{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Instructions","General","Typology Inputs","General Model Inputs ->","Ecosystem Services (ES)","LCCA","Detailed Inputs->","Fisheries","Food-Raw Materials","Erosion prevention","Water flow(Sea intrusion)","Disturbance moderation (flood)","Recreation, amenity","New Dashboard","Dashboard Report","Models ->","Carbon","LCCA Model","ES Model","Fisheries Model","Food-Raw Materials model","Water flow(Sea intrusion) model","Disturbance moderation (flood) ","Erosion prevention model","Recreation, amenity model","Average Results","Aggregated Results_Tables","Static Results","Results Output","Conversions","Scheduling Calcs","Inflators","Model Lists","Research ->","Fish_production","Fish_global_trade","Exchange rates","Water price","Water consumption","Fish spawning","SCC","Mangrove seq","Rec values","ES Matrix"],"not_rendered":{"charts":8,"images":4,"macros":1,"external_links":0,"defined_names":52,"comments":2,"pivot_tables":4},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":36,"n_cols":3,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,1,37,6],[10,2,10,6],[15,1,17,6],[20,1,22,6],[25,1,27,6],[30,1,32,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tool version: 1.3","Last updated: April 9, 2024"]
[]
[null,"Instructions"]
[]
[null,"Tool description"]
[null,"This tool is intended for a high-level and detailed analysis to assess coastal green-gray infrastructure projects in Mexico, Brazil, Guyana, and Suriname. It has been designed to conduct a preliminary cost-benefit analysis with varying levels of project information. The tool has been accompanied by dashboards and a printable one-pager to export the results from multiple runs. "]
[]
[]
[]
[null,"How to use this tool "]
[null,"This tool is intended to be used by project managers during different levels of project assessment. The project inputs may be edited over time as more data is collected by the project team.This tool contains VBA-Macros to account for uncertainty in the analysis, and hence needs to be used in .xslm format only to maintain full tool functionality. "]
[]
[]
[]
[null,"General and detailed models "]
[null,"The tool is divided into two sections based on the level of data available - general (blue tabs) and detailed models (orange tabs). Besides basic project data, the user of the tool is required to identify the models where project-specific detailed data is available. After which, the costs for each feature need to be added in the LCCA tab to reflect the life cycle costs of the project. The Ecosystem Service tab provides defaulted $ per hectare ($/ha) ecosystem service values associated with green-grey infrastructure typologies. You can select between yes/no for the tool to calculate the general ES values for the project. \n\nThe second section of the tool are the detailed impact assessments where project-specific data is required to run the assessment. For instance, a hydrological simulation on the area of flood risk allows you to run the flood risk section or a selection of fish species in the fisheries section allows you to assess the effects of salinity on different fish species due to the project. Some of these detailed impacts are covered under the Ecosystem Service valuation - a toggle switch allows you to decide whether you want to run a general or detailed impact analysis. "]
[]
[]
[]
[null,"Inputs ranges and results "]
[null,"Each section of the tool consists of average, minimum, and maximum data options that allow the user to account for uncertainty. These ranges are then run through a 1,000-iteration Monte Carlo function to deliver a range of results and metrics for each typology and impact. "]
[]
[]
[]
[null,"User guide reference"]
[null,"A detailed user guide accompanies this tool to explain all functionalities may be found here: "]

{"sheet":"General","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[8,3,8,5],[0,1,0,7],[1,1,2,7],[3,1,6,1],[3,2,3,7],[5,2,5,7],[6,2,6,7],[4,2,4,7],[18,3,18,5],[19,3,19,5],[20,3,20,5],[9,1,9,6],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[32,3,32,5],[22,3,22,5],[24,3,24,5],[25,1,25,6],[26,3,26,5],[27,3,27,5],[21,3,21,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5]]}
[null,"Title: General inputs for the project"]
[null,"Notes:  This sheet is intended to account for general project inputs that do not change as designs change. It is held consistent through the analysis as features are selected and un-selected. The key inputs include those of construction and project durations, project start date, location, and the currency in which the analysis should be computed. Additionally, this sheet allows the user to select impact areas where detailed data and information may be available to the project team. "]
[]
[null,"Legend:","Required data"]
[null,null,"Required List Selection"]
[null,null,"Optional inputs "]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)",null,null,"Defaults"]
["  ","General Project Inputs "]
[null,"Project name","text","Isla Arena"]
[null,"Country","text","Mexico"]
[null,"City","text","No"]
[null,"Construction start date","dd/mm/yyyy"]
[null,"Construction duration","months"]
[null,"Operations duration","years"]
[null,"Total project area","m2"]
[null,"Total number of people affected","#"]
[null,"Dollar year of analysis","$Year",2023,null,null,"Current year"]
[null,"Discount rate","%",0.03,null,null,0.03]
[null,"Monte carlo switch","On / off","Off",null,null,"Off"]
[null,"Currency for data inputted","List","US Dollar",null,null,"US Dollar"]
[null,"Currency displayed in results","List","US Dollar",null,null,"US Dollar"]
["  "]
[null,"Model selection","Unit","Value (Average)",null,null,"Defaults"]
[null,"Please select whether you have project specific information/data to use the custom models. The tool will run automated models if not. "]
[null,"Raw materials","List","No",null,null,"No"]
[null,"Food","List","No",null,null,"No"]
[null,"Fisheries","List","No",null,null,"No"]
[null,"Erosion mitigation ","List","No",null,null,"No"]
[null,"Seawater intrusion","List","No",null,null,"No"]
[null,"Flood risk mitigation","List","No",null,null,"No"]
[null,"Recreation","List","No",null,null,"No"]

{"sheet":"Typology Inputs","index":2,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":false,"merged":[[32,3,32,5],[44,1,44,7],[40,1,40,7],[37,1,37,7],[34,1,34,7],[29,1,29,7],[0,1,0,8],[1,1,2,8],[3,1,6,1],[3,2,3,8],[5,2,5,8],[6,2,6,8],[4,2,4,8],[9,1,9,7],[25,1,25,7],[21,1,21,7],[15,1,15,7],[18,1,18,7],[12,1,12,7]]}
[null,"Title: Typology inputs for the project"]
[null,"Notes:  This sheet is intended to account for the linear and aerial extents for each project typology, as well as how the project area expects to grow every year. Additionally, this input sheet has the option to account for concrete used for the construction of grey infrastructure. The tool will automatically calculate sequestration benefits for any area of green infrastructure inputted in this sheet."]
[]
[null,"Legend:","Required inputs"]
[null,null,"Required List Selection"]
[null,null,"Optional inputs "]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)","Autocase comments "]
[null,"MANGROVES"]
[null,"Project area ","m2",null,{"$f":"D11","v":0},{"$f":"D11","v":0},null,{"$f":"IF(F11<E11, \"Please make sure that the Max value is higher than the Min value\", IF(F11<D11, \"Please make sure that the Max value is higher than the Average value\",IF(E11>D11, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",null,{"$f":"D12","v":0},{"$f":"D12","v":0},null,{"$f":"IF(F12<E12, \"Please make sure that the Max value is higher than the Min value\", IF(F12<D12, \"Please make sure that the Max value is higher than the Average value\",IF(E12>D12, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"SEAGRASS"]
[null,"Project area ","m2",null,{"$f":"D14","v":0},{"$f":"D14","v":0},null,{"$f":"IF(F14<E14, \"Please make sure that the Max value is higher than the Min value\", IF(F14<D14, \"Please make sure that the Max value is higher than the Average value\",IF(E14>D14, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",null,{"$f":"D15","v":0},{"$f":"D15","v":0},null,"All Data Rules Complied"]
[null,"SALT MARSH                                        "]
[null,"Project area ","m2",null,{"$f":"D17","v":0},{"$f":"D17","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D18","v":0},{"$f":"D18","v":0},null,"All Data Rules Complied"]
[null,"SAND DUNE                                                                            "]
[null,"Project area ","m2",null,{"$f":"D20","v":0},{"$f":"D20","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D21","v":0},{"$f":"D21","v":0},null,"All Data Rules Complied"]
[null,"ROCK BREAKWATER                                                                                                                  "]
[null,"Surrounding project area affected by breakwaters","m2",null,{"$f":"D23","v":0},{"$f":"D23","v":0},null,"All Data Rules Complied"]
[null,"Length of rock breakwaters","m",null,{"$f":"D24","v":0},{"$f":"D24","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D25","v":0},{"$f":"D25","v":0},null,"All Data Rules Complied"]
[null,"EARTHEN LEVEE                                                                                                                                                   "]
[null,"Surrounding project area affected by levees","m2",null,{"$f":"D27","v":0},{"$f":"D27","v":0},null,"All Data Rules Complied"]
[null,"Length of the levee","m",null,{"$f":"D28","v":0},{"$f":"D28","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D29","v":0},{"$f":"D29","v":0},null,"All Data Rules Complied"]
[null,"SEAWALL                                                                                                                                                                                             "]
[null,"Surrounding project area affected by the wall","m2",null,{"$f":"D31","v":0},{"$f":"D31","v":0},null,"All Data Rules Complied"]
[null,"Length of the seawall","m",null,0,0,null,"All Data Rules Complied"]
[null,"Is the seawall green or grey","List","Green"]
[null,"Growth of project area per year","%",null,{"$f":"D34","v":0},{"$f":"D34","v":0},null,"All Data Rules Complied"]
[null,"CORAL REEF                                                                                                                                                                                                                                   "]
[null,"Project area ","m2",null,{"$f":"D36","v":0},{"$f":"D36","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D37","v":0},{"$f":"D37","v":0},null,"All Data Rules Complied"]
[null,"MUDFLATS / TIDAL FLATS"]
[null,"Project area ","m2",null,{"$f":"D39","v":0},{"$f":"D39","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D40","v":0},{"$f":"D40","v":0},null,"All Data Rules Complied"]
[null,"COASTAL SYSTEMS"]
[null,"Project area ","m2",null,{"$f":"D42","v":0},{"$f":"D42","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",null,{"$f":"D43","v":0},{"$f":"D43","v":0},null,"All Data Rules Complied"]
[]
[null,"Materials used in construction"]
[null,"Tons of concrete used per km2 of investment","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)","Autocase comments "]
[null,"Rock breakwater","metric tons / linear m",0,0,0,null,{"$f":"IF(F47<E47, \"Please make sure that the Max value is higher than the Min value\", IF(F47<D47, \"Please make sure that the Max value is higher than the Average value\",IF(E47>D47, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Earthen levee","metric tons / linear m",0,0,0,null,{"$f":"IF(F48<E48, \"Please make sure that the Max value is higher than the Min value\", IF(F48<D48, \"Please make sure that the Max value is higher than the Average value\",IF(E48>D48, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Seawall","metric tons / linear m",0,0,0,null,{"$f":"IF(F49<E49, \"Please make sure that the Max value is higher than the Min value\", IF(F49<D49, \"Please make sure that the Max value is higher than the Average value\",IF(E49>D49, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Coastal systems","metric tons / m2",0,0,0,null,{"$f":"IF(F50<E50, \"Please make sure that the Max value is higher than the Min value\", IF(F50<D50, \"Please make sure that the Max value is higher than the Average value\",IF(E50>D50, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]

{"sheet":"General Model Inputs ->","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["*** this sheet is intentionally left blank"]

{"sheet":"Ecosystem Services (ES)","index":4,"n_rows":210,"n_cols":9,"rows_kept":210,"cut":false,"hidden":false,"merged":[[153,5,153,7],[154,1,154,7],[0,1,0,7],[1,1,2,7],[3,1,7,1],[3,2,3,7],[4,2,4,7],[6,2,6,7],[7,2,7,7],[5,2,5,7],[10,1,10,8],[171,5,171,7],[172,1,172,7],[191,5,191,7],[192,1,192,7],[31,5,31,7],[32,1,32,7],[53,5,53,7],[54,1,54,7],[74,5,74,7],[75,1,75,7],[96,5,96,7],[97,1,97,7],[115,5,115,7],[116,1,116,7],[135,5,135,7],[136,1,136,7]]}
[null,"Title: Ecosystem service inputs for each typology "]
[null,"Notes:  This sheet is intended to provide ecosystem service values from literature for each typology. There are two types of values, the blue highlighted cells are values from literature that specifically estimated the ecosystem service resulting from that typology. Cells highlighted in white are ecosystem values for generic coastal systems (these have been added in due to the gap in the literature that evaluates every ecosystem service). \n\nThe project manager may select Yes/No on which Ecosystem Services are relevant or are to be accounted for each typology. As the detailed models in the next sections are used, these ecosystem service benefits will be overriden. "]
[]
[null,"Legend:","Typology specific ES values "]
[null,null,"General coastal system ES values"]
[null,null,"Required List Selection"]
[null,null,"Required inputs"]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Selection","Default ES Selection","Value (Average)","Value (Min)","Value (Max)","Autocase comments "]
[null,"MANGROVES"]
[null,"Food","$/ha","Yes","Yes",{"$f":"IF($D12=\"Yes\", VLOOKUP($B12,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":3431.35},{"$f":"IF($D12=\"Yes\", VLOOKUP($B12,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":1827.76},{"$f":"IF($D12=\"Yes\", VLOOKUP($B12,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5034.9399999999996},{"$f":"IF(H12<G12, \"Please make sure that the Max value is higher than the Min value\", IF(H12<F12, \"Please make sure that the Max value is higher than the Average value\",IF(G12>F12, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D13=\"Yes\", VLOOKUP($B13,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D13=\"Yes\", VLOOKUP($B13,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D13=\"Yes\", VLOOKUP($B13,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF(H13<G13, \"Please make sure that the Max value is higher than the Min value\", IF(H13<F13, \"Please make sure that the Max value is higher than the Average value\",IF(G13>F13, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Raw