":0},{"$f":"Results!F15","v":0},{"$f":"Results!G15","v":0},{"$f":"Results!H15","v":1},{"$f":"Results!I15","v":0},{"$f":"Results!J15","v":0},{"$f":"Results!K15","v":0},{"$f":"Results!L15","v":1},{"$f":"Results!M15","v":0},{"$f":"Results!N15","v":0},{"$f":"Results!O15","v":0},{"$f":"Results!P15","v":1},{"$f":"Results!Q15","v":0},{"$f":"Results!R15","v":0},{"$f":"Results!S15","v":0},{"$f":"Results!T15","v":1},{"$f":"Results!U15","v":0},{"$f":"Results!V15","v":0},{"$f":"Results!W15","v":0},{"$f":"Results!X15","v":1},{"$f":"Results!Y15","v":0}]
[null,6,{"$f":"Results!C16","v":"Minor earthworks"},null,{"$f":"Results!E16","v":0},{"$f":"Results!F16","v":0},{"$f":"Results!G16","v":0},{"$f":"Results!H16","v":0},{"$f":"Results!I16","v":0},{"$f":"Results!J16","v":0},{"$f":"Results!K16","v":0},{"$f":"Results!L16","v":0},{"$f":"Results!M16","v":0},{"$f":"Results!N16","v":0},{"$f":"Results!O16","v":0},{"$f":"Results!P16","v":0},{"$f":"Results!Q16","v":0},{"$f":"Results!R16","v":0},{"$f":"Results!S16","v":0},{"$f":"Results!T16","v":0},{"$f":"Results!U16","v":0},{"$f":"Results!V16","v":0},{"$f":"Results!W16","v":0},{"$f":"Results!X16","v":0},{"$f":"Results!Y16","v":0}]
[null,7,{"$f":"Results!C17","v":"Major earthworks"},null,{"$f":"Results!E17","v":0},{"$f":"Results!F17","v":0},{"$f":"Results!G17","v":0},{"$f":"Results!H17","v":0},{"$f":"Results!I17","v":0},{"$f":"Results!J17","v":0},{"$f":"Results!K17","v":0},{"$f":"Results!L17","v":0},{"$f":"Results!M17","v":0},{"$f":"Results!N17","v":0},{"$f":"Results!O17","v":0},{"$f":"Results!P17","v":0},{"$f":"Results!Q17","v":0},{"$f":"Results!R17","v":0},{"$f":"Results!S17","v":0},{"$f":"Results!T17","v":0},{"$f":"Results!U17","v":0},{"$f":"Results!V17","v":0},{"$f":"Results!W17","v":0},{"$f":"Results!X17","v":0},{"$f":"Results!Y17","v":0}]
[null,8,{"$f":"Results!C18","v":"[unused]"},null,{"$f":"Results!E18","v":0},{"$f":"Results!F18","v":0},{"$f":"Results!G18","v":0},{"$f":"Results!H18","v":0},{"$f":"Results!I18","v":0},{"$f":"Results!J18","v":0},{"$f":"Results!K18","v":0},{"$f":"Results!L18","v":0},{"$f":"Results!M18","v":0},{"$f":"Results!N18","v":0},{"$f":"Results!O18","v":0},{"$f":"Results!P18","v":0},{"$f":"Results!Q18","v":0},{"$f":"Results!R18","v":0},{"$f":"Results!S18","v":0},{"$f":"Results!T18","v":0},{"$f":"Results!U18","v":0},{"$f":"Results!V18","v":0},{"$f":"Results!W18","v":0},{"$f":"Results!X18","v":0},{"$f":"Results!Y18","v":0}]
[null,9,{"$f":"Results!C19","v":"[unused]"},null,{"$f":"Results!E19","v":0},{"$f":"Results!F19","v":0},{"$f":"Results!G19","v":0},{"$f":"Results!H19","v":0},{"$f":"Results!I19","v":0},{"$f":"Results!J19","v":0},{"$f":"Results!K19","v":0},{"$f":"Results!L19","v":0},{"$f":"Results!M19","v":0},{"$f":"Results!N19","v":0},{"$f":"Results!O19","v":0},{"$f":"Results!P19","v":0},{"$f":"Results!Q19","v":0},{"$f":"Results!R19","v":0},{"$f":"Results!S19","v":0},{"$f":"Results!T19","v":0},{"$f":"Results!U19","v":0},{"$f":"Results!V19","v":0},{"$f":"Results!W19","v":0},{"$f":"Results!X19","v":0},{"$f":"Results!Y19","v":0}]
[null,10,{"$f":"Results!C20","v":"[unused]"},null,{"$f":"Results!E20","v":0},{"$f":"Results!F20","v":0},{"$f":"Results!G20","v":0},{"$f":"Results!H20","v":0},{"$f":"Results!I20","v":0},{"$f":"Results!J20","v":0},{"$f":"Results!K20","v":0},{"$f":"Results!L20","v":0},{"$f":"Results!M20","v":0},{"$f":"Results!N20","v":0},{"$f":"Results!O20","v":0},{"$f":"Results!P20","v":0},{"$f":"Results!Q20","v":0},{"$f":"Results!R20","v":0},{"$f":"Results!S20","v":0},{"$f":"Results!T20","v":0},{"$f":"Results!U20","v":0},{"$f":"Results!V20","v":0},{"$f":"Results!W20","v":0},{"$f":"Results!X20","v":0},{"$f":"Results!Y20","v":0}]
[null,11,{"$f":"Results!C21","v":"[unused]"},null,{"$f":"Results!E21","v":0},{"$f":"Results!F21","v":0},{"$f":"Results!G21","v":0},{"$f":"Results!H21","v":0},{"$f":"Results!I21","v":0},{"$f":"Results!J21","v":0},{"$f":"Results!K21","v":0},{"$f":"Results!L21","v":0},{"$f":"Results!M21","v":0},{"$f":"Results!N21","v":0},{"$f":"Results!O21","v":0},{"$f":"Results!P21","v":0},{"$f":"Results!Q21","v":0},{"$f":"Results!R21","v":0},{"$f":"Results!S21","v":0},{"$f":"Results!T21","v":0},{"$f":"Results!U21","v":0},{"$f":"Results!V21","v":0},{"$f":"Results!W21","v":0},{"$f":"Results!X21","v":0},{"$f":"Results!Y21","v":0}]