materials","$/ha","Yes","Yes",{"$f":"IF($D14=\"Yes\", VLOOKUP($B14,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D14=\"Yes\", VLOOKUP($B14,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D14=\"Yes\", VLOOKUP($B14,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","Yes","Yes",{"$f":"IF($D15=\"Yes\", VLOOKUP($B15,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D15=\"Yes\", VLOOKUP($B15,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D15=\"Yes\", VLOOKUP($B15,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","Yes","Yes",{"$f":"IF($D16=\"Yes\", VLOOKUP($B16,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":11092.27},{"$f":"IF($D16=\"Yes\", VLOOKUP($B16,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":11092.27},{"$f":"IF($D16=\"Yes\", VLOOKUP($B16,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":11092.27},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","Yes","Yes",{"$f":"IF($D17=\"Yes\", VLOOKUP($B17,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":1919.47},{"$f":"IF($D17=\"Yes\", VLOOKUP($B17,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":1919.47},{"$f":"IF($D17=\"Yes\", VLOOKUP($B17,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1919.47},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D18=\"Yes\", VLOOKUP($B18,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":11937.88},{"$f":"IF($D18=\"Yes\", VLOOKUP($B18,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":11937.88},{"$f":"IF($D18=\"Yes\", VLOOKUP($B18,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":11937.88},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","Yes","Yes",{"$f":"IF($D19=\"Yes\", VLOOKUP($B19,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":2583.0300000000002},{"$f":"IF($D19=\"Yes\", VLOOKUP($B19,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":2583.0300000000002},{"$f":"IF($D19=\"Yes\", VLOOKUP($B19,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":2583.0300000000002},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","Yes","Yes",{"$f":"IF($D20=\"Yes\", VLOOKUP($B20,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":3651.89},{"$f":"IF($D20=\"Yes\", VLOOKUP($B20,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":1382.07},{"$f":"IF($D20=\"Yes\", VLOOKUP($B20,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5921.71},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D21=\"Yes\", VLOOKUP($B21,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":2301.31},{"$f":"IF($D21=\"Yes\", VLOOKUP($B21,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":83.15},{"$f":"IF($D21=\"Yes\", VLOOKUP($B21,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4519.46},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","Yes","Yes",{"$f":"IF($D22=\"Yes\", VLOOKUP($B22,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":6303.28},{"$f":"IF($D22=\"Yes\", VLOOKUP($B22,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":6303.28},{"$f":"IF($D22=\"Yes\", VLOOKUP($B22,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6303.28},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D23=\"Yes\", VLOOKUP($B23,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D23=\"Yes\", VLOOKUP($B23,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D23=\"Yes\", VLOOKUP($B23,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","Yes","Yes",{"$f":"IF($D24=\"Yes\", VLOOKUP($B24,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":12951.31},{"$f":"IF($D24=\"Yes\", VLOOKUP($B24,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":12951.31},{"$f":"IF($D24=\"Yes\", VLOOKUP($B24,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12951.31},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","Yes","Yes",{"$f":"IF($D25=\"Yes\", VLOOKUP($B25,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":2511.71},{"$f":"IF($D25=\"Yes\", VLOOKUP($B25,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":121.88},{"$f":"IF($D25=\"Yes\", VLOOKUP($B25,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4901.55},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D26=\"Yes\", VLOOKUP($B26,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D26=\"Yes\", VLOOKUP($B26,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D26=\"Yes\", VLOOKUP($B26,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","No","No",{"$f":"IF($D27=\"Yes\", VLOOKUP($B27,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D27=\"Yes\", VLOOKUP($B27,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D27=\"Yes\", VLOOKUP($B27,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","No","No",{"$f":"IF($D28=\"Yes\", VLOOKUP($B28,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":0},{"$f":"IF($D28=\"Yes\", VLOOKUP($B28,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":0},{"$f":"IF($D28=\"Yes\", VLOOKUP($B28,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Nutrient cycling","$/ha","Yes","Yes",{"$f":"IF($D29=\"Yes\", VLOOKUP($B29,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":6303.28},{"$f":"IF($D29=\"Yes\", VLOOKUP($B29,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":6303.28},{"$f":"IF($D29=\"Yes\", VLOOKUP($B29,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6303.28},"All Data Rules Complied"]
[null,"Fisheries ","$/ha","Yes","Yes",{"$f":"IF($D30=\"Yes\", VLOOKUP($B30,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":628.49},{"$f":"IF($D30=\"Yes\", VLOOKUP($B30,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":544.82000000000005},{"$f":"IF($D30=\"Yes\", VLOOKUP($B30,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":712.17},"All Data Rules Complied"]
[null,"Energy resources","$/ha","Yes","Yes",{"$f":"IF($D31=\"Yes\", VLOOKUP($B31,'ES Matrix'!$B$11:$H$30, MATCH(General!$D$12, 'ES Matrix'!$B$9:$H$9, 0), FALSE), 0)","v":433.14},{"$f":"IF($D31=\"Yes\", VLOOKUP($B31,'ES Matrix'!$B$11:$M$30, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$M$9, 0), FALSE), 0)","v":433.14},{"$f":"IF($D31=\"Yes\", VLOOKUP($B31,'ES Matrix'!$B$11:$P$30, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":433.14},"All Data Rules Complied"]
[]
[null,"SEAGRASS"]
[null,"Food","$/ha","Yes","Yes",null,null,null,{"$f":"IF(H34<G34, \"Please make sure that the Max value is higher than the Min value\", IF(H34<F34, \"Please make sure that the Max value is higher than the Average value\",IF(G34>F34, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D35=\"Yes\", VLOOKUP($B35,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D35=\"Yes\", VLOOKUP($B35,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D35=\"Yes\", VLOOKUP($B35,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","Yes","Yes",{"$f":"IF($D36=\"Yes\", VLOOKUP($B36,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.95},{"$f":"IF($D36=\"Yes\", VLOOKUP($B36,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.95},{"$f":"IF($D36=\"Yes\", VLOOKUP($B36,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.95},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","No","No",{"$f":"IF($D37=\"Yes\", VLOOKUP($B37,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D37=\"Yes\", VLOOKUP($B37,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D37=\"Yes\", VLOOKUP($B37,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","Yes","Yes",{"$f":"IF($D38=\"Yes\", VLOOKUP($B38,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":16.96},{"$f":"IF($D38=\"Yes\", VLOOKUP($B38,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":16.96},{"$f":"IF($D38=\"Yes\", VLOOKUP($B38,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":16.96},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","Yes","Yes",{"$f":"IF($D39=\"Yes\", VLOOKUP($B39,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":486.08},{"$f":"IF($D39=\"Yes\", VLOOKUP($B39,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":296.17},{"$f":"IF($D39=\"Yes\", VLOOKUP($B39,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":675.99},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D40=\"Yes\", VLOOKUP($B40,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3115.96},{"$f":"IF($D40=\"Yes\", VLOOKUP($B40,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3115.96},{"$f":"IF($D40=\"Yes\", VLOOKUP($B40,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3115.96},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","No","No",{"$f":"IF($D41=\"Yes\", VLOOKUP($B41,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D41=\"Yes\", VLOOKUP($B41,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D41=\"Yes\", VLOOKUP($B41,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","No","No",{"$f":"IF($D42=\"Yes\", VLOOKUP($B42,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D42=\"Yes\", VLOOKUP($B42,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D42=\"Yes\", VLOOKUP($B42,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D43=\"Yes\", VLOOKUP($B43,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5843.7},{"$f":"IF($D43=\"Yes\", VLOOKUP($B43,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5843.7},{"$f":"IF($D43=\"Yes\", VLOOKUP($B43,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5843.7},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","Yes","Yes",{"$f":"IF($D44=\"Yes\", VLOOKUP($B44,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.2},{"$f":"IF($D44=\"Yes\", VLOOKUP($B44,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.2},{"$f":"IF($D44=\"Yes\", VLOOKUP($B44,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.2},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D45=\"Yes\", VLOOKUP($B45,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D45=\"Yes\", VLOOKUP($B45,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D45=\"Yes\", VLOOKUP($B45,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","Yes","Yes",{"$f":"IF($D46=\"Yes\", VLOOKUP($B46,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":233.06},{"$f":"IF($D46=\"Yes\", VLOOKUP($B46,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":233.06},{"$f":"IF($D46=\"Yes\", VLOOKUP($B46,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":233.06},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D47=\"Yes\", VLOOKUP($B47,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D47=\"Yes\", VLOOKUP($B47,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D47=\"Yes\", VLOOKUP($B47,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D48=\"Yes\", VLOOKUP($B48,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1114.9000000000001},{"$f":"IF($D48=\"Yes\", VLOOKUP($B48,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1114.9000000000001},{"$f":"IF($D48=\"Yes\", VLOOKUP($B48,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1114.9000000000001},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","Yes","Yes",{"$f":"IF($D49=\"Yes\", VLOOKUP($B49,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.91},{"$f":"IF($D49=\"Yes\", VLOOKUP($B49,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.91},{"$f":"IF($D49=\"Yes\", VLOOKUP($B49,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.91},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","Yes","Yes",{"$f":"IF($D50=\"Yes\", VLOOKUP($B50,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3329.38},{"$f":"IF($D50=\"Yes\", VLOOKUP($B50,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":31.05},{"$f":"IF($D50=\"Yes\", VLOOKUP($B50,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6627.71},"All Data Rules Complied"]
[null,"Water purification","$/ha","No","No",null,null,null,"All Data Rules Complied"]
[null,"Fisheries","$/ha","Yes","Yes",{"$f":"IF($D52=\"Yes\", VLOOKUP($B52,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D52=\"Yes\", VLOOKUP($B52,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D52=\"Yes\", VLOOKUP($B52,'ES Matrix'!$B$33:$P$52, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Nutrient cycling","$/ha","No","Yes",null,null,null,"All Data Rules Complied"]
[]
[null,"SALT MARSH"]
[null,"Food","$/ha","Yes","Yes",null,null,null,{"$f":"IF(H56<G56, \"Please make sure that the Max value is higher than the Min value\", IF(H56<F56, \"Please make sure that the Max value is higher than the Average value\",IF(G56>F56, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D57=\"Yes\", VLOOKUP($B57,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D57=\"Yes\", VLOOKUP($B57,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D57=\"Yes\", VLOOKUP($B57,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","Yes","Yes",{"$f":"IF($D58=\"Yes\", VLOOKUP($B58,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":211.55},{"$f":"IF($D58=\"Yes\", VLOOKUP($B58,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":62.09},{"$f":"IF($D58=\"Yes\", VLOOKUP($B58,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":361},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","Yes","Yes",{"$f":"IF($D59=\"Yes\", VLOOKUP($B59,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D59=\"Yes\", VLOOKUP($B59,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D59=\"Yes\", VLOOKUP($B59,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D60=\"Yes\", VLOOKUP($B60,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D60=\"Yes\", VLOOKUP($B60,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D60=\"Yes\", VLOOKUP($B60,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","No","No",{"$f":"IF($D61=\"Yes\", VLOOKUP($B61,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D61=\"Yes\", VLOOKUP($B61,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D61=\"Yes\", VLOOKUP($B61,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D62=\"Yes\", VLOOKUP($B62,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":2374.94},{"$f":"IF($D62=\"Yes\", VLOOKUP($B62,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1118.77},{"$f":"IF($D62=\"Yes\", VLOOKUP($B62,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3631.1},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","Yes","Yes",{"$f":"IF($D63=\"Yes\", VLOOKUP($B63,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":43849.01},{"$f":"IF($D63=\"Yes\", VLOOKUP($B63,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":43849.01},{"$f":"IF($D63=\"Yes\", VLOOKUP($B63,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":43849.01},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","No","No",{"$f":"IF($D64=\"Yes\", VLOOKUP($B64,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D64=\"Yes\", VLOOKUP($B64,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D64=\"Yes\", VLOOKUP($B64,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","No",{"$f":"IF($D65=\"Yes\", VLOOKUP($B65,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.68},{"$f":"IF($D65=\"Yes\", VLOOKUP($B65,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.68},{"$f":"IF($D65=\"Yes\", VLOOKUP($B65,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.68},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","Yes","Yes",{"$f":"IF($D66=\"Yes\", VLOOKUP($B66,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":2.42},{"$f":"IF($D66=\"Yes\", VLOOKUP($B66,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":2.42},{"$f":"IF($D66=\"Yes\", VLOOKUP($B66,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":2.42},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D67=\"Yes\", VLOOKUP($B67,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D67=\"Yes\", VLOOKUP($B67,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D67=\"Yes\", VLOOKUP($B67,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","No","Yes",{"$f":"IF($D68=\"Yes\", VLOOKUP($B68,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D68=\"Yes\", VLOOKUP($B68,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D68=\"Yes\", VLOOKUP($B68,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D69=\"Yes\", VLOOKUP($B69,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D69=\"Yes\", VLOOKUP($B69,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D69=\"Yes\", VLOOKUP($B69,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D70=\"Yes\", VLOOKUP($B70,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":987.82},{"$f":"IF($D70=\"Yes\", VLOOKUP($B70,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":677.46},{"$f":"IF($D70=\"Yes\", VLOOKUP($B70,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1298.17},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","No","No",{"$f":"IF($D71=\"Yes\", VLOOKUP($B71,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D71=\"Yes\", VLOOKUP($B71,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D71=\"Yes\", VLOOKUP($B71,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","No","No",{"$f":"IF($D72=\"Yes\", VLOOKUP($B72,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D72=\"Yes\", VLOOKUP($B72,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D72=\"Yes\", VLOOKUP($B72,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Water purification","$/ha","Yes","Yes",{"$f":"IF($D73=\"Yes\", VLOOKUP($B73,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":15155.55},{"$f":"IF($D73=\"Yes\", VLOOKUP($B73,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1507.39},{"$f":"IF($D73=\"Yes\", VLOOKUP($B73,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":28803.71},"All Data Rules Complied"]
[null,"Fisheries","$/ha","Yes","Yes",{"$f":"IF($D74=\"Yes\", VLOOKUP($B74,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":75},{"$f":"IF($D74=\"Yes\", VLOOKUP($B74,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":75},{"$f":"IF($D74=\"Yes\", VLOOKUP($B74,'ES Matrix'!$B$55:$P$73, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":75},"All Data Rules Complied"]
[]
[null,"CORAL REEF"]