[null,12,{"$f":"Results!C22","v":"[unused]"},null,{"$f":"Results!E22","v":0},{"$f":"Results!F22","v":0},{"$f":"Results!G22","v":0},{"$f":"Results!H22","v":0},{"$f":"Results!I22","v":0},{"$f":"Results!J22","v":0},{"$f":"Results!K22","v":0},{"$f":"Results!L22","v":0},{"$f":"Results!M22","v":0},{"$f":"Results!N22","v":0},{"$f":"Results!O22","v":0},{"$f":"Results!P22","v":0},{"$f":"Results!Q22","v":0},{"$f":"Results!R22","v":0},{"$f":"Results!S22","v":0},{"$f":"Results!T22","v":0},{"$f":"Results!U22","v":0},{"$f":"Results!V22","v":0},{"$f":"Results!W22","v":0},{"$f":"Results!X22","v":0},{"$f":"Results!Y22","v":0}]
[null,13,{"$f":"Results!C23","v":"[unused]"},null,{"$f":"Results!E23","v":0},{"$f":"Results!F23","v":0},{"$f":"Results!G23","v":0},{"$f":"Results!H23","v":0},{"$f":"Results!I23","v":0},{"$f":"Results!J23","v":0},{"$f":"Results!K23","v":0},{"$f":"Results!L23","v":0},{"$f":"Results!M23","v":0},{"$f":"Results!N23","v":0},{"$f":"Results!O23","v":0},{"$f":"Results!P23","v":0},{"$f":"Results!Q23","v":0},{"$f":"Results!R23","v":0},{"$f":"Results!S23","v":0},{"$f":"Results!T23","v":0},{"$f":"Results!U23","v":0},{"$f":"Results!V23","v":0},{"$f":"Results!W23","v":0},{"$f":"Results!X23","v":0},{"$f":"Results!Y23","v":0}]
[null,14,{"$f":"Results!C24","v":"[unused]"},null,{"$f":"Results!E24","v":0},{"$f":"Results!F24","v":0},{"$f":"Results!G24","v":0},{"$f":"Results!H24","v":0},{"$f":"Results!I24","v":0},{"$f":"Results!J24","v":0},{"$f":"Results!K24","v":0},{"$f":"Results!L24","v":0},{"$f":"Results!M24","v":0},{"$f":"Results!N24","v":0},{"$f":"Results!O24","v":0},{"$f":"Results!P24","v":0},{"$f":"Results!Q24","v":0},{"$f":"Results!R24","v":0},{"$f":"Results!S24","v":0},{"$f":"Results!T24","v":0},{"$f":"Results!U24","v":0},{"$f":"Results!V24","v":0},{"$f":"Results!W24","v":0},{"$f":"Results!X24","v":0},{"$f":"Results!Y24","v":0}]
[null,15,{"$f":"Results!C25","v":"[unused]"},null,{"$f":"Results!E25","v":0},{"$f":"Results!F25","v":0},{"$f":"Results!G25","v":0},{"$f":"Results!H25","v":0},{"$f":"Results!I25","v":0},{"$f":"Results!J25","v":0},{"$f":"Results!K25","v":0},{"$f":"Results!L25","v":0},{"$f":"Results!M25","v":0},{"$f":"Results!N25","v":0},{"$f":"Results!O25","v":0},{"$f":"Results!P25","v":0},{"$f":"Results!Q25","v":0},{"$f":"Results!R25","v":0},{"$f":"Results!S25","v":0},{"$f":"Results!T25","v":0},{"$f":"Results!U25","v":0},{"$f":"Results!V25","v":0},{"$f":"Results!W25","v":0},{"$f":"Results!X25","v":0},{"$f":"Results!Y25","v":0}]
[]
[]
[]
[null,"Operational Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,{"$f":"IntvCosts!T12","v":"Over-night possession [Nr]"},{"$f":"IntvCosts!T13","v":"Poss(N)"},{"$f":"Results!E136","v":0},{"$f":"Results!F136","v":0},{"$f":"Results!G136","v":0},{"$f":"Results!H136","v":0},{"$f":"Results!I136","v":2},{"$f":"Results!J136","v":0},{"$f":"Results!K136","v":0},{"$f":"Results!L136","v":0},{"$f":"Results!M136","v":0},{"$f":"Results!N136","v":2},{"$f":"Results!O136","v":0},{"$f":"Results!P136","v":0},{"$f":"Results!Q136","v":0},{"$f":"Results!R136","v":1},{"$f":"Results!S136","v":1},{"$f":"Results!T136","v":0},{"$f":"Results!U136","v":0},{"$f":"Results!V136","v":0},{"$f":"Results!W136","v":1},{"$f":"Results!X136","v":1},{"$f":"Results!Y136","v":0},null,{"$f":"SUM(E30:Y30)","v":8}]
[null,null,{"$f":"IntvCosts!U12","v":"Day possessions [Nr]"},{"$f":"IntvCosts!U13","v":"Poss(D)"},{"$f":"Results!E137","v":0},{"$f":"Results!F137","v":0},{"$f":"Results!G137","v":0},{"$f":"Results!H137","v":0},{"$f":"Results!I137","v":0},{"$f":"Results!J137","v":0},{"$f":"Results!K137","v":0},{"$f":"Results!L137","v":0},{"$f":"Results!M137","v":0},{"$f":"Results!N137","v":0},{"$f":"Results!O137","v":0},{"$f":"Results!P137","v":0},{"$f":"Results!Q137","v":0},{"$f":"Results!R137","v":0},{"$f":"Results!S137","v":0},{"$f":"Results!T137","v":0},{"$f":"Results!U137","v":0},{"$f":"Results!V137","v":0},{"$f":"Results!W137","v":0},{"$f":"Results!X137","v":0},{"$f":"Results!Y137","v":0},null,{"$f":"SUM(E31:Y31)","v":0}]
[null,null,{"$f":"IntvCosts!V12","v":"Speed restriction [days]"},{"$f":"IntvCosts!V13","v":"TSR"},{"$f":"Results!E138","v":0},{"$f":"Results!F138","v":0},{"$f":"Results!G138","v":0},{"$f":"Results!H138","v":1},{"$f":"Results!I138","v":4},{"$f":"Results!J138","v":0},{"$f":"Results!K138","v":0},{"$f":"Results!L138","v":1},{"$f":"Results!M138","v":0},{"$f":"Results!N138","v":6},{"$f":"Results!O138","v":0},{"$f":"Results!P138","v":1},{"$f":"Results!Q138","v":0},{"$f":"Results!R138","v":2},{"$f":"Results!S138","v":2},{"$f":"Results!T138","v":1},{"$f":"Results!U138","v":0},{"$f":"Results!V138","v":0},{"$f":"Results!W138","v":2},{"$f":"Results!X138","v":5},{"$f":"Results!Y138","v":0},null,{"$f":"SUM(E32:Y32)","v":25}]

{"sheet":"OutputCondition","index":33,"n_rows":34,"n_cols":25,"rows_kept":34,"cut":false,"hidden":false,"merged":[[9,4,9,24]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[]
[null,"Summary of Projected Condition"]
[null,"Date:",{"$f":"Summary!$C$4","v":"2014-09-04T10:00:32.860"}]
[null,"Ref:",{"$f":"Summary!$C$5","v":"RV002"}]
[null,"Title:",{"$f":"Summary!$C$6","v":"This is a test run of the model with random data which does not represent any real situation."}]
[]
[null,null,null,"Years:",{"$f":"Results!E7","v":"01-05"},{"$f":"Results!F7","v":"06-10"},{"$f":"Results!G7","v":"11-15"},{"$f":"Results!H7","v":"16-20"},{"$f":"Results!I7","v":"21-25"},{"$f":"Results!J7","v":"26-30"},{"$f":"Results!K7","v":"31-35"},{"$f":"Results!L7","v":"36-40"},{"$f":"Results!M7","v":"41-45"},{"$f":"Results!N7","v":"46-50"},{"$f":"Results!O7","v":"51-55"},{"$f":"Results!P7","v":"56-60"},{"$f":"Results!Q7","v":"61-65"},{"$f":"Results!R7","v":"66-70"},{"$f":"Results!S7","v":"71-75"},{"$f":"Results!T7","v":"76-80"},{"$f":"Results!U7","v":"81-85"},{"$f":"Results!V7","v":"86-90"},{"$f":"Results!W7","v":"91-95"},{"$f":"Results!X7","v":"96-100"},{"$f":"Results!Y7","v":"101-05"}]
[null,null,null,"Period:",{"$f":"Results!E8","v":1},{"$f":"Results!F8","v":2},{"$f":"Results!G8","v":3},{"$f":"Results!H8","v":4},{"$f":"Results!I8","v":5},{"$f":"Results!J8","v":6},{"$f":"Results!K8","v":7},{"$f":"Results!L8","v":8},{"$f":"Results!M8","v":9},{"$f":"Results!N8","v":10},{"$f":"Results!O8","v":11},{"$f":"Results!P8","v":12},{"$f":"Results!Q8","v":13},{"$f":"Results!R8","v":14},{"$f":"Results!S8","v":15},{"$f":"Results!T8","v":16},{"$f":"Results!U8","v":17},{"$f":"Results!V8","v":18},{"$f":"Results!W8","v":19},{"$f":"Results!X8","v":20},{"$f":"Results!Y8","v":21}]
[null,"No","Name",null,"Interventions"]
[null,1,{"$f":"Results!C11","v":"Vegetation clearance"},null,{"$f":"Results!E11","v":0},{"$f":"Results!F11","v":0},{"$f":"Results!G11","v":0},{"$f":"Results!H11","v":0},{"$f":"Results!I11","v":0},{"$f":"Results!J11","v":0},{"$f":"Results!K11","v":0},{"$f":"Results!L11","v":0},{"$f":"Results!M11","v":0},{"$f":"Results!N11","v":1},{"$f":"Results!O11","v":0},{"$f":"Results!P11","v":0},{"$f":"Results!Q11","v":0},{"$f":"Results!R11","v":0},{"$f":"Results!S11","v":0},{"$f":"Results!T11","v":0},{"$f":"Results!U11","v":0},{"$f":"Results!V11","v":0},{"$f":"Results!W11","v":0},{"$f":"Results!X11","v":1},{"$f":"Results!Y11","v":0}]
[null,2,{"$f":"Results!C12","v":"Drainage clearance"},null,{"$f":"Results!E12","v":0},{"$f":"Results!F12","v":0},{"$f":"Results!G12","v":0},{"$f":"Results!H12","v":0},{"$f":"Results!I12","v":1},{"$f":"Results!J12","v":0},{"$f":"Results!K12","v":0},{"$f":"Results!L12","v":0},{"$f":"Results!M12","v":0},{"$f":"Results!N12","v":1},{"$f":"Results!O12","v":0},{"$f":"Results!P12","v":0},{"$f":"Results!Q12","v":0},{"$f":"Results!R12","v":0},{"$f":"Results!S12","v":1},{"$f":"Results!T12","v":0},{"$f":"Results!U12","v":0},{"$f":"Results!V12","v":0},{"$f":"Results!W12","v":0},{"$f":"Results!X12","v":1},{"$f":"Results!Y12","v":0}]
[null,3,{"$f":"Results!C13","v":"Drainage repair"},null,{"$f":"Results!E13","v":0},{"$f":"Results!F13","v":0},{"$f":"Results!G13","v":0},{"$f":"Results!H13","v":0},{"$f":"Results!I13","v":1},{"$f":"Results!J13","v":0},{"$f":"Results!K13","v":0},{"$f":"Results!L13","v":0},{"$f":"Results!M13","v":0},{"$f":"Results!N13","v":1},{"$f":"Results!O13","v":0},{"$f":"Results!P13","v":0},{"$f":"Results!Q13","v":0},{"$f":"Results!R13","v":1},{"$f":"Results!S13","v":0},{"$f":"Results!T13","v":0},{"$f":"Results!U13","v":0},{"$f":"Results!V13","v":0},{"$f":"Results!W13","v":1},{"$f":"Results!X13","v":0},{"$f":"Results!Y13","v":0}]
[null,4,{"$f":"Results!C14","v":"Drainage replacement"},null,{"$f":"Results!E14","v":0},{"$f":"Results!F14","v":0},{"$f":"Results!G14","v":0},{"$f":"Results!H14","v":0},{"$f":"Results!I14","v":0},{"$f":"Results!J14","v":0},{"$f":"Results!K14","v":0},{"$f":"Results!L14","v":0},{"$f":"Results!M14","v":0},{"$f":"Results!N14","v":0},{"$f":"Results!O14","v":0},{"$f":"Results!P14","v":0},{"$f":"Results!Q14","v":0},{"$f":"Results!R14","v":0},{"$f":"Results!S14","v":0},{"$f":"Results!T14","v":0},{"$f":"Results!U14","v":0},{"$f":"Results!V14","v":0},{"$f":"Results!W14","v":0},{"$f":"Results!X14","v":0},{"$f":"Results!Y14","v":0}]