[null,"Food","$/ha","Yes","Yes",{"$f":"IF($D77=\"Yes\", VLOOKUP($B77,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":955.41},{"$f":"IF($D77=\"Yes\", VLOOKUP($B77,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":955.41},{"$f":"IF($D77=\"Yes\", VLOOKUP($B77,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":955.41},{"$f":"IF(H77<G77, \"Please make sure that the Max value is higher than the Min value\", IF(H77<F77, \"Please make sure that the Max value is higher than the Average value\",IF(G77>F77, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D78=\"Yes\", VLOOKUP($B78,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D78=\"Yes\", VLOOKUP($B78,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D78=\"Yes\", VLOOKUP($B78,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","Yes","Yes",{"$f":"IF($D79=\"Yes\", VLOOKUP($B79,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D79=\"Yes\", VLOOKUP($B79,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D79=\"Yes\", VLOOKUP($B79,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","Yes","Yes",{"$f":"IF($D80=\"Yes\", VLOOKUP($B80,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12},{"$f":"IF($D80=\"Yes\", VLOOKUP($B80,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12},{"$f":"IF($D80=\"Yes\", VLOOKUP($B80,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D81=\"Yes\", VLOOKUP($B81,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D81=\"Yes\", VLOOKUP($B81,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D81=\"Yes\", VLOOKUP($B81,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","Yes","Yes",{"$f":"IF($D82=\"Yes\", VLOOKUP($B82,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":486},{"$f":"IF($D82=\"Yes\", VLOOKUP($B82,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":296},{"$f":"IF($D82=\"Yes\", VLOOKUP($B82,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":676},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D83=\"Yes\", VLOOKUP($B83,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":17309.150000000001},{"$f":"IF($D83=\"Yes\", VLOOKUP($B83,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":17309.150000000001},{"$f":"IF($D83=\"Yes\", VLOOKUP($B83,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":17309.150000000001},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","No","No",{"$f":"IF($D84=\"Yes\", VLOOKUP($B84,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D84=\"Yes\", VLOOKUP($B84,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D84=\"Yes\", VLOOKUP($B84,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","Yes","Yes",{"$f":"IF($D85=\"Yes\", VLOOKUP($B85,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":68970.94},{"$f":"IF($D85=\"Yes\", VLOOKUP($B85,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":68970.94},{"$f":"IF($D85=\"Yes\", VLOOKUP($B85,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":68970.94},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D86=\"Yes\", VLOOKUP($B86,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":791.3},{"$f":"IF($D86=\"Yes\", VLOOKUP($B86,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":791.3},{"$f":"IF($D86=\"Yes\", VLOOKUP($B86,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":791.3},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","No","No",{"$f":"IF($D87=\"Yes\", VLOOKUP($B87,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D87=\"Yes\", VLOOKUP($B87,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D87=\"Yes\", VLOOKUP($B87,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","Yes","Yes",{"$f":"IF($D88=\"Yes\", VLOOKUP($B88,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":374},{"$f":"IF($D88=\"Yes\", VLOOKUP($B88,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":323},{"$f":"IF($D88=\"Yes\", VLOOKUP($B88,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":424},"All Data Rules Complied"]
[null,"Genetic diversity (biodiversity)","$/ha","Yes","Yes",{"$f":"IF($D89=\"Yes\", VLOOKUP($B89,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":22876.27},{"$f":"IF($D89=\"Yes\", VLOOKUP($B89,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":22876.27},{"$f":"IF($D89=\"Yes\", VLOOKUP($B89,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":22876.27},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","Yes","Yes",{"$f":"IF($D90=\"Yes\", VLOOKUP($B90,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D90=\"Yes\", VLOOKUP($B90,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D90=\"Yes\", VLOOKUP($B90,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D91=\"Yes\", VLOOKUP($B91,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":8623.49},{"$f":"IF($D91=\"Yes\", VLOOKUP($B91,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1357},{"$f":"IF($D91=\"Yes\", VLOOKUP($B91,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":15890},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","Yes","Yes",{"$f":"IF($D92=\"Yes\", VLOOKUP($B92,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":164},{"$f":"IF($D92=\"Yes\", VLOOKUP($B92,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":164},{"$f":"IF($D92=\"Yes\", VLOOKUP($B92,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":164},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","Yes","Yes",{"$f":"IF($D93=\"Yes\", VLOOKUP($B93,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3329},{"$f":"IF($D93=\"Yes\", VLOOKUP($B93,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":31},{"$f":"IF($D93=\"Yes\", VLOOKUP($B93,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6628},"All Data Rules Complied"]
[null,"Fishing (Commercial & Recreational)","$/ha","Yes","Yes",{"$f":"IF($D94=\"Yes\", VLOOKUP($B94,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":577.20000000000005},{"$f":"IF($D94=\"Yes\", VLOOKUP($B94,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":279},{"$f":"IF($D94=\"Yes\", VLOOKUP($B94,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":875},"All Data Rules Complied"]
[null,"Research","$/ha","Yes","Yes",{"$f":"IF($D95=\"Yes\", VLOOKUP($B95,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":877.79},{"$f":"IF($D95=\"Yes\", VLOOKUP($B95,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":877.79},{"$f":"IF($D95=\"Yes\", VLOOKUP($B95,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":877.79},"All Data Rules Complied"]
[null,"Non-use","$/ha","Yes","Yes",{"$f":"IF($D96=\"Yes\", VLOOKUP($B96,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":23158.52},{"$f":"IF($D96=\"Yes\", VLOOKUP($B96,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":23158.52},{"$f":"IF($D96=\"Yes\", VLOOKUP($B96,'ES Matrix'!$B$76:$P$95, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":23158.52},"All Data Rules Complied"]
[]
[null,"SAND DUNE"]
[null,"Food","$/ha","No","No",{"$f":"IF($D99=\"Yes\", VLOOKUP($B99,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D99=\"Yes\", VLOOKUP($B99,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D99=\"Yes\", VLOOKUP($B99,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF(H99<G99, \"Please make sure that the Max value is higher than the Min value\", IF(H99<F99, \"Please make sure that the Max value is higher than the Average value\",IF(G99>F99, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D100=\"Yes\", VLOOKUP($B100,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D100=\"Yes\", VLOOKUP($B100,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D100=\"Yes\", VLOOKUP($B100,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","Yes","Yes",{"$f":"IF($D101=\"Yes\", VLOOKUP($B101,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":26},{"$f":"IF($D101=\"Yes\", VLOOKUP($B101,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1.411244116},{"$f":"IF($D101=\"Yes\", VLOOKUP($B101,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49.738930889999999},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","Yes","Yes",{"$f":"IF($D102=\"Yes\", VLOOKUP($B102,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12.43473272},{"$f":"IF($D102=\"Yes\", VLOOKUP($B102,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12.43473272},{"$f":"IF($D102=\"Yes\", VLOOKUP($B102,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":12.43473272},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D103=\"Yes\", VLOOKUP($B103,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D103=\"Yes\", VLOOKUP($B103,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D103=\"Yes\", VLOOKUP($B103,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","No","No",{"$f":"IF($D104=\"Yes\", VLOOKUP($B104,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D104=\"Yes\", VLOOKUP($B104,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D104=\"Yes\", VLOOKUP($B104,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D105=\"Yes\", VLOOKUP($B105,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":31007},{"$f":"IF($D105=\"Yes\", VLOOKUP($B105,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":31007},{"$f":"IF($D105=\"Yes\", VLOOKUP($B105,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":31007},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","No","No",{"$f":"IF($D106=\"Yes\", VLOOKUP($B106,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D106=\"Yes\", VLOOKUP($B106,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D106=\"Yes\", VLOOKUP($B106,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","No","No",{"$f":"IF($D107=\"Yes\", VLOOKUP($B107,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D107=\"Yes\", VLOOKUP($B107,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D107=\"Yes\", VLOOKUP($B107,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D108=\"Yes\", VLOOKUP($B108,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49},{"$f":"IF($D108=\"Yes\", VLOOKUP($B108,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":36},{"$f":"IF($D108=\"Yes\", VLOOKUP($B108,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":62},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","No","No",{"$f":"IF($D109=\"Yes\", VLOOKUP($B109,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D109=\"Yes\", VLOOKUP($B109,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D109=\"Yes\", VLOOKUP($B109,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","Yes","Yes",{"$f":"IF($D110=\"Yes\", VLOOKUP($B110,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":374},{"$f":"IF($D110=\"Yes\", VLOOKUP($B110,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":323},{"$f":"IF($D110=\"Yes\", VLOOKUP($B110,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":424},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","No","No",{"$f":"IF($D111=\"Yes\", VLOOKUP($B111,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D111=\"Yes\", VLOOKUP($B111,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D111=\"Yes\", VLOOKUP($B111,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","Yes","Yes",{"$f":"IF($D112=\"Yes\", VLOOKUP($B112,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":303},{"$f":"IF($D112=\"Yes\", VLOOKUP($B112,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":303},{"$f":"IF($D112=\"Yes\", VLOOKUP($B112,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":303},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D113=\"Yes\", VLOOKUP($B113,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14272},{"$f":"IF($D113=\"Yes\", VLOOKUP($B113,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":10273},{"$f":"IF($D113=\"Yes\", VLOOKUP($B113,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":18270},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","Yes","Yes",{"$f":"IF($D114=\"Yes\", VLOOKUP($B114,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},{"$f":"IF($D114=\"Yes\", VLOOKUP($B114,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},{"$f":"IF($D114=\"Yes\", VLOOKUP($B114,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","No","No",{"$f":"IF($D115=\"Yes\", VLOOKUP($B115,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D115=\"Yes\", VLOOKUP($B115,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D115=\"Yes\", VLOOKUP($B115,'ES Matrix'!$B$98:$P$114, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[]
[null,"ROCK BREAKWATER"]
[null,"Food","$/ha","No","No",{"$f":"IF($D118=\"Yes\", VLOOKUP($B118,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D118=\"Yes\", VLOOKUP($B118,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D118=\"Yes\", VLOOKUP($B118,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF(H118<G118, \"Please make sure that the Max value is higher than the Min value\", IF(H118<F118, \"Please make sure that the Max value is higher than the Average value\",IF(G118>F118, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D119=\"Yes\", VLOOKUP($B119,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D119=\"Yes\", VLOOKUP($B119,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D119=\"Yes\", VLOOKUP($B119,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","No","No",{"$f":"IF($D120=\"Yes\", VLOOKUP($B120,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D120=\"Yes\", VLOOKUP($B120,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D120=\"Yes\", VLOOKUP($B120,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","No","No",{"$f":"IF($D121=\"Yes\", VLOOKUP($B121,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D121=\"Yes\", VLOOKUP($B121,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D121=\"Yes\", VLOOKUP($B121,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D122=\"Yes\", VLOOKUP($B122,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D122=\"Yes\", VLOOKUP($B122,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D122=\"Yes\", VLOOKUP($B122,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","No","No",{"$f":"IF($D123=\"Yes\", VLOOKUP($B123,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D123=\"Yes\", VLOOKUP($B123,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D123=\"Yes\", VLOOKUP($B123,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D124=\"Yes\", VLOOKUP($B124,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390.377049999999},{"$f":"IF($D124=\"Yes\", VLOOKUP($B124,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390.377049999999},{"$f":"IF($D124=\"Yes\", VLOOKUP($B124,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390.377049999999},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","No","No",{"$f":"IF($D125=\"Yes\", VLOOKUP($B125,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D125=\"Yes\", VLOOKUP($B125,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D125=\"Yes\", VLOOKUP($B125,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","No","No",{"$f":"IF($D126=\"Yes\", VLOOKUP($B126,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D126=\"Yes\", VLOOKUP($B126,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D126=\"Yes\", VLOOKUP($B126,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D127=\"Yes\", VLOOKUP($B127,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49},{"$f":"IF($D127=\"Yes\", VLOOKUP($B127,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":35.800440739999999},{"$f":"IF($D127=\"Yes\", VLOOKUP($B127,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":62.173663609999998},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","Yes","Yes",{"$f":"IF($D128=\"Yes\", VLOOKUP($B128,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.199165},{"$f":"IF($D128=\"Yes\", VLOOKUP($B128,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.199165},{"$f":"IF($D128=\"Yes\", VLOOKUP($B128,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.199165},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D129=\"Yes\", VLOOKUP($B129,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D129=\"Yes\", VLOOKUP($B129,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D129=\"Yes\", VLOOKUP($B129,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","Yes","Yes",{"$f":"IF($D130=\"Yes\", VLOOKUP($B130,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":531.29999999999995},{"$f":"IF($D130=\"Yes\", VLOOKUP($B130,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":531.29999999999995},{"$f":"IF($D130=\"Yes\", VLOOKUP($B130,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":531.29999999999995},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D131=\"Yes\", VLOOKUP($B131,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D131=\"Yes\", VLOOKUP($B131,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D131=\"Yes\", VLOOKUP($B131,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D132=\"Yes\", VLOOKUP($B132,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4385},{"$f":"IF($D132=\"Yes\", VLOOKUP($B132,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":73.384694039999999},{"$f":"IF($D132=\"Yes\", VLOOKUP($B132,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":8697.5303239999994},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","Yes","Yes",{"$f":"IF($D133=\"Yes\", VLOOKUP($B133,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},{"$f":"IF($D133=\"Yes\", VLOOKUP($B133,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},{"$f":"IF($D133=\"Yes\", VLOOKUP($B133,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","No","No",{"$f":"IF($D134=\"Yes\", VLOOKUP($B134,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D134=\"Yes\", VLOOKUP($B134,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D134=\"Yes\", VLOOKUP($B134,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Water Quality","$/ha","Yes","Yes",{"$f":"IF($D135=\"Yes\", VLOOKUP($B135,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":13112},{"$f":"IF($D135=\"Yes\", VLOOKUP($B135,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":13112},{"$f":"IF($D135=\"Yes\", VLOOKUP($B135,'ES Matrix'!$B$117:$P$134, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":13112},"All Data Rules Complied"]