[null,5,{"$f":"Results!C15","v":"Burrow filling"},null,{"$f":"Results!E15","v":0},{"$f":"Results!F15","v":0},{"$f":"Results!G15","v":0},{"$f":"Results!H15","v":1},{"$f":"Results!I15","v":0},{"$f":"Results!J15","v":0},{"$f":"Results!K15","v":0},{"$f":"Results!L15","v":1},{"$f":"Results!M15","v":0},{"$f":"Results!N15","v":0},{"$f":"Results!O15","v":0},{"$f":"Results!P15","v":1},{"$f":"Results!Q15","v":0},{"$f":"Results!R15","v":0},{"$f":"Results!S15","v":0},{"$f":"Results!T15","v":1},{"$f":"Results!U15","v":0},{"$f":"Results!V15","v":0},{"$f":"Results!W15","v":0},{"$f":"Results!X15","v":1},{"$f":"Results!Y15","v":0}]
[null,6,{"$f":"Results!C16","v":"Minor earthworks"},null,{"$f":"Results!E16","v":0},{"$f":"Results!F16","v":0},{"$f":"Results!G16","v":0},{"$f":"Results!H16","v":0},{"$f":"Results!I16","v":0},{"$f":"Results!J16","v":0},{"$f":"Results!K16","v":0},{"$f":"Results!L16","v":0},{"$f":"Results!M16","v":0},{"$f":"Results!N16","v":0},{"$f":"Results!O16","v":0},{"$f":"Results!P16","v":0},{"$f":"Results!Q16","v":0},{"$f":"Results!R16","v":0},{"$f":"Results!S16","v":0},{"$f":"Results!T16","v":0},{"$f":"Results!U16","v":0},{"$f":"Results!V16","v":0},{"$f":"Results!W16","v":0},{"$f":"Results!X16","v":0},{"$f":"Results!Y16","v":0}]
[null,7,{"$f":"Results!C17","v":"Major earthworks"},null,{"$f":"Results!E17","v":0},{"$f":"Results!F17","v":0},{"$f":"Results!G17","v":0},{"$f":"Results!H17","v":0},{"$f":"Results!I17","v":0},{"$f":"Results!J17","v":0},{"$f":"Results!K17","v":0},{"$f":"Results!L17","v":0},{"$f":"Results!M17","v":0},{"$f":"Results!N17","v":0},{"$f":"Results!O17","v":0},{"$f":"Results!P17","v":0},{"$f":"Results!Q17","v":0},{"$f":"Results!R17","v":0},{"$f":"Results!S17","v":0},{"$f":"Results!T17","v":0},{"$f":"Results!U17","v":0},{"$f":"Results!V17","v":0},{"$f":"Results!W17","v":0},{"$f":"Results!X17","v":0},{"$f":"Results!Y17","v":0}]
[null,8,{"$f":"Results!C18","v":"[unused]"},null,{"$f":"Results!E18","v":0},{"$f":"Results!F18","v":0},{"$f":"Results!G18","v":0},{"$f":"Results!H18","v":0},{"$f":"Results!I18","v":0},{"$f":"Results!J18","v":0},{"$f":"Results!K18","v":0},{"$f":"Results!L18","v":0},{"$f":"Results!M18","v":0},{"$f":"Results!N18","v":0},{"$f":"Results!O18","v":0},{"$f":"Results!P18","v":0},{"$f":"Results!Q18","v":0},{"$f":"Results!R18","v":0},{"$f":"Results!S18","v":0},{"$f":"Results!T18","v":0},{"$f":"Results!U18","v":0},{"$f":"Results!V18","v":0},{"$f":"Results!W18","v":0},{"$f":"Results!X18","v":0},{"$f":"Results!Y18","v":0}]
[null,9,{"$f":"Results!C19","v":"[unused]"},null,{"$f":"Results!E19","v":0},{"$f":"Results!F19","v":0},{"$f":"Results!G19","v":0},{"$f":"Results!H19","v":0},{"$f":"Results!I19","v":0},{"$f":"Results!J19","v":0},{"$f":"Results!K19","v":0},{"$f":"Results!L19","v":0},{"$f":"Results!M19","v":0},{"$f":"Results!N19","v":0},{"$f":"Results!O19","v":0},{"$f":"Results!P19","v":0},{"$f":"Results!Q19","v":0},{"$f":"Results!R19","v":0},{"$f":"Results!S19","v":0},{"$f":"Results!T19","v":0},{"$f":"Results!U19","v":0},{"$f":"Results!V19","v":0},{"$f":"Results!W19","v":0},{"$f":"Results!X19","v":0},{"$f":"Results!Y19","v":0}]
[null,10,{"$f":"Results!C20","v":"[unused]"},null,{"$f":"Results!E20","v":0},{"$f":"Results!F20","v":0},{"$f":"Results!G20","v":0},{"$f":"Results!H20","v":0},{"$f":"Results!I20","v":0},{"$f":"Results!J20","v":0},{"$f":"Results!K20","v":0},{"$f":"Results!L20","v":0},{"$f":"Results!M20","v":0},{"$f":"Results!N20","v":0},{"$f":"Results!O20","v":0},{"$f":"Results!P20","v":0},{"$f":"Results!Q20","v":0},{"$f":"Results!R20","v":0},{"$f":"Results!S20","v":0},{"$f":"Results!T20","v":0},{"$f":"Results!U20","v":0},{"$f":"Results!V20","v":0},{"$f":"Results!W20","v":0},{"$f":"Results!X20","v":0},{"$f":"Results!Y20","v":0}]
[null,11,{"$f":"Results!C21","v":"[unused]"},null,{"$f":"Results!E21","v":0},{"$f":"Results!F21","v":0},{"$f":"Results!G21","v":0},{"$f":"Results!H21","v":0},{"$f":"Results!I21","v":0},{"$f":"Results!J21","v":0},{"$f":"Results!K21","v":0},{"$f":"Results!L21","v":0},{"$f":"Results!M21","v":0},{"$f":"Results!N21","v":0},{"$f":"Results!O21","v":0},{"$f":"Results!P21","v":0},{"$f":"Results!Q21","v":0},{"$f":"Results!R21","v":0},{"$f":"Results!S21","v":0},{"$f":"Results!T21","v":0},{"$f":"Results!U21","v":0},{"$f":"Results!V21","v":0},{"$f":"Results!W21","v":0},{"$f":"Results!X21","v":0},{"$f":"Results!Y21","v":0}]
[null,12,{"$f":"Results!C22","v":"[unused]"},null,{"$f":"Results!E22","v":0},{"$f":"Results!F22","v":0},{"$f":"Results!G22","v":0},{"$f":"Results!H22","v":0},{"$f":"Results!I22","v":0},{"$f":"Results!J22","v":0},{"$f":"Results!K22","v":0},{"$f":"Results!L22","v":0},{"$f":"Results!M22","v":0},{"$f":"Results!N22","v":0},{"$f":"Results!O22","v":0},{"$f":"Results!P22","v":0},{"$f":"Results!Q22","v":0},{"$f":"Results!R22","v":0},{"$f":"Results!S22","v":0},{"$f":"Results!T22","v":0},{"$f":"Results!U22","v":0},{"$f":"Results!V22","v":0},{"$f":"Results!W22","v":0},{"$f":"Results!X22","v":0},{"$f":"Results!Y22","v":0}]
[null,13,{"$f":"Results!C23","v":"[unused]"},null,{"$f":"Results!E23","v":0},{"$f":"Results!F23","v":0},{"$f":"Results!G23","v":0},{"$f":"Results!H23","v":0},{"$f":"Results!I23","v":0},{"$f":"Results!J23","v":0},{"$f":"Results!K23","v":0},{"$f":"Results!L23","v":0},{"$f":"Results!M23","v":0},{"$f":"Results!N23","v":0},{"$f":"Results!O23","v":0},{"$f":"Results!P23","v":0},{"$f":"Results!Q23","v":0},{"$f":"Results!R23","v":0},{"$f":"Results!S23","v":0},{"$f":"Results!T23","v":0},{"$f":"Results!U23","v":0},{"$f":"Results!V23","v":0},{"$f":"Results!W23","v":0},{"$f":"Results!X23","v":0},{"$f":"Results!Y23","v":0}]
[null,14,{"$f":"Results!C24","v":"[unused]"},null,{"$f":"Results!E24","v":0},{"$f":"Results!F24","v":0},{"$f":"Results!G24","v":0},{"$f":"Results!H24","v":0},{"$f":"Results!I24","v":0},{"$f":"Results!J24","v":0},{"$f":"Results!K24","v":0},{"$f":"Results!L24","v":0},{"$f":"Results!M24","v":0},{"$f":"Results!N24","v":0},{"$f":"Results!O24","v":0},{"$f":"Results!P24","v":0},{"$f":"Results!Q24","v":0},{"$f":"Results!R24","v":0},{"$f":"Results!S24","v":0},{"$f":"Results!T24","v":0},{"$f":"Results!U24","v":0},{"$f":"Results!V24","v":0},{"$f":"Results!W24","v":0},{"$f":"Results!X24","v":0},{"$f":"Results!Y24","v":0}]
[null,15,{"$f":"Results!C25","v":"[unused]"},null,{"$f":"Results!E25","v":0},{"$f":"Results!F25","v":0},{"$f":"Results!G25","v":0},{"$f":"Results!H25","v":0},{"$f":"Results!I25","v":0},{"$f":"Results!J25","v":0},{"$f":"Results!K25","v":0},{"$f":"Results!L25","v":0},{"$f":"Results!M25","v":0},{"$f":"Results!N25","v":0},{"$f":"Results!O25","v":0},{"$f":"Results!P25","v":0},{"$f":"Results!Q25","v":0},{"$f":"Results!R25","v":0},{"$f":"Results!S25","v":0},{"$f":"Results!T25","v":0},{"$f":"Results!U25","v":0},{"$f":"Results!V25","v":0},{"$f":"Results!W25","v":0},{"$f":"Results!X25","v":0},{"$f":"Results!Y25","v":0}]
[]
[null,"Condition Scores (at START of each period)",null,"Key"]
[null,"MA",{"$f":"Results!C158","v":"Movement Assessment"},{"$f":"Results!E169","v":1},{"$f":"Results!E158","v":0},{"$f":"Results!F158","v":7.1795960428689201E-2},{"$f":"Results!G158","v":0.1435919208573784},{"$f":"Results!H158","v":0.21538788128606762},{"$f":"Results!I158","v":0.2871838417147568},{"$f":"Results!J158","v":0.35897980214344599},{"$f":"Results!K158","v":0.43077576257213518},{"$f":"Results!L158","v":0.50257172300082442},{"$f":"Results!M158","v":0.57436768342951361},{"$f":"Results!N158","v":0.6461636438582028},{"$f":"Results!O158","v":0.71795960428689198},{"$f":"Results!P158","v":0.78975556471558117},{"$f":"Results!Q158","v":0.86155152514427036},{"$f":"Results!R158","v":0.93334748557295955},{"$f":"Results!S158","v":1.0051434460016488},{"$f":"Results!T158","v":2.0245250249490172},{"$f":"Results!U158","v":2.2204802881069119},{"$f":"Results!V158","v":2.4164355512648066},{"$f":"Results!W158","v":2.6123908144227013},{"$f":"Results!X158","v":2.6917951595879401},{"$f":"Results!Y158","v":2.771199504753179}]
[null,"VA",{"$f":"Results!C159","v":"Vegetation Assessment"},{"$f":"Results!E170","v":1.2},{"$f":"Results!E159","v":0},{"$f":"Results!F159","v":0.32075708024905702},{"$f":"Results!G159","v":0.89152128558327004},{"$f":"Results!H159","v":1.1914090745992094},{"$f":"Results!I159","v":1.2204204472968749},{"$f":"Results!J159","v":1.2494318199945404},{"$f":"Results!K159","v":1.278443192692206},{"$f":"Results!L159","v":1.3074545653898715},{"$f":"Results!M159","v":1.336465938087537},{"$f":"Results!N159","v":1.3654773107852025},{"$f":"Results!O159","v":0},{"$f":"Results!P159","v":0.32075708024905702},{"$f":"Results!Q159","v":0.89152128558327004},{"$f":"Results!R159","v":1.1914090745992094},{"$f":"Results!S159","v":1.2204204472968749},{"$f":"Results!T159","v":1.2494318199945404},{"$f":"Results!U159","v":1.278443192692206},{"$f":"Results!V159","v":1.3074545653898715},{"$f":"Results!W159","v":1.336465938087537},{"$f":"Results!X159","v":1.3654773107852025},{"$f":"Results!Y159","v":0}]