[]
[null,"EARTHEN LEVEE"]
[null,"Food","$/ha","No","No",{"$f":"IF($D138=\"Yes\", VLOOKUP($B138,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D138=\"Yes\", VLOOKUP($B138,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D138=\"Yes\", VLOOKUP($B138,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF(H138<G138, \"Please make sure that the Max value is higher than the Min value\", IF(H138<F138, \"Please make sure that the Max value is higher than the Average value\",IF(G138>F138, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D139=\"Yes\", VLOOKUP($B139,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D139=\"Yes\", VLOOKUP($B139,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D139=\"Yes\", VLOOKUP($B139,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","No","No",{"$f":"IF($D140=\"Yes\", VLOOKUP($B140,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D140=\"Yes\", VLOOKUP($B140,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D140=\"Yes\", VLOOKUP($B140,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","No","No",{"$f":"IF($D141=\"Yes\", VLOOKUP($B141,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D141=\"Yes\", VLOOKUP($B141,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D141=\"Yes\", VLOOKUP($B141,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D142=\"Yes\", VLOOKUP($B142,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D142=\"Yes\", VLOOKUP($B142,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D142=\"Yes\", VLOOKUP($B142,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","No","No",{"$f":"IF($D143=\"Yes\", VLOOKUP($B143,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D143=\"Yes\", VLOOKUP($B143,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D143=\"Yes\", VLOOKUP($B143,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D144=\"Yes\", VLOOKUP($B144,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390.377049999999},{"$f":"IF($D144=\"Yes\", VLOOKUP($B144,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390.377049999999},{"$f":"IF($D144=\"Yes\", VLOOKUP($B144,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390.377049999999},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","No","No",{"$f":"IF($D145=\"Yes\", VLOOKUP($B145,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D145=\"Yes\", VLOOKUP($B145,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D145=\"Yes\", VLOOKUP($B145,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","Yes","Yes",{"$f":"IF($D146=\"Yes\", VLOOKUP($B146,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":41324.008130000002},{"$f":"IF($D146=\"Yes\", VLOOKUP($B146,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":41324.008130000002},{"$f":"IF($D146=\"Yes\", VLOOKUP($B146,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":41324.008130000002},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D147=\"Yes\", VLOOKUP($B147,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49},{"$f":"IF($D147=\"Yes\", VLOOKUP($B147,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":35.800440739999999},{"$f":"IF($D147=\"Yes\", VLOOKUP($B147,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":62.173663609999998},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","Yes","Yes",{"$f":"IF($D148=\"Yes\", VLOOKUP($B148,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.199165},{"$f":"IF($D148=\"Yes\", VLOOKUP($B148,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.199165},{"$f":"IF($D148=\"Yes\", VLOOKUP($B148,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543.199165},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D149=\"Yes\", VLOOKUP($B149,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D149=\"Yes\", VLOOKUP($B149,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D149=\"Yes\", VLOOKUP($B149,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","No","No",{"$f":"IF($D150=\"Yes\", VLOOKUP($B150,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D150=\"Yes\", VLOOKUP($B150,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D150=\"Yes\", VLOOKUP($B150,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D151=\"Yes\", VLOOKUP($B151,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D151=\"Yes\", VLOOKUP($B151,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D151=\"Yes\", VLOOKUP($B151,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D152=\"Yes\", VLOOKUP($B152,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4385},{"$f":"IF($D152=\"Yes\", VLOOKUP($B152,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":73.384694039999999},{"$f":"IF($D152=\"Yes\", VLOOKUP($B152,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":8697.5303239999994},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","Yes","Yes",{"$f":"IF($D153=\"Yes\", VLOOKUP($B153,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},{"$f":"IF($D153=\"Yes\", VLOOKUP($B153,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},{"$f":"IF($D153=\"Yes\", VLOOKUP($B153,'ES Matrix'!$B$137:$P$152, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":163.9123859},"All Data Rules Complied"]
[]
[null,"SEAWALL"]
[null,"Food","$/ha","No","No",{"$f":"IF($D156=\"Yes\", VLOOKUP($B156,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D156=\"Yes\", VLOOKUP($B156,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D156=\"Yes\", VLOOKUP($B156,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF(H156<G156, \"Please make sure that the Max value is higher than the Min value\", IF(H156<F156, \"Please make sure that the Max value is higher than the Average value\",IF(G156>F156, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D157=\"Yes\", VLOOKUP($B157,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D157=\"Yes\", VLOOKUP($B157,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D157=\"Yes\", VLOOKUP($B157,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","No","No",{"$f":"IF($D158=\"Yes\", VLOOKUP($B158,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D158=\"Yes\", VLOOKUP($B158,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D158=\"Yes\", VLOOKUP($B158,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","No","No",{"$f":"IF($D159=\"Yes\", VLOOKUP($B159,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D159=\"Yes\", VLOOKUP($B159,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D159=\"Yes\", VLOOKUP($B159,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D160=\"Yes\", VLOOKUP($B160,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D160=\"Yes\", VLOOKUP($B160,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D160=\"Yes\", VLOOKUP($B160,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","No","No",{"$f":"IF($D161=\"Yes\", VLOOKUP($B161,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D161=\"Yes\", VLOOKUP($B161,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D161=\"Yes\", VLOOKUP($B161,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D162=\"Yes\", VLOOKUP($B162,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390},{"$f":"IF($D162=\"Yes\", VLOOKUP($B162,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390},{"$f":"IF($D162=\"Yes\", VLOOKUP($B162,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":14390},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","Yes","Yes",{"$f":"IF($D163=\"Yes\", VLOOKUP($B163,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6169},{"$f":"IF($D163=\"Yes\", VLOOKUP($B163,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6169},{"$f":"IF($D163=\"Yes\", VLOOKUP($B163,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":6169},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","No","No",{"$f":"IF($D164=\"Yes\", VLOOKUP($B164,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D164=\"Yes\", VLOOKUP($B164,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D164=\"Yes\", VLOOKUP($B164,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D165=\"Yes\", VLOOKUP($B165,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49},{"$f":"IF($D165=\"Yes\", VLOOKUP($B165,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":36},{"$f":"IF($D165=\"Yes\", VLOOKUP($B165,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":62},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","Yes","Yes",{"$f":"IF($D166=\"Yes\", VLOOKUP($B166,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543},{"$f":"IF($D166=\"Yes\", VLOOKUP($B166,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543},{"$f":"IF($D166=\"Yes\", VLOOKUP($B166,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":4543},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D167=\"Yes\", VLOOKUP($B167,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D167=\"Yes\", VLOOKUP($B167,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D167=\"Yes\", VLOOKUP($B167,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","No","No",{"$f":"IF($D168=\"Yes\", VLOOKUP($B168,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D168=\"Yes\", VLOOKUP($B168,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D168=\"Yes\", VLOOKUP($B168,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D169=\"Yes\", VLOOKUP($B169,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D169=\"Yes\", VLOOKUP($B169,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D169=\"Yes\", VLOOKUP($B169,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D170=\"Yes\", VLOOKUP($B170,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49276},{"$f":"IF($D170=\"Yes\", VLOOKUP($B170,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49276},{"$f":"IF($D170=\"Yes\", VLOOKUP($B170,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":49276},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","No","No",{"$f":"IF($D171=\"Yes\", VLOOKUP($B171,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D171=\"Yes\", VLOOKUP($B171,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D171=\"Yes\", VLOOKUP($B171,'ES Matrix'!$B$155:$P$170, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[]
[null,"MUDFLATS"]
[null,"Food","$/ha","Yes","Yes",null,null,null,{"$f":"IF(H174<G174, \"Please make sure that the Max value is higher than the Min value\", IF(H174<F174, \"Please make sure that the Max value is higher than the Average value\",IF(G174>F174, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D175=\"Yes\", VLOOKUP($B175,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D175=\"Yes\", VLOOKUP($B175,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D175=\"Yes\", VLOOKUP($B175,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","Yes","Yes",{"$f":"IF($D176=\"Yes\", VLOOKUP($B176,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.95},{"$f":"IF($D176=\"Yes\", VLOOKUP($B176,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.95},{"$f":"IF($D176=\"Yes\", VLOOKUP($B176,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3.95},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","No","No",{"$f":"IF($D177=\"Yes\", VLOOKUP($B177,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D177=\"Yes\", VLOOKUP($B177,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D177=\"Yes\", VLOOKUP($B177,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D178=\"Yes\", VLOOKUP($B178,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D178=\"Yes\", VLOOKUP($B178,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D178=\"Yes\", VLOOKUP($B178,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","Yes","Yes",{"$f":"IF($D179=\"Yes\", VLOOKUP($B179,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":486.08},{"$f":"IF($D179=\"Yes\", VLOOKUP($B179,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":296.17},{"$f":"IF($D179=\"Yes\", VLOOKUP($B179,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":675.99},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","Yes","Yes",{"$f":"IF($D180=\"Yes\", VLOOKUP($B180,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3115.96},{"$f":"IF($D180=\"Yes\", VLOOKUP($B180,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3115.96},{"$f":"IF($D180=\"Yes\", VLOOKUP($B180,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":3115.96},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","Yes","Yes",{"$f":"IF($D181=\"Yes\", VLOOKUP($B181,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":117.56},{"$f":"IF($D181=\"Yes\", VLOOKUP($B181,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":117.56},{"$f":"IF($D181=\"Yes\", VLOOKUP($B181,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":117.56},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","Yes","Yes",{"$f":"IF($D182=\"Yes\", VLOOKUP($B182,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":41324.01},{"$f":"IF($D182=\"Yes\", VLOOKUP($B182,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":41324.01},{"$f":"IF($D182=\"Yes\", VLOOKUP($B182,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":41324.01},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","Yes","Yes",{"$f":"IF($D183=\"Yes\", VLOOKUP($B183,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5843.7},{"$f":"IF($D183=\"Yes\", VLOOKUP($B183,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5843.7},{"$f":"IF($D183=\"Yes\", VLOOKUP($B183,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":5843.7},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","No","No",{"$f":"IF($D184=\"Yes\", VLOOKUP($B184,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D184=\"Yes\", VLOOKUP($B184,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D184=\"Yes\", VLOOKUP($B184,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D185=\"Yes\", VLOOKUP($B185,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D185=\"Yes\", VLOOKUP($B185,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D185=\"Yes\", VLOOKUP($B185,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","Yes","Yes",{"$f":"IF($D186=\"Yes\", VLOOKUP($B186,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":233.06},{"$f":"IF($D186=\"Yes\", VLOOKUP($B186,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":233.06},{"$f":"IF($D186=\"Yes\", VLOOKUP($B186,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":233.06},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D187=\"Yes\", VLOOKUP($B187,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D187=\"Yes\", VLOOKUP($B187,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D187=\"Yes\", VLOOKUP($B187,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","Yes","Yes",{"$f":"IF($D188=\"Yes\", VLOOKUP($B188,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1114.9000000000001},{"$f":"IF($D188=\"Yes\", VLOOKUP($B188,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1114.9000000000001},{"$f":"IF($D188=\"Yes\", VLOOKUP($B188,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":1114.9000000000001},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","No","No",{"$f":"IF($D189=\"Yes\", VLOOKUP($B189,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D189=\"Yes\", VLOOKUP($B189,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D189=\"Yes\", VLOOKUP($B189,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","No","No",{"$f":"IF($D190=\"Yes\", VLOOKUP($B190,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D190=\"Yes\", VLOOKUP($B190,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D190=\"Yes\", VLOOKUP($B190,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Water purification","$/ha","Yes","Yes",{"$f":"IF($D191=\"Yes\", VLOOKUP($B191,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D191=\"Yes\", VLOOKUP($B191,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D191=\"Yes\", VLOOKUP($B191,'ES Matrix'!$B$174:$P$190, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[]
[null,"COASTAL SYSTEMS"]