[null,"SW",{"$f":"Results!C160","v":"Surface Water Assessment"},{"$f":"Results!E171","v":2.5},{"$f":"Results!E160","v":0},{"$f":"Results!F160","v":0.27253805990881602},{"$f":"Results!G160","v":0.54507611981763204},{"$f":"Results!H160","v":0.81761417972644801},{"$f":"Results!I160","v":1.0901522396352641},{"$f":"Results!J160","v":0.14046530425204606},{"$f":"Results!K160","v":0.41300336416086209},{"$f":"Results!L160","v":0.68554142406967811},{"$f":"Results!M160","v":0.95807948397849407},{"$f":"Results!N160","v":1.2306175438873102},{"$f":"Results!O160","v":0.28093060850409213},{"$f":"Results!P160","v":0.5534686684129082},{"$f":"Results!Q160","v":0.82600672832172428},{"$f":"Results!R160","v":1.0985447882305404},{"$f":"Results!S160","v":0.64885785284732234},{"$f":"Results!T160","v":0.42139591275613841},{"$f":"Results!U160","v":0.69393397266495449},{"$f":"Results!V160","v":0.96647203257377057},{"$f":"Results!W160","v":1.2390100924825866},{"$f":"Results!X160","v":0.78932315709936862},{"$f":"Results!Y160","v":0.5618612170081847}]
[null,"DA",{"$f":"Results!C161","v":"Drainage Assessment"},{"$f":"Results!E172","v":1.2},{"$f":"Results!E161","v":0.5},{"$f":"Results!F161","v":0.61654647887323943},{"$f":"Results!G161","v":0.73309295774647887},{"$f":"Results!H161","v":0.8496394366197183},{"$f":"Results!I161","v":0.96618591549295774},{"$f":"Results!J161","v":0.5},{"$f":"Results!K161","v":0.61654647887323943},{"$f":"Results!L161","v":0.73309295774647887},{"$f":"Results!M161","v":0.8496394366197183},{"$f":"Results!N161","v":0.96618591549295774},{"$f":"Results!O161","v":0.2},{"$f":"Results!P161","v":0.31709460500963393},{"$f":"Results!Q161","v":0.43418921001926786},{"$f":"Results!R161","v":0.55128381502890178},{"$f":"Results!S161","v":-0.5},{"$f":"Results!T161","v":0.5},{"$f":"Results!U161","v":0.61654647887323943},{"$f":"Results!V161","v":0.73309295774647887},{"$f":"Results!W161","v":0.8496394366197183},{"$f":"Results!X161","v":-0.5},{"$f":"Results!Y161","v":0.2}]
[null,"BA",{"$f":"Results!C162","v":"Burrowing Assessment"},{"$f":"Results!E173","v":1.5},{"$f":"Results!E162","v":0},{"$f":"Results!F162","v":0.48936511749200201},{"$f":"Results!G162","v":0.97873023498400402},{"$f":"Results!H162","v":1.4680953524760061},{"$f":"Results!I162","v":0},{"$f":"Results!J162","v":0.48936511749200201},{"$f":"Results!K162","v":0.97873023498400402},{"$f":"Results!L162","v":1.4680953524760061},{"$f":"Results!M162","v":0},{"$f":"Results!N162","v":0.48936511749200201},{"$f":"Results!O162","v":0.97873023498400402},{"$f":"Results!P162","v":1.4680953524760061},{"$f":"Results!Q162","v":0},{"$f":"Results!R162","v":0.48936511749200201},{"$f":"Results!S162","v":0.97873023498400402},{"$f":"Results!T162","v":1.4680953524760061},{"$f":"Results!U162","v":0},{"$f":"Results!V162","v":0.48936511749200201},{"$f":"Results!W162","v":0.97873023498400402},{"$f":"Results!X162","v":1.4680953524760061},{"$f":"Results!Y162","v":0}]
[null,"CA",{"$f":"Results!C163","v":"Construction Activity Assessment"},{"$f":"Results!E174","v":1},{"$f":"Results!E163","v":0},{"$f":"Results!F163","v":4.7773606129894702E-2},{"$f":"Results!G163","v":9.5547212259789405E-2},{"$f":"Results!H163","v":0.14332081838968411},{"$f":"Results!I163","v":0.19109442451957881},{"$f":"Results!J163","v":0.23886803064947351},{"$f":"Results!K163","v":0.28664163677936821},{"$f":"Results!L163","v":0.33441524290926294},{"$f":"Results!M163","v":0.38218884903915762},{"$f":"Results!N163","v":0.42996245516905229},{"$f":"Results!O163","v":0.47773606129894697},{"$f":"Results!P163","v":0.52550966742884164},{"$f":"Results!Q163","v":0.57328327355873632},{"$f":"Results!R163","v":0.62105687968863099},{"$f":"Results!S163","v":0.66883048581852567},{"$f":"Results!T163","v":0.71660409194842034},{"$f":"Results!U163","v":0.76437769807831502},{"$f":"Results!V163","v":0.81215130420820969},{"$f":"Results!W163","v":0.85992491033810436},{"$f":"Results!X163","v":0.90769851646799904},{"$f":"Results!Y163","v":0.95547212259789371}]