[null,"Food","$/ha","No","No",{"$f":"IF($D194=\"Yes\", VLOOKUP($B194,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D194=\"Yes\", VLOOKUP($B194,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D194=\"Yes\", VLOOKUP($B194,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF(H194<G194, \"Please make sure that the Max value is higher than the Min value\", IF(H194<F194, \"Please make sure that the Max value is higher than the Average value\",IF(G194>F194, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Water","$/ha","No","No",{"$f":"IF($D195=\"Yes\", VLOOKUP($B195,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D195=\"Yes\", VLOOKUP($B195,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D195=\"Yes\", VLOOKUP($B195,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Raw materials","$/ha","No","No",{"$f":"IF($D196=\"Yes\", VLOOKUP($B196,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D196=\"Yes\", VLOOKUP($B196,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D196=\"Yes\", VLOOKUP($B196,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic resources","$/ha","No","No",{"$f":"IF($D197=\"Yes\", VLOOKUP($B197,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D197=\"Yes\", VLOOKUP($B197,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D197=\"Yes\", VLOOKUP($B197,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Air quality regulation","$/ha","No","No",{"$f":"IF($D198=\"Yes\", VLOOKUP($B198,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D198=\"Yes\", VLOOKUP($B198,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D198=\"Yes\", VLOOKUP($B198,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Climate regulation","$/ha","No","No",{"$f":"IF($D199=\"Yes\", VLOOKUP($B199,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D199=\"Yes\", VLOOKUP($B199,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D199=\"Yes\", VLOOKUP($B199,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Disturbance moderation","$/ha","No","No",{"$f":"IF($D200=\"Yes\", VLOOKUP($B200,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D200=\"Yes\", VLOOKUP($B200,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D200=\"Yes\", VLOOKUP($B200,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Water flow regulation","$/ha","No","No",{"$f":"IF($D201=\"Yes\", VLOOKUP($B201,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D201=\"Yes\", VLOOKUP($B201,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D201=\"Yes\", VLOOKUP($B201,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Waste treatment","$/ha","No","No",{"$f":"IF($D202=\"Yes\", VLOOKUP($B202,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D202=\"Yes\", VLOOKUP($B202,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D202=\"Yes\", VLOOKUP($B202,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Erosion prevention","$/ha","No","No",{"$f":"IF($D203=\"Yes\", VLOOKUP($B203,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D203=\"Yes\", VLOOKUP($B203,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D203=\"Yes\", VLOOKUP($B203,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Soil fertility maintenance","$/ha","No","No",{"$f":"IF($D204=\"Yes\", VLOOKUP($B204,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D204=\"Yes\", VLOOKUP($B204,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D204=\"Yes\", VLOOKUP($B204,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Maintenance of migratory species life cycles ","$/ha","No","No",{"$f":"IF($D205=\"Yes\", VLOOKUP($B205,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D205=\"Yes\", VLOOKUP($B205,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D205=\"Yes\", VLOOKUP($B205,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Genetic diversity","$/ha","No","No",{"$f":"IF($D206=\"Yes\", VLOOKUP($B206,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D206=\"Yes\", VLOOKUP($B206,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D206=\"Yes\", VLOOKUP($B206,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Aesthetic information","$/ha","No","No",{"$f":"IF($D207=\"Yes\", VLOOKUP($B207,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D207=\"Yes\", VLOOKUP($B207,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D207=\"Yes\", VLOOKUP($B207,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Recreational tourism ","$/ha","No","No",{"$f":"IF($D208=\"Yes\", VLOOKUP($B208,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D208=\"Yes\", VLOOKUP($B208,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D208=\"Yes\", VLOOKUP($B208,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Inspiration for culture ","$/ha","No","No",{"$f":"IF($D209=\"Yes\", VLOOKUP($B209,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D209=\"Yes\", VLOOKUP($B209,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D209=\"Yes\", VLOOKUP($B209,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]
[null,"Cognitive development ","$/ha","No","No",{"$f":"IF($D210=\"Yes\", VLOOKUP($B210,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12, 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D210=\"Yes\", VLOOKUP($B210,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"min\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},{"$f":"IF($D210=\"Yes\", VLOOKUP($B210,'ES Matrix'!$B$193:$P$209, MATCH(General!$D$12&\"max\", 'ES Matrix'!$B$9:$P$9, 0), FALSE), 0)","v":0},"All Data Rules Complied"]

{"sheet":"LCCA","index":5,"n_rows":122,"n_cols":8,"rows_kept":122,"cut":false,"hidden":false,"merged":[[65,1,65,7],[77,1,77,7],[90,1,90,7],[101,1,101,7],[112,1,112,7],[80,3,80,5],[9,1,9,7],[20,1,20,7],[31,1,31,7],[42,1,42,7],[53,1,53,7],[0,1,0,6],[1,1,2,6],[3,1,6,1],[3,2,3,6],[4,2,4,6],[6,2,6,6],[5,2,5,6]]}
[null,"Title: Life cycle cost estimation for each typology "]
[null,"Notes:  This sheet is intended to account for the lifecycle costs of the project. The project manager may include costs for single or multiple typologies in this section. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Optional inputs "]
[null,null,"Inputs brought in from previous sheets"]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Average Value (Default)","Autocase comments "]
[null,"MANGROVES"]
[null,"Project area","m2",{"$f":"'Typology Inputs'!D11","v":0},{"$f":"'Typology Inputs'!E11","v":0},{"$f":"'Typology Inputs'!F11","v":0},null,{"$f":"IF(F11<E11, \"Please make sure that the Max value is higher than the Min value\", IF(F11<D11, \"Please make sure that the Max value is higher than the Average value\",IF(E11>D11, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year",{"$f":"'Typology Inputs'!C12","v":"%"},{"$f":"'Typology Inputs'!D12","v":0},{"$f":"'Typology Inputs'!E12","v":0},{"$f":"'Typology Inputs'!F12","v":0},null,{"$f":"IF(F12<E12, \"Please make sure that the Max value is higher than the Min value\", IF(F12<D12, \"Please make sure that the Max value is higher than the Average value\",IF(E12>D12, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Capital cost from project","$",0,{"$f":"D13","v":0},{"$f":"D13","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D14","v":0},{"$f":"D14","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D15","v":0},{"$f":"D15","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D16","v":0},{"$f":"D16","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D17","v":0},{"$f":"D17","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D18","v":0},{"$f":"D18","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D19","v":0},{"$f":"D19","v":0},null,"All Data Rules Complied"]
[]
[null,"SEAGRASS"]
[null,{"$f":"'Typology Inputs'!B14","v":"Project area "},"m2",{"$f":"'Typology Inputs'!D14","v":0},{"$f":"'Typology Inputs'!E14","v":0},{"$f":"'Typology Inputs'!F14","v":0},null,{"$f":"IF(F22<E22, \"Please make sure that the Max value is higher than the Min value\", IF(F22<D22, \"Please make sure that the Max value is higher than the Average value\",IF(E22>D22, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D15","v":0},{"$f":"'Typology Inputs'!E15","v":0},{"$f":"'Typology Inputs'!F15","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D24","v":0},{"$f":"D24","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D25","v":0},{"$f":"D25","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D26","v":0},{"$f":"D26","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D27","v":0},{"$f":"D27","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D28","v":0},{"$f":"D28","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D29","v":0},{"$f":"D29","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D30","v":0},{"$f":"D30","v":0},null,"All Data Rules Complied"]
[]
[null,"SALT MARSH"]
[null,"Project area","m2",{"$f":"'Typology Inputs'!D17","v":0},{"$f":"'Typology Inputs'!E17","v":0},{"$f":"'Typology Inputs'!F17","v":0},null,{"$f":"IF(F33<E33, \"Please make sure that the Max value is higher than the Min value\", IF(F33<D33, \"Please make sure that the Max value is higher than the Average value\",IF(E33>D33, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D18","v":0},{"$f":"'Typology Inputs'!E18","v":0},{"$f":"'Typology Inputs'!F18","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D35","v":0},{"$f":"D35","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D36","v":0},{"$f":"D36","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D37","v":0},{"$f":"D37","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D38","v":0},{"$f":"D38","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D39","v":0},{"$f":"D39","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D40","v":0},{"$f":"D40","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D41","v":0},{"$f":"D41","v":0},null,"All Data Rules Complied"]
[]
[null,"SAND DUNE"]
[null,"Project area","m2",{"$f":"'Typology Inputs'!D20","v":0},{"$f":"'Typology Inputs'!E20","v":0},{"$f":"'Typology Inputs'!F20","v":0},null,{"$f":"IF(F44<E44, \"Please make sure that the Max value is higher than the Min value\", IF(F44<D44, \"Please make sure that the Max value is higher than the Average value\",IF(E44>D44, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D21","v":0},{"$f":"'Typology Inputs'!E21","v":0},{"$f":"'Typology Inputs'!F21","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D46","v":0},{"$f":"D46","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D47","v":0},{"$f":"D47","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D48","v":0},{"$f":"D48","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D49","v":0},{"$f":"D49","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D50","v":0},{"$f":"D50","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D51","v":0},{"$f":"D51","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D52","v":0},{"$f":"D52","v":0},null,"All Data Rules Complied"]
[]
[null,"ROCK BREAKWATER"]
[null,{"$f":"'Typology Inputs'!B23","v":"Surrounding project area affected by breakwaters"},"m2",{"$f":"'Typology Inputs'!D23","v":0},{"$f":"'Typology Inputs'!E23","v":0},{"$f":"'Typology Inputs'!F23","v":0},null,{"$f":"IF(F55<E55, \"Please make sure that the Max value is higher than the Min value\", IF(F55<D55, \"Please make sure that the Max value is higher than the Average value\",IF(E55>D55, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,{"$f":"'Typology Inputs'!B24","v":"Length of rock breakwaters"},{"$f":"'Typology Inputs'!C24","v":"m"},{"$f":"'Typology Inputs'!D24","v":0},{"$f":"'Typology Inputs'!E24","v":0},{"$f":"'Typology Inputs'!F24","v":0},null,"All Data Rules Complied"]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D25","v":0},{"$f":"'Typology Inputs'!E25","v":0},{"$f":"'Typology Inputs'!F25","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D58","v":0},{"$f":"D58","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D59","v":0},{"$f":"D59","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D60","v":0},{"$f":"D60","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D61","v":0},{"$f":"D61","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D62","v":0},{"$f":"D62","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D63","v":0},{"$f":"D63","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D64","v":0},{"$f":"D64","v":0},null,"All Data Rules Complied"]
[]
[null,"EARTHEN LEVEE"]
[null,{"$f":"'Typology Inputs'!B27","v":"Surrounding project area affected by levees"},"m2",{"$f":"'Typology Inputs'!D27","v":0},{"$f":"'Typology Inputs'!E27","v":0},{"$f":"'Typology Inputs'!F27","v":0},null,{"$f":"IF(F67<E67, \"Please make sure that the Max value is higher than the Min value\", IF(F67<D67, \"Please make sure that the Max value is higher than the Average value\",IF(E67>D67, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,{"$f":"'Typology Inputs'!B28","v":"Length of the levee"},{"$f":"'Typology Inputs'!C28","v":"m"},{"$f":"'Typology Inputs'!D28","v":0},{"$f":"'Typology Inputs'!E28","v":0},{"$f":"'Typology Inputs'!F28","v":0},null,"All Data Rules Complied"]
[null,{"$f":"'Typology Inputs'!B29","v":"Growth of project area per year"},"%",{"$f":"'Typology Inputs'!D29","v":0},{"$f":"'Typology Inputs'!E29","v":0},{"$f":"'Typology Inputs'!F29","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D70","v":0},{"$f":"D70","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D71","v":0},{"$f":"D71","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D72","v":0},{"$f":"D72","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D73","v":0},{"$f":"D73","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D74","v":0},{"$f":"D74","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D75","v":0},{"$f":"D75","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D76","v":0},{"$f":"D76","v":0},null,"All Data Rules Complied"]
[]
[null,"SEAWALL"]
[null,{"$f":"'Typology Inputs'!B31","v":"Surrounding project area affected by the wall"},"m2",{"$f":"'Typology Inputs'!D31","v":0},{"$f":"'Typology Inputs'!E31","v":0},{"$f":"'Typology Inputs'!F31","v":0},null,{"$f":"IF(F79<E79, \"Please make sure that the Max value is higher than the Min value\", IF(F79<D79, \"Please make sure that the Max value is higher than the Average value\",IF(E79>D79, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,{"$f":"'Typology Inputs'!B32","v":"Length of the seawall"},{"$f":"'Typology Inputs'!C32","v":"m"},{"$f":"'Typology Inputs'!D32","v":0},{"$f":"'Typology Inputs'!E32","v":0},{"$f":"'Typology Inputs'!F32","v":0},null,"All Data Rules Complied"]
[null,{"$f":"'Typology Inputs'!B33","v":"Is the seawall green or grey"},{"$f":"'Typology Inputs'!C33","v":"List"},{"$f":"'Typology Inputs'!D33","v":"Green"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D34","v":0},{"$f":"'Typology Inputs'!E34","v":0},{"$f":"'Typology Inputs'!F34","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D83","v":0},{"$f":"D83","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D84","v":0},{"$f":"D84","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D85","v":0},{"$f":"D85","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D86","v":0},{"$f":"D86","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D87","v":0},{"$f":"D87","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D88","v":0},{"$f":"D88","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D89","v":0},{"$f":"D89","v":0},null,"All Data Rules Complied"]
[]
[null,"CORAL REEF"]
[null,"Project area","m2",{"$f":"'Typology Inputs'!D36","v":0},{"$f":"'Typology Inputs'!E36","v":0},{"$f":"'Typology Inputs'!F36","v":0},null,{"$f":"IF(F92<E92, \"Please make sure that the Max value is higher than the Min value\", IF(F92<D92, \"Please make sure that the Max value is higher than the Average value\",IF(E92>D92, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D37","v":0},{"$f":"'Typology Inputs'!E37","v":0},{"$f":"'Typology Inputs'!F37","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D94","v":0},{"$f":"D94","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D95","v":0},{"$f":"D95","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D96","v":0},{"$f":"D96","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D97","v":0},{"$f":"D97","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D98","v":0},{"$f":"D98","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D99","v":0},{"$f":"D99","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D100","v":0},{"$f":"D100","v":0},null,"All Data Rules Complied"]
[]
[null,"MUDFLATS"]
[null,"Project area","m2",{"$f":"'Typology Inputs'!D39","v":0},{"$f":"'Typology Inputs'!E39","v":0},{"$f":"'Typology Inputs'!F39","v":0},null,{"$f":"IF(F103<E103, \"Please make sure that the Max value is higher than the Min value\", IF(F103<D103, \"Please make sure that the Max value is higher than the Average value\",IF(E103>D103, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D40","v":0},{"$f":"'Typology Inputs'!E40","v":0},{"$f":"'Typology Inputs'!F40","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D105","v":0},{"$f":"D105","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D106","v":0},{"$f":"D106","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D107","v":0},{"$f":"D107","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D108","v":0},{"$f":"D108","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D109","v":0},{"$f":"D109","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D110","v":0},{"$f":"D110","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D111","v":0},{"$f":"D111","v":0},null,"All Data Rules Complied"]
[]
[null,"COASTAL SYSTEM"]
[null,"Project area","m2",{"$f":"'Typology Inputs'!D42","v":0},{"$f":"'Typology Inputs'!E42","v":0},{"$f":"'Typology Inputs'!F42","v":0},null,{"$f":"IF(F114<E114, \"Please make sure that the Max value is higher than the Min value\", IF(F114<D114, \"Please make sure that the Max value is higher than the Average value\",IF(E114>D114, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Growth of project area per year","%",{"$f":"'Typology Inputs'!D43","v":0},{"$f":"'Typology Inputs'!E43","v":0},{"$f":"'Typology Inputs'!F43","v":0},null,"All Data Rules Complied"]
[null,"Capital cost from project","$",0,{"$f":"D116","v":0},{"$f":"D116","v":0},null,"All Data Rules Complied"]
[null,"Annual operations & maintenance costs ","$/year",0,{"$f":"D117","v":0},{"$f":"D117","v":0},null,"All Data Rules Complied"]
[null,"Other annual project costs","$/year",0,{"$f":"D118","v":0},{"$f":"D118","v":0},null,"All Data Rules Complied"]
[null,"Useful life","years",0,{"$f":"D119","v":0},{"$f":"D119","v":0},{"$f":"General!$D$16","v":0},"All Data Rules Complied"]
[null,"% of recurring project cost","%",0,{"$f":"D120","v":0},{"$f":"D120","v":0},1,"All Data Rules Complied"]
[null,"Disposal costs","$",0,{"$f":"D121","v":0},{"$f":"D121","v":0},null,"All Data Rules Complied"]
[null,"Salvage value","$",0,{"$f":"D122","v":0},{"$f":"D122","v":0},null,"All Data Rules Complied"]

{"sheet":"Detailed Inputs->","index":6,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["*** this sheet is intentionally left blank"]

{"sheet":"Fisheries","index":7,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[[9,1,9,6],[10,3,10,6],[0,1,0,6],[1,1,2,6],[3,1,6,1],[3,2,3,6],[4,2,4,6],[5,2,5,6],[6,2,6,6]]}
[null,"Title: Fishery - Habitat creation benefits for three typologies"]
[null,"Notes:  This sheet is intended to account for the increase in available seafood catch. The user may override our list of top species in the region and prices for what is available locally. For any new fish species added in, the user will also have to add in the average weight per catch and the protein per 100g of consumption.  The second table: This section is a pre-populated list of fish species with average catch size, price, and a protein component. We have added an additional sheet with the full data set of fish species - that may be used to replace these values. The protein value will have to be pulled by the project team. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Optional inputs "]
[null,null,"Defaulted by Autocase - needs feedback and updates from project team "]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)","Autocase comments "]
[]
[null,{"$f":"General!B12","v":"Country"},{"$f":"General!C12","v":"text"},{"$f":"General!D12","v":"Mexico"}]
[null,"Fisheries"]
[null,{"$f":"LCCA!B11&\" mangroves\"","v":"Project area mangroves"},"m2",{"$f":"LCCA!D11","v":0},{"$f":"LCCA!E11","v":0},{"$f":"LCCA!F11","v":0},{"$f":"LCCA!G11","v":0}]
[null,{"$f":"LCCA!B22&\" seagrass\"","v":"Project area  seagrass"},"m2",{"$f":"LCCA!D22","v":0},{"$f":"LCCA!E22","v":0},{"$f":"LCCA!F22","v":0},{"$f":"LCCA!G22","v":0}]
[null,{"$f":"LCCA!B92 & \" coral reef\"","v":"Project area coral reef"},"m2",{"$f":"LCCA!D92","v":0},{"$f":"LCCA!E92","v":0},{"$f":"LCCA!F92","v":0},{"$f":"LCCA!G92","v":0}]
[null,"Number of families affected by project","#",0,0,0,null,{"$f":"IF(G16<F16, \"Please make sure that the Max value is higher than the Min value\", IF(G16<E16, \"Please make sure that the Max value is higher than the Average value\",IF(F16>E16, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Range of Damage Mitigation by Project ","%"]
[null,"Number of Families Affected by Project"]
[null,"Number of Families Affected by Project"]
[null,"Fish trade","https://docs.google.com/spreadsheets/d/1ruJLCSJpiUnhoopKYMKFJarjoSkVPTyOfG64J8Noznc/edit#gid=907182833"]
[]
[null,"ASFIS species","Category","Average weight (kgs)","Weight source","Market Price ($USD/tonne)","Protein (g/100g)","Protein Source"]
[1,"Atlantic seabob","Shrimp",{"$f":"AVERAGE(D25,D40)","v":3.2473076923076924E-2},"Average of Whiteleg shrimp & Northern brown shrimp",7.3497296370000003,20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[{"$f":"A23+1","v":2},"Cachama","Freshwater",40,"https://www.fishbase.se/summary/263",2.162683532,17.5,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/171960/nutrients"]
[3,"Whiteleg shrimp","Shrimp",{"$f":"AVERAGE(0.035,0.03)","v":3.2500000000000001E-2},"https://www.fao.org/fishery/en/culturedspecies/penaeus_vannamei/en",7.3497296370000003,20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[4,"Yellowfin tuna","Tuna",200,"https://www.fishbase.se/summary/143",3.376246079,24.4,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175159/nutrients"]
[5,"Bigeye tuna","Tuna",210,"https://www.fishbase.se/summary/146",3.376246079,{"$f":"AVERAGE(G26,G31)","v":23.2},"Average of Yellowfin tuna & Skipjack tuna"]
[6,"Southern red snapper","Snapper",10,"https://www.fishbase.se/summary/171",5.0842145700000003,20.5,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/173698/nutrients"]
[7,"Swordfish","Swordfish",650,"https://www.fishbase.se/summary/226",2.790744128,19.7,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/173703/nutrients"]
[8,"King mackerel","Mackerel",45,"https://www.fishbase.se/summary/120",2.0382313430000001,20.3,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175122/nutrients"]
[9,"Skipjack tuna","Tuna",34.5,"https://www.fishbase.se/summary/107",3.376246079,22,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175156/nutrients"]
[10,"Rainbow trout","Trout",25.4,"https://www.fishbase.se/summary/239",1.808575262,20.5,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175154/nutrients"]
[11,"Serra Spanish mackerel","Mackerel",6.7,"https://www.fishbase.se/summary/119",2.0382313430000001,19.3,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/173673/nutrients"]
[12,"Nile tilapia","Tilapia",4.3,"https://www.fishbase.se/summary/2",3.5172172960000001,20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175176/nutrients"]
[13,"Brazilian sardinella","Sardine",{"$f":"AVERAGE(0.109, 0.0585, 0.42, 0.375)","v":0.24062500000000001},"https://www.fishbase.se/summary/1505\nhttps://www.fishbase.se/summary/1478\nhttps://www.fishbase.se/summary/1523\nhttps://www.fishbase.se/summary/1043\nhttps://www.fishbase.se/summary/1486",1.5732926190000001,24.6,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/2341708/nutrients"]
[14,"Whitemouth croaker","Croaker",5.5300000000000002E-2,"https://www.fishbase.se/summary/7620",1.804821257,17.8,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/174192/nutrients"]
[15,"Tambacu, hybrid","Freshwater",{"$f":"AVERAGE(0.33,0.3075)","v":0.31874999999999998},"https://www.fishbase.se/summary/SpeciesSummary.php?ID=23429&AT=Tambacu\nhttps://www.fishbase.se/summary/SpeciesSummary.php?ID=52621&AT=Tambacu",2.162683532,17.5,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/171960/nutrients"]
[16,"Common carp","Carp",40.1,"https://www.fishbase.se/summary/1450",0.38,17.8,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/171952/nutrients"]
[17,"Blue crab","Crab",{"$f":"(1/3)/2.205","v":0.15117157974300829},"https://www.fisheries.noaa.gov/species/blue-crab",6.3296796579999999,18.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/174204/nutrients"]
[18,"Northern brown shrimp","Shrimp",{"$f":"AVERAGE(35.5,34,30.8,32.6,31,35,29.8,31.5,33,34.2,30.2,32.8,31.4)/1000","v":3.2446153846153847E-2},"https://www.reabic.net/journals/bir/2021/2/BIR_2021_Abdulrraziq_etal.pdf",7.3497296370000003,20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[19,"Atlantic Spanish mackerel","Mackerel",5.9,"https://www.fishbase.se/summary/126",2.0382313430000001,18.600000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175119/nutrients"]
[20,"Whitebelly prawn","Shrimp",{"$f":"AVERAGE(D25,D40)","v":3.2473076923076924E-2},"Average of Whiteleg shrimp & Northern brown shrimp",7.3497296370000003,20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[21,"Brazilian codling",{"$f":"VLOOKUP(B43,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B43,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[22,"Brazilian codling",{"$f":"VLOOKUP(B44,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B44,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[23,"Brazilian codling",{"$f":"VLOOKUP(B45,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B45,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[24,"Brazilian codling",{"$f":"VLOOKUP(B46,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B46,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[25,"Brazilian codling",{"$f":"VLOOKUP(B47,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B47,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[26,"Brazilian codling",{"$f":"VLOOKUP(B48,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B48,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[27,"Brazilian codling",{"$f":"VLOOKUP(B49,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B49,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[28,"Brazilian codling",{"$f":"VLOOKUP(B50,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B50,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[29,"Brazilian codling",{"$f":"VLOOKUP(B51,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B51,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]
[30,"Brazilian codling",{"$f":"VLOOKUP(B52,Fish_production!$A$2:$H$112,8,FALSE)","v":"Cod, hake, haddock"},null,null,{"$f":"VLOOKUP(B52,Fish_production!$A$2:$I$112,9,FALSE)","v":2.8419936824307119},20.100000000000001,"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"]

{"sheet":"Food-Raw Materials","index":8,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[9,3,9,5],[22,3,22,5],[0,1,0,6],[1,1,2,6],[3,1,6,1],[3,2,3,6],[4,2,4,6],[6,2,6,6],[5,2,5,6]]}
[null,"Title: Raw materials and food production (aggregate for all typologies)"]
[null,"Notes:  This sheet is intended to account for the available raw material and food produced onsite owing to the rehabilitation efforts of the project to provide materials to the local community. Please add in as many metric tons of materials and food that may be relevant with a price for each of them. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Optional inputs "]
[null,null,"Required List Selection"]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)","Autocase comments "]
[null,"Are there inputs on raw material from the project area available? ","List",{"$f":"General!D27","v":"No"}]
[null,"Metric tons of raw material gathered from project area"]
[null,1,"Metric tons",0,{"$f":"D12","v":0},{"$f":"D12","v":0},null,{"$f":"IF(F12<E12, \"Please make sure that the Max value is higher than the Min value\", IF(F12<D12, \"Please make sure that the Max value is higher than the Average value\",IF(E12>D12, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,2,"Metric tons",null,{"$f":"D13","v":0},{"$f":"D13","v":0},null,{"$f":"IF(F13<E13, \"Please make sure that the Max value is higher than the Min value\", IF(F13<D13, \"Please make sure that the Max value is higher than the Average value\",IF(E13>D13, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,3,"Metric tons",null,{"$f":"D14","v":0},{"$f":"D14","v":0},null,"All Data Rules Complied"]
[null,4,"Metric tons",null,{"$f":"D15","v":0},{"$f":"D15","v":0},null,"All Data Rules Complied"]
[]
[null,"Market price of raw material gathered from project area"]
[null,1,"$/metric ton",0,{"$f":"D18","v":0},{"$f":"D18","v":0},null,{"$f":"IF(F18<E18, \"Please make sure that the Max value is higher than the Min value\", IF(F18<D18, \"Please make sure that the Max value is higher than the Average value\",IF(E18>D18, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,2,"$/metric ton",null,{"$f":"D19","v":0},{"$f":"D19","v":0},null,"All Data Rules Complied"]
[null,3,"$/metric ton",null,{"$f":"D20","v":0},{"$f":"D20","v":0},null,"All Data Rules Complied"]
[null,4,"$/metric ton",null,{"$f":"D21","v":0},{"$f":"D21","v":0},null,"All Data Rules Complied"]
[]
[null,"Are there inputs on food gathered from the project area available? ","List",{"$f":"General!D28","v":"No"}]
[null,"Metric tons of food gathered from project area"]
[null,1,"Metric tons",0,{"$f":"D25","v":0},{"$f":"D25","v":0},null,{"$f":"IF(F25<E25, \"Please make sure that the Max value is higher than the Min value\", IF(F25<D25, \"Please make sure that the Max value is higher than the Average value\",IF(E25>D25, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,2,"Metric tons",null,0,0,null,"All Data Rules Complied"]
[null,3,"Metric tons",null,0,0,null,"All Data Rules Complied"]
[null,4,"Metric tons",null,0,0,null,"All Data Rules Complied"]
[]
[null,"Market price of food "]
[null,1,"$/metric ton",0,{"$f":"D31","v":0},{"$f":"D31","v":0},null,{"$f":"IF(F31<E31, \"Please make sure that the Max value is higher than the Min value\", IF(F31<D31, \"Please make sure that the Max value is higher than the Average value\",IF(E31>D31, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,2,"$/metric ton",null,{"$f":"D32","v":0},{"$f":"D32","v":0},null,"All Data Rules Complied"]
[null,3,"$/metric ton",null,{"$f":"D33","v":0},{"$f":"D33","v":0},null,"All Data Rules Complied"]
[null,4,"$/metric ton",null,{"$f":"D34","v":0},{"$f":"D34","v":0},null,"All Data Rules Complied"]

{"sheet":"Erosion prevention","index":9,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[16,3,16,5],[17,3,17,5],[9,3,9,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[0,1,0,6],[3,1,6,1],[3,2,3,6],[5,2,5,6],[6,2,6,6],[1,1,2,6],[4,2,4,6]]}
[null,"Title: Erosion risk mitigation for all feature types (aggregated)"]
[null,"Notes: The input sheet is intended to capture the benefits of erosion mitigation. The user may enter a general erosion mitigation damage that is mitigated by the project or individual storm event benefits in a year. The user has the option of selecting multiple storm events per year, and a range of costs such as dredging, site work and unclogging channels that are addressed by the project. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Required List Selection"]
[null,null,"Optional inputs "]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)","Autocase comments "]
[null,"Do you have project specific erosion inputs? ","List",{"$f":"General!D30","v":"No"}]
[]
[null,"Storm event under analysis "]
[null,"General","List","No"]
[null,"5-year ","List","No"]
[null,"10-year","List","No"]
[null,"25-year","List","No"]
[null,"50-year","List","No"]
[null,"100-year","List","No"]
[]
[null,"Area of coastline eroded per event "]
[null,"General","km2",0,{"$f":"D21","v":0},{"$f":"D21","v":0},null,{"$f":"IF(F21<E21, \"Please make sure that the Max value is higher than the Min value\", IF(F21<D21, \"Please make sure that the Max value is higher than the Average value\",IF(E21>D21, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"5-year ","km2",0,{"$f":"D22","v":0},{"$f":"D22","v":0},null,{"$f":"IF(F22<E22, \"Please make sure that the Max value is higher than the Min value\", IF(F22<D22, \"Please make sure that the Max value is higher than the Average value\",IF(E22>D22, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","km2",0,0,0,null,"All Data Rules Complied"]
[null,"25-year","km2",0,0,0,null,"All Data Rules Complied"]
[null,"50-year","km2",0,0,0,null,"All Data Rules Complied"]
[null,"100-year","km2",0,0,0,null,"All Data Rules Complied"]
[null,"Land value affected by erosion ","$/km2",0,{"$f":"D27","v":0},{"$f":"D27","v":0},null,"All Data Rules Complied"]
[]
[null,"% of surge height/erosion levels to be addressed by project ","%",0,{"$f":"D29","v":0},{"$f":"D29","v":0},null,"All Data Rules Complied"]
[]
[null,"Annual Dredging Costs "]
[null,"General","$/year",0,{"$f":"D32","v":0},{"$f":"D32","v":0},null,{"$f":"IF(F32<E32, \"Please make sure that the Max value is higher than the Min value\", IF(F32<D32, \"Please make sure that the Max value is higher than the Average value\",IF(E32>D32, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"5-year ","$/year",0,{"$f":"D33","v":0},{"$f":"D33","v":0},null,"All Data Rules Complied"]
[null,"10-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"25-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"50-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"100-year","$/year",0,0,0,null,"All Data Rules Complied"]
[]
[null,"Annual Site-Work Costs "]
[null,"General","$/year",0,{"$f":"D40","v":0},{"$f":"D40","v":0},null,{"$f":"IF(F40<E40, \"Please make sure that the Max value is higher than the Min value\", IF(F40<D40, \"Please make sure that the Max value is higher than the Average value\",IF(E40>D40, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"5-year ","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"10-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"25-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"50-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"100-year","$/year",0,0,0,null,"All Data Rules Complied"]
[]
[null,"Annual costs to open up clogged channels"]
[null,"General","$/year",0,{"$f":"D48","v":0},{"$f":"D48","v":0},null,{"$f":"IF(F48<E48, \"Please make sure that the Max value is higher than the Min value\", IF(F48<D48, \"Please make sure that the Max value is higher than the Average value\",IF(E48>D48, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"5-year ","$/year",0,{"$f":"D49","v":0},{"$f":"D49","v":0},null,"All Data Rules Complied"]