[null,"SRV","Slope Risk Value",{"$f":"Results!E175","v":10},{"$f":"Results!E164","v":0.5},{"$f":"Results!F164","v":1.4744422827441932},{"$f":"Results!G164","v":2.6988916905735425},{"$f":"Results!H164","v":3.6524646820846178},{"$f":"Results!I164","v":2.5016671114517179},{"$f":"Results!J164","v":2.4776649681360161},{"$f":"Results!K164","v":3.1603615433288175},{"$f":"Results!L164","v":3.8430581185216193},{"$f":"Results!M164","v":2.6767342711051887},{"$f":"Results!N164","v":3.5154224273335672},{"$f":"Results!O164","v":2.4553565090739351},{"$f":"Results!P164","v":3.3368292530333372},{"$f":"Results!Q164","v":2.2908112874637307},{"$f":"Results!R164","v":3.4003758600103828},{"$f":"Results!S164","v":3.5168390209467271},{"$f":"Results!T164","v":4.709224469373444},{"$f":"Results!U164","v":3.678791958850181},{"$f":"Results!V164","v":4.6844240055387889},{"$f":"Results!W164","v":5.690056052227396},{"$f":"Results!X164","v":5.8569121856313142},{"$f":"Results!Y164","v":4.2885328443592572}]

{"sheet":"EnvImpacts","index":34,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[[12,1,12,4]]}
["MAINLINE",null,{"$f":"Flowchart!C1","v":" Soil Cutting Model"}]
[null,"Environment Impact of Construction Activity"]
[null,null,"version 3"]
[null,null,"Users may amend this data and add more data if necessary"]
[]
[null,null,null,null,null,null,"NOTES: "]
[null,null,null,null,null,null,1,"These impact values will be used to build-up the environmental impact of the interventions employed in asset life-cycles."]
[null,null,null,null,null,null,2,"The data will be applicable across Europe. If it is specific to a certain country, this is noted."]
[null,null,null,null,null,null,3,"The impacts of materials are shown as from cradle-to-factorygate."]
[null,null,null,null,null,null,4,"The impacts of equipment and transport will include only fuel usage (excluding the manufacture of the equipment or vehicle)."]
[null,null,null,null,null,null,5,"Different types and sizes of equipment should be shown on separate lines, where appropriate."]
[null,null,null,null,null,null,6,"Different types of paints and coatings should be shown on separate lines, where appropriate."]
[null,"Model",null,null,null,"Col:",{"$f":"COLUMNS($G14:G14)","v":1},{"$f":"COLUMNS($G14:H14)","v":2},{"$f":"COLUMNS($G14:I14)","v":3}]
[null,"Bridges","Cuttings","Track","Tunnels","Group","Item","Unit of usage","CO2e\n[kg/unit of usage]","Basis of impact estimation","Note on impact assessment","Sources of Impact data"]
[null,null,null,"•",null,"Materials","Ballast","m3",50.72,"0.0317 kgCO2e/kg x density 1600 kg/m3 (assumed crushed rock 16/32 mm)",null,"Database of GaBi 6 (PE International)"]
[null,null,null,"•",null,"Equipment","Ballast stoneblower","km",418,"data from research paper (see reference column L)",null,"Milford, R & Allwood, J. (2010) \"Assessing the CO2 impact of current and future rail track in the UK\", Transportation Research Part D 15, pp. 61-72."]
[null,null,null,"•",null,"Equipment","Ballast tamper","km",153,"data from research paper (see reference column L)",null,"Milford, R & Allwood, J. (2010) \"Assessing the CO2 impact of current and future rail track in the UK\", Transportation Research Part D 15, pp. 61-72."]
[null,"•",null,null,"•","Materials","Brickwork - single skin brick","m2",44.879999999999995,"0.22 kg CO2e/kg x2000kg/m3 x 0.102m brick thickness. Assumed clay brick density, 2000kg/m3.",null,"Ecoinvent database"]
[null,"•","•","•","•","Equipment","Chainsaw (5)","hr",3.35,"Power chainsaw with catalytic converter with assumed 1.25kg petrol usage per hour",null,"Database of GaBi 6 (PE International)"]
[null,"•","•","•","•","Materials","Concrete, mass insitu","m3",221.26,"0..0962 kgCO2e/kg x density 2300kg/m3. Assuming use of ready-mix concrete C20/25.",null,"Database of GaBi 6 (PE International)"]
[null,"•","•","•","•","Materials","Concrete, precast","m3",333.6,"0.139 kg CO2e/kg x 2400 kg/m3. Assuming concrete type C20/25 and minimum reinforcement share of 0.5%.",null,"Database of GaBi 6 (PE international)"]
[null,"•",null,"•","•","Equipment","Crane, mobile (5)","hr",15.8,"3.16 kg CO2e/litre x 5 litre/hour. Assuming 15t wheeled crane and diesel consumption 5 litre/hour.  (U.K. data)",null,"U.K. Environment Agency and CESMM3"]
[null,"•",null,null,null,"Equipment","Crane, static (5)","hr",15.8,"Assuming similar to mobile crane."]