[null,"10-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"25-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"50-year","$/year",0,0,0,null,"All Data Rules Complied"]
[null,"100-year","$/year",0,0,0,null,"All Data Rules Complied"]

{"sheet":"Water flow(Sea intrusion)","index":10,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[[11,3,11,5],[9,3,9,5],[0,1,0,6],[1,1,2,6],[3,1,6,1],[3,2,3,6],[4,2,4,6],[6,2,6,6],[5,2,5,6]]}
[null,"Title: Seawater Intrusion Inputs"]
[null,"Notes: The input sheet is intended to capture the benefits of mitigated seawater intrusion. The user may enter a combination of inputs depending on the information available. There are also different options for cost inputs that may be relevant to the project including reduced water purification costs, intrusion infrastructure costs. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Optional inputs "]
[null,null,"Required List Selection"]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default)",null,"Autocase comments "]
[null,{"$f":"General!B12","v":"Country"},{"$f":"General!C12","v":"text"},{"$f":"General!D12","v":"Mexico"}]
[null,{"$f":"General!B13","v":"City"},{"$f":"General!C13","v":"text"}]
[null,"Are you using a detailed model?","List",{"$f":"General!D31","v":"No"}]
[]
[null,"Estimating the number of people affected or shortages"]
[null,"Project area / area affected by water shortage ","km2",0,{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"LCCA!D11+LCCA!D22+LCCA!D33+LCCA!D44+LCCA!D55+LCCA!D67+LCCA!D79+LCCA!D92","v":0},null,{"$f":"IF(F15<E15, \"Please make sure that the Max value is higher than the Min value\", IF(F15<D15, \"Please make sure that the Max value is higher than the Average value\",IF(E15>D15, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Housing density","#/km2",0,{"$f":"D16","v":0},{"$f":"D16","v":0},null,null,"All Data Rules Complied"]
[null,"Persons per household","#",0,{"$f":"D17","v":0},{"$f":"D17","v":0},{"$f":"2","v":2},null,"All Data Rules Complied"]
[null,"OR "]
[null,"Number of people affected by reduced water availabilities / shortages","#",0,{"$f":"D19","v":0},{"$f":"D19","v":0},null,null,"All Data Rules Complied"]
[]
[null,"Shortages assumptions"]
[null,"Per capita water consumption per year","liters/person/year",{"$f":"G22","v":112969.26140538677},{"$f":"D22","v":112969.26140538677},{"$f":"D22","v":112969.26140538677},{"$f":"HLOOKUP('Water flow(Sea intrusion)'!D10,'Water flow(Sea intrusion) model'!D35:G36,2,FALSE)*(Conversions!B33/Conversions!B29)","v":112969.26140538677},null,{"$f":"IF(F22<E22, \"Please make sure that the Max value is higher than the Min value\", IF(F22<D22, \"Please make sure that the Max value is higher than the Average value\",IF(E22>D22, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Duration of annual water shortages during intrusion events ","# days",0,0,0,null,null,"All Data Rules Complied"]
[null,"Annual water shortages in the region","litres",0,0,0,{"$f":"D22*(D23*D22*D15*D16*D17/365.25)","v":0},null,"All Data Rules Complied"]
[]
[null,"Current costs"]
[null,"Community"]
[null,"Alternative costs of water","$/liter",0,{"$f":"D28","v":0},{"$f":"D28","v":0},null,null,{"$f":"IF(F28<E28, \"Please make sure that the Max value is higher than the Min value\", IF(F28<D28, \"Please make sure that the Max value is higher than the Average value\",IF(E28>D28, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Current cost of water ","$/liter",{"$f":"G29","v":6.1684977833435777E-3},6.1684977833435777E-3,6.1684977833435777E-3,{"$f":"HLOOKUP('Water flow(Sea intrusion)'!D10,'Water flow(Sea intrusion) model'!D35:G37,3,FALSE)*(Conversions!B33/Conversions!B29)","v":6.1684977833435777E-3},null,"All Data Rules Complied"]
[]
[null,"Treatment and infrastructure costs "]
[null,"Current ongoing infrastructure costs to prevent saltwater intrusion","$/year ",0,{"$f":"D32","v":0},{"$f":"D32","v":0},null,null,{"$f":"IF(F32<E32, \"Please make sure that the Max value is higher than the Min value\", IF(F32<D32, \"Please make sure that the Max value is higher than the Average value\",IF(E32>D32, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Additional alternative water source, delivery & transportation costs (not covered by the cost mentioned above)","$/year ",0,0,0,null,null,"All Data Rules Complied"]
[null,"Water purification and treatment costs on-site","$/year ",0,0,0,null,null,"All Data Rules Complied"]
[]
[null,"% of local water consumption sourced from coastline fresh, surface, and groundwater sources ","%",0,{"$f":"D36","v":0},{"$f":"D36","v":0},null,null,{"$f":"IF(F36<E36, \"Please make sure that the Max value is higher than the Min value\", IF(F36<D36, \"Please make sure that the Max value is higher than the Average value\",IF(E36>D36, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[]
[null,"Project targets "]
[null,"Targeted water conservation/shortage reduction","%",0,{"$f":"D39","v":0},{"$f":"D39","v":0},null,null,{"$f":"IF(F39<E39, \"Please make sure that the Max value is higher than the Min value\", IF(F39<D39, \"Please make sure that the Max value is higher than the Average value\",IF(E39>D39, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]

{"sheet":"Disturbance moderation (flood)","index":11,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":false,"merged":[[14,3,14,5],[9,3,9,6],[10,3,10,6],[12,1,12,6],[0,1,0,7],[1,1,2,7],[3,1,6,1],[3,2,3,7],[5,2,5,7],[6,2,6,7],[8,1,8,6],[4,2,4,7]]}
[null,"Title: Flood risk mitigation for all feature types (aggregated)"]
[null,"Notes: This input sheet is intended to capture the benefits of flood risk mitigation. There are two separate models that account for this mitigation based on the scale of project specific data available. A minimalistic model looks at high-level aggregate flood risk damage abatement data, and a detailed model looks at storm-specific inputs that may be run one storm event at a time or for multiple storms expected in a year. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Required List Selection"]
[null,null,"Optional inputs "]
[null,null,"Defaults not available"]
[]
[null,"Flood Risk Mitigation "]
[null,"Variable","Unit","Value"]
[null,"Do you have project specific inputs on flood risk mitigation? ","List",{"$f":"General!D32","v":"No"}]
[]
[null,"Minimal Model "]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,"Autocase comments "]
[null,"Model selection ","List",{"$f":"General!D32","v":"No"}]
[null,"Flooded area in the baseline ","m2",0,{"$f":"D16","v":0},{"$f":"D16","v":0},null,null,{"$f":"IF(F16<E16, \"Please make sure that the Max value is higher than the Min value\", IF(F16<D16, \"Please make sure that the Max value is higher than the Average value\",IF(E16>D16, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"% of project site unusable due to flooding","%",0,0,0,1,null,{"$f":"IF(F17<E17, \"Please make sure that the Max value is higher than the Min value\", IF(F17<D17, \"Please make sure that the Max value is higher than the Average value\",IF(E17>D17, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Current storm-surge height ","ft",0,0,0,null,null,{"$f":"IF(F18<E18, \"Please make sure that the Max value is higher than the Min value\", IF(F18<D18, \"Please make sure that the Max value is higher than the Average value\",IF(E18>D18, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Property/land value surrounding the project","$/m2",0,0,0,null,null,"All Data Rules Complied"]
[null,"Current costs of flooding, clean-up costs, neighborhood damage costs, loss of agricultural land costs, cost of deployed emergency services","$/year",0,0,0,null,null,"All Data Rules Complied"]
[null,"% of flooded area protected by typologies","%",0,0,0,1,null,"All Data Rules Complied"]
[null,"Surge height addressed by the project ","%",0,0,0,1,null,"All Data Rules Complied"]
[null,"% unusable land made useable again through protection provided by the typologies","%",0,0,0,1,null,"All Data Rules Complied"]
[null,"Flooding costs and damages abated by the project","%",0,0,0,1,null,"All Data Rules Complied"]
[]
[null,"H-H Model "]
[null,"Variable","Unit","5-year ","10-year","25-year","50-year","100-year"]
[null,"Recurrence, Probability & Storm Event"]
[null,"Select Storm Event Type Relevance ","List ","Yes","Yes","Yes","Yes","Yes"]
[null,"Expected Annual Frequency","#/year",0.2,0.1,0.04,0.02,{"$f":"1/100","v":0.01}]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,"Autocase comments "]
[null,"Hydrology Simulation"]
[null,"Flooded area in the baseline "]
[null,"5-year ","m2",0,{"$f":"D35","v":0},{"$f":"D35","v":0},null,null,{"$f":"IF(F35<E35, \"Please make sure that the Max value is higher than the Min value\", IF(F35<D35, \"Please make sure that the Max value is higher than the Average value\",IF(E35>D35, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","m2",0,{"$f":"D36","v":0},{"$f":"D36","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","m2",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","m2",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","m2",0,0,0,null,null,"All Data Rules Complied"]
[]
[null,"Expected area to be protected as a part of the project","m2",0,{"$f":"D41","v":0},{"$f":"D41","v":0},null,null,{"$f":"IF(F41<E41, \"Please make sure that the Max value is higher than the Min value\", IF(F41<D41, \"Please make sure that the Max value is higher than the Average value\",IF(E41>D41, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Land use assumptions"]
[null,"   Agricultural","m2",0,{"$f":"D43","v":0},{"$f":"D43","v":0},null,null,{"$f":"IF(F43<E43, \"Please make sure that the Max value is higher than the Min value\", IF(F43<D43, \"Please make sure that the Max value is higher than the Average value\",IF(E43>D43, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"   Residential","m2",0,0,0,null,null,"All Data Rules Complied"]
[null,"   Common municipal coastal","m2",0,0,0,null,null,"All Data Rules Complied"]
[]
[null,"Depth of flooding across the project area per day "]
[null,"5-year ","m",0,{"$f":"D48","v":0},{"$f":"D48","v":0},null,null,{"$f":"IF(F48<E48, \"Please make sure that the Max value is higher than the Min value\", IF(F48<D48, \"Please make sure that the Max value is higher than the Average value\",IF(E48>D48, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"25-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","m",0,0,0,null,null,"All Data Rules Complied"]
[]
[null,"Surge Height under Analysis"]
[null,"5-year ","m",0,{"$f":"D55","v":0},{"$f":"D55","v":0},null,null,{"$f":"IF(F55<E55, \"Please make sure that the Max value is higher than the Min value\", IF(F55<D55, \"Please make sure that the Max value is higher than the Average value\",IF(E55>D55, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"25-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","m",0,0,0,null,null,"All Data Rules Complied"]
[null,"% of surge height to be addressed by project ","%",0,{"$f":"D60","v":0},{"$f":"D60","v":0},1,null,"All Data Rules Complied"]
[]
[null,"Damages "]
[null,"   Baseline damages "]
[null,"5-year ","$/Event",0,{"$f":"D64","v":0},{"$f":"D64","v":0},null,null,{"$f":"IF(F64<E64, \"Please make sure that the Max value is higher than the Min value\", IF(F64<D64, \"Please make sure that the Max value is higher than the Average value\",IF(E64>D64, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","$/Event",0,{"$f":"D65","v":0},{"$f":"D65","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"    Baseline municipal cleaning, neighborhood damage costs "]
[null,"5-year ","$/Event",0,{"$f":"D70","v":0},{"$f":"D70","v":0},null,null,{"$f":"IF(F70<E70, \"Please make sure that the Max value is higher than the Min value\", IF(F70<D70, \"Please make sure that the Max value is higher than the Average value\",IF(E70>D70, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","$/Event",0,{"$f":"D71","v":0},{"$f":"D71","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"    Baseline damages to agricultural land / loss of crops and livestock"]
[null,"5-year ","$/Event",0,{"$f":"D76","v":0},{"$f":"D76","v":0},null,null,{"$f":"IF(F76<E76, \"Please make sure that the Max value is higher than the Min value\", IF(F76<D76, \"Please make sure that the Max value is higher than the Average value\",IF(E76>D76, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","$/Event",0,{"$f":"D77","v":0},{"$f":"D77","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"    Baseline cost of relocation per household"]
[null,"5-year ","$/Event",0,{"$f":"D82","v":0},{"$f":"D82","v":0},null,null,{"$f":"IF(F82<E82, \"Please make sure that the Max value is higher than the Min value\", IF(F82<D82, \"Please make sure that the Max value is higher than the Average value\",IF(E82>D82, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","$/Event",0,{"$f":"D83","v":0},{"$f":"D83","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"     Baseline number of households affected by flood risks and events "]
[null,"5-year ","#",0,{"$f":"D88","v":0},{"$f":"D88","v":0},null,null,{"$f":"IF(F88<E88, \"Please make sure that the Max value is higher than the Min value\", IF(F88<D88, \"Please make sure that the Max value is higher than the Average value\",IF(E88>D88, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","#",0,{"$f":"D89","v":0},{"$f":"D89","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","#",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","#",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","#",0,0,0,null,null,"All Data Rules Complied"]
[null,"Baseline cost of emergency services "]
[null,"5-year ","$/Event",0,{"$f":"D94","v":0},{"$f":"D94","v":0},null,null,{"$f":"IF(F94<E94, \"Please make sure that the Max value is higher than the Min value\", IF(F94<D94, \"Please make sure that the Max value is higher than the Average value\",IF(E94>D94, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"10-year","$/Event",0,{"$f":"D95","v":0},{"$f":"D95","v":0},null,null,"All Data Rules Complied"]
[null,"25-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"50-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[null,"100-year","$/Event",0,0,0,null,null,"All Data Rules Complied"]
[]
[null,"Market value of properties surrounding the project site ","$/m2",0,{"$f":"D100","v":0},{"$f":"D100","v":0},null,null,{"$f":"IF(F100<E100, \"Please make sure that the Max value is higher than the Min value\", IF(F100<D100, \"Please make sure that the Max value is higher than the Average value\",IF(E100>D100, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]

{"sheet":"Recreation, amenity","index":12,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[[9,3,9,5],[0,1,0,6],[1,1,2,6],[3,1,6,1],[3,2,3,6],[4,2,4,6],[6,2,6,6],[5,2,5,6]]}
[" ","Title: Recreation Inputs"]
[null,"Notes: The input sheet is intended to capture the benefits of increased recreational amenities available to the local community. The user may input data that reflects an increase in number of user or number of days when amenities are available or both. This is monetized using a market price equivalent or willingness to pay per amenity per user. "]
[]
[null,"Legend:","Required inputs"]
[null,null,"Optional inputs "]
[null,null,"Required List Selection"]
[null,null,"Defaults not available"]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)","Autocase comments "]
[null,"Do you have project-specific inputs for recreation ","List",{"$f":"General!D33","v":"No"}]
[null,"Number of sport fishing visitors","# of people per year",0,{"$f":"D11","v":0},{"$f":"D11","v":0},null,{"$f":"IF(F11<E11, \"Please make sure that the Max value is higher than the Min value\", IF(F11<D11, \"Please make sure that the Max value is higher than the Average value\",IF(E11>D11, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Number of reef-related activities like snorkling visitors","# of people per year",0,{"$f":"D12","v":0},{"$f":"D12","v":0},null,{"$f":"IF(F12<E12, \"Please make sure that the Max value is higher than the Min value\", IF(F12<D12, \"Please make sure that the Max value is higher than the Average value\",IF(E12>D12, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Number of general beach recreation visitors","# of people per year",0,{"$f":"D13","v":0},{"$f":"D13","v":0},null,{"$f":"IF(F13<E13, \"Please make sure that the Max value is higher than the Min value\", IF(F13<D13, \"Please make sure that the Max value is higher than the Average value\",IF(E13>D13, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Range of increase in useability for recreational purposes (this may be a % based on number of days, people, number of activities etc.)"]