[null,"•","•","•","•","Materials","Diesel fuel","l",2.68]
[null,"•",null,null,null,"Materials","Epoxy resin","kg",8.2799999999999994,null,null,"Plastic Europe"]
[null,"•","•","•","•","Equipment","Excavator (5)","t",0.55000000000000004,"Assuming 100kW excavator, diesel driven and for excavating 1 tonne of material",null,"Database of GaBi 6 (PE International)"]
[null,null,"•",null,null,"Materials","Geo-textile","m2",0.96169499999999997,"2,13 kgCO2e/kg x density 903 kg/m3 x thickness 0,0005 m (assuming polyethylene film (PE-HD) with polypropylene (PP) fleece for sealing)",null,"Database of GaBi 6 (PE International)"]
[null,"•",null,null,null,"Materials","Glass fibre reinforced plastic","kg",8.76,"Assuming GFRP production with injection moulding glass fibre method.",null,"Ecoinvent database"]
[null,"•","•","•","•","Materials","Granular fill","m3",11.200000000000001,"0.0045 kgCO2e/kg x 2240 kg/m3 .  Assumed sand and gravel (2/32mm) density, 2240 kg/m3.",null,"Database of GaBi 6 (PE international) "]
[null,"•","•",null,null,"Materials","GRP drainage pipe","m",86.519461679862928,"3.25 kgCO2e/kg x 960 kg/m3 x 0.01 x 0.1 x 2 Pi. Assuming a pipe of 200mm diameter and 10mm thick, and with average density of 960 kg/m3.",null,"Europe Plastic"]
[null,"•","•","•","•","Materials","Mortar","m3",367,"0.21 kg CO2e/kg x 1750kg/m3. Cement mortar with portland cement Z 42.5 strength and 1:4 cement and sand mix. Assumed average density, 1750 kg/m3.",null,"Ecoinvent database "]
[null,"•",null,null,null,"Materials","Paint (6) - single coat alkyd solvent paint","m2",0.34533333333333333," 2.59 kg CO2e/kg divides by 7.5m2. Assumed paint coverage per coat is about 7.5m2 per kg. ",null,"Ecoinvent database"]
[null,"•",null,null,null,"Materials","Paint (6) - single coat zinc rich primer","m2",0.36,"Assumed paint coverage per coat is about 7.5m2 per kg. (U.K. data)",null,"CESMM3"]
[null,null,null,"•",null,"Equipment","Rail grinder","(track)km",1000,"(For 2 rails)  data from research paper (see reference column L)",null,"Milford, R & Allwood, J. (2010) \"Assessing the CO2 impact of current and future rail track in the UK\", Transportation Research Part D 15, pp. 61-72."]
[null,"•","•","•","•","Transport","Rail transport","t-km",2.9100000000000001E-2,"rail freight",null,"Ecoinvent database"]
[null,"•","•","•","•","Transport","Road transport EURO5 (5)","t-km",2.01E-2,"assuming  lorry 16-32t, EURO5",null,"Ecoinvent database"]
[null,"•","•","•","•","Transport","Road transport EURO4 (5)","t-km",1.9800000000000002E-2,"assuming  lorry 16-32t, EURO4",null,"Ecoinvent database"]
[null,"•","•","•","•","Transport","Road transport EURO3 (5)","t-km",2.2200000000000001E-2,"assuming  lorry 16-32t, EURO3",null,"Ecoinvent database"]
[null,"•",null,null,null,"Materials","Shot-blasting","m2",0.71,"Shot blasting equipment with air compressor  (U.K. data)",null,"CESMM3"]
[null,null,null,"•",null,"Materials","Sleeper (concrete)","each",21.572849999999999,"(assumed dimensions of sleeper: length - 2.6 m, width - 250 mm and depth - 150 mm)",null,"Database of GaBi 6 (PE International)"]
[null,null,null,"•",null,"Materials","Sleeper (timber oak)","each",9.5257500000000004,"(assumed dimensions of sleeper: length - 2.6 m, width - 250 mm and depth - 150 mm)","Excluding biogenic carbon","Database of GaBi 6 (PE International)"]
[null,null,null,"•",null,"Materials","Sleeper (timber pine)","each",8.5507500000000007,"(assumed dimensions of sleeper: length - 2.6 m, width - 250 mm and depth - 150 mm)","Excluding biogenic carbon","Database of GaBi 6 (PE International)"]
[null,null,null,"•","•","Equipment","Specialist equipment train","day",null,"What type of equipment???"]
[null,null,"•",null,"•","Materials","Sprayed concrete","m3",221.26,"0.0962 kgCO2e/kg x density 2300kg/m3 (assuming ready-mix concrete C20/25)",null,"Database of GaBi 6 (PE International)"]
[null,null,null,"•",null,"Materials","Steel rails","t",1560,"assuming steel sections with a recycling content (global data)",null,"Worldsteel organization"]
[null,"•","•","•","•","Materials","Steel rebar ","t",1030,"Assuming rebar with recycling content (global data)",null,"Eurofer"]
[null,"•",null,null,null,"Materials","Structural steelwork - steel plate","t",2350,"Steel thickness between 2 - 20mm.  Assuming steel plates with recycling content (global data).",null,"Worldsteel"]
[null,"•",null,null,null,"Materials","Structural steelwork - steel section","t",1560,"Hot-rolled steel sections include I-beams ,H-beams, wide-flange beams, and sheet piling. Assuming steel sections with recycling content (global data).",null,"Worldsteel"]
[null,null,null,null,null,"Materials","Timber","m3",87.7,"(assuming timber pine (549 kg/m3) (12% moisture / 10.7% water content))","Excluding biogenic carbon","Database of GaBi 6 (PE International)"]
[null,null,null,null,null,"Materials","Timber","m3",97.7,"(assuming timber oak (717 kg/m3) (12% moisture / 10.7% water content))","Excluding biogenic carbon","Database of GaBi 6 (PE International)"]
[null,"•",null,null,null,"Equipment","Welding -  MAG arc welding","m",0.121,"Assuming wire consumption of 0.0536 kg/m.",null,"Ecoinvent database"]
[null,"•",null,null,null,"Equipment","Welding - manual gas welding","m",0.154,"Assuming gas welding using mixture of acetylene and oxygen fuels and wire consumption of 0.0536 kg/m.",null,"Ecoinvent database"]