[null,"    Number of users per day increase (sport fishing)","%",0,{"$f":"D15","v":0},{"$f":"D15","v":0},null,{"$f":"IF(F15<E15, \"Please make sure that the Max value is higher than the Min value\", IF(F15<D15, \"Please make sure that the Max value is higher than the Average value\",IF(E15>D15, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"    Number of users per day increase (reef-related activities)","%",0,{"$f":"D16","v":0},{"$f":"D16","v":0},null,{"$f":"IF(F16<E16, \"Please make sure that the Max value is higher than the Min value\", IF(F16<D16, \"Please make sure that the Max value is higher than the Average value\",IF(E16>D16, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"    Number of users per day increase (beach recreation)","%",0,{"$f":"D17","v":0},{"$f":"D17","v":0},null,{"$f":"IF(F17<E17, \"Please make sure that the Max value is higher than the Min value\", IF(F17<D17, \"Please make sure that the Max value is higher than the Average value\",IF(E17>D17, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Please toggle the activities provided by your project"]
[null,"Sport fishing","List","No"]
[null,"General beach recreation","List","No"]
[null,"Reef-related activities like snorkling","List","No"]
[null,"Travel cost per user "]
[null,"Sport fishing","$ per person",{"$f":"G23","v":2318.3064262598245},{"$f":"D23","v":2318.3064262598245},{"$f":"D23","v":2318.3064262598245},{"$f":"'Rec values'!D9","v":2318.3064262598245},{"$f":"IF(F23<E23, \"Please make sure that the Max value is higher than the Min value\", IF(F23<D23, \"Please make sure that the Max value is higher than the Average value\",IF(E23>D23, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"Reef-related activities like snorkling","$ per person",{"$f":"G24","v":722.1858987459359},{"$f":"D24","v":722.1858987459359},{"$f":"D24","v":722.1858987459359},{"$f":"'Rec values'!D11","v":722.1858987459359},{"$f":"IF(F24<E24, \"Please make sure that the Max value is higher than the Min value\", IF(F24<D24, \"Please make sure that the Max value is higher than the Average value\",IF(E24>D24, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]
[null,"General beach recreation","$ per visit",{"$f":"G25","v":705.90174334140431},{"$f":"D25","v":705.90174334140431},{"$f":"D25","v":705.90174334140431},{"$f":"'Rec values'!D10","v":705.90174334140431},{"$f":"IF(F25<E25, \"Please make sure that the Max value is higher than the Min value\", IF(F25<D25, \"Please make sure that the Max value is higher than the Average value\",IF(E25>D25, \"Make sure that the Min value is lower than the Average value\",\"All Data Rules Complied\")))","v":"All Data Rules Complied"}]

{"sheet":"New Dashboard","index":13,"n_rows":150,"n_cols":75,"rows_kept":150,"cut":false,"hidden":false,"merged":[[60,2,60,5],[78,2,78,8],[79,2,79,8],[54,2,54,5],[55,2,55,5],[56,2,56,5],[57,2,57,5],[58,2,58,5],[59,2,59,5],[53,2,53,5],[43,2,43,5],[44,2,44,5],[39,2,39,8],[42,2,42,5],[45,2,45,5],[46,2,46,5],[47,2,47,5],[48,2,48,5],[50,2,50,5],[51,2,51,5],[52,2,52,5],[49,2,49,5],[30,2,30,8],[31,2,31,8],[40,2,40,8],[34,2,34,5],[33,2,33,5],[81,2,81,5],[82,2,82,5],[83,2,83,5],[84,2,84,5],[85,2,85,5],[86,2,86,5],[87,2,87,5],[88,2,88,5],[89,2,89,5],[90,2,90,5],[91,2,91,5],[92,2,92,5],[93,2,93,5],[94,2,94,5],[95,2,95,5],[101,2,101,5],[102,2,102,5],[103,2,103,5],[104,2,104,5],[96,2,96,5],[97,2,97,5],[98,2,98,5],[99,2,99,5],[100,2,100,5],[135,2,135,5],[136,2,136,5],[137,2,137,5],[131,2,131,8],[132,2,132,8],[1,0,2,16383],[3,0,3,16383],[4,0,4,16383],[149,2,149,5],[148,2,148,5],[143,2,143,5],[144,2,144,5],[145,2,145,5],[146,2,146,5],[147,2,147,5],[138,2,138,5],[139,2,139,5],[140,2,140,5],[141,2,141,5],[142,2,142,5],[134,2,134,5]]}
[]
["Green-Gray Cost Benefit Analysis: "]
[]
["Alternative Design: Green-Gray Infrastructure"]
["Project life cycle of 20 years with discount rate of 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,null,null,"\\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of Average","Sum of Min","Sum of Max",null,"Row Labels","Sum of Average","Sum of Min","Sum of Max"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Sequestration",0,0,0,null,"Coral Reefs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal Erosion Mitigation",0,0,0,null,"Earthen Levees",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecosystem Services",0,0,0,null,"Mangroves ",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embodied Carbon",0,0,0,null,"Mudflats",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flood Risk Mitigation",0,0,0,null,"Rock Breakwater",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",0,0,0,null,"Salt Marsh",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced Water Intrusion",0,0,0,null,"Sand Dunes",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fisheries (Habitat)",0,0,0,null,"Sea Walls",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fisheries (Subsistence)",0,0,0,null,"Seagrass",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food & Raw Materials",0,0,0,null,"Triple Bottom Line Total Net Present Value",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Triple Bottom Line Total Net Present Value",0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of Average",null,"Row Labels","Sum of Average"]
[null,null,"Triple Bottom Line Cost Benefit Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Sequestration",0,null,"Coral Reefs",0]
[null,null,"Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal Erosion Mitigation",0,null,"Earthen Levees",0]
[null,null,null,null,null,null,"Expected","Min","Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecosystem Services",0,null,"Mangroves ",0]
[null,null,"Financial",null,null,null,{"$f":"'Aggregated Results_Tables'!D3","v":0},{"$f":"'Aggregated Results_Tables'!E3","v":0},{"$f":"'Aggregated Results_Tables'!F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embodied Carbon",0,null,"Mudflats",0]
[null,null,"Environmental & Social",null,null,null,{"$f":"'Aggregated Results_Tables'!D4","v":0},{"$f":"'Aggregated Results_Tables'!E4","v":0},{"$f":"'Aggregated Results_Tables'!F4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flood Risk Mitigation",0,null,"Rock Breakwater",0]
[null,null,"Total Net Present Value",null,null,null,{"$f":"'Aggregated Results_Tables'!D3+'Aggregated Results_Tables'!D4","v":0},{"$f":"'Aggregated Results_Tables'!E3+'Aggregated Results_Tables'!E4","v":0},{"$f":"'Aggregated Results_Tables'!F3+'Aggregated Results_Tables'!F4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",0,null,"Salt Marsh",0]
[null,null,"Benefit Cost Ratio",null,null,null,{"$f":"'Aggregated Results_Tables'!AF5","v":0},{"$f":"'Aggregated Results_Tables'!AG5","v":0},{"$f":"'Aggregated Results_Tables'!AH5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced Water Intrusion",0,null,"Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fisheries (Habitat)",0,null,"Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fisheries (Subsistence)",0,null,"Seagrass",0]
[null,null,"Triple Bottom Line Cost Benefit Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food & Raw Materials",0,null,"Grand Total",0]
[null,null,"Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",0]
[null,null,null,null,null,null,"Expected","Min","Max"]
[null,null,{"$f":"'Aggregated Results_Tables'!C7","v":"Upfront Capital Costs"},null,null,null,{"$f":"'Aggregated Results_Tables'!D7","v":0},{"$f":"'Aggregated Results_Tables'!E7","v":0},{"$f":"'Aggregated Results_Tables'!F7","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C8","v":"Maintenance Costs "},null,null,null,{"$f":"'Aggregated Results_Tables'!D8","v":0},{"$f":"'Aggregated Results_Tables'!E8","v":0},{"$f":"'Aggregated Results_Tables'!F8","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C9","v":"Other Project Costs"},null,null,null,{"$f":"'Aggregated Results_Tables'!D9","v":0},{"$f":"'Aggregated Results_Tables'!E9","v":0},{"$f":"'Aggregated Results_Tables'!F9","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C10","v":"Replacement Costs"},null,null,null,{"$f":"'Aggregated Results_Tables'!D10","v":0},{"$f":"'Aggregated Results_Tables'!E10","v":0},{"$f":"'Aggregated Results_Tables'!F10","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C11","v":"Disposal Costs"},null,null,null,{"$f":"'Aggregated Results_Tables'!D11","v":0},{"$f":"'Aggregated Results_Tables'!E11","v":0},{"$f":"'Aggregated Results_Tables'!F11","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C12","v":"Salvage Value"},null,null,null,{"$f":"'Aggregated Results_Tables'!D12","v":0},{"$f":"'Aggregated Results_Tables'!E12","v":0},{"$f":"'Aggregated Results_Tables'!F12","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C13","v":"Residual Value"},null,null,null,{"$f":"'Aggregated Results_Tables'!D13","v":0},{"$f":"'Aggregated Results_Tables'!E13","v":0},{"$f":"'Aggregated Results_Tables'!F13","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C14","v":"Food & Raw Materials"},null,null,null,{"$f":"'Aggregated Results_Tables'!D14","v":0},{"$f":"'Aggregated Results_Tables'!E14","v":0},{"$f":"'Aggregated Results_Tables'!F14","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C15","v":"Ecosystem Services"},null,null,null,{"$f":"'Aggregated Results_Tables'!D15","v":0},{"$f":"'Aggregated Results_Tables'!E15","v":0},{"$f":"'Aggregated Results_Tables'!F15","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C16","v":"Embodied Carbon"},null,null,null,{"$f":"'Aggregated Results_Tables'!D16","v":0},{"$f":"'Aggregated Results_Tables'!E16","v":0},{"$f":"'Aggregated Results_Tables'!F16","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C17","v":"Carbon Sequestration"},null,null,null,{"$f":"'Aggregated Results_Tables'!D17","v":0},{"$f":"'Aggregated Results_Tables'!E17","v":0},{"$f":"'Aggregated Results_Tables'!F17","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C18","v":"Flood Risk Mitigation"},null,null,null,{"$f":"'Aggregated Results_Tables'!D18","v":0},{"$f":"'Aggregated Results_Tables'!E18","v":0},{"$f":"'Aggregated Results_Tables'!F18","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C19","v":"Fisheries (Habitat)"},null,null,null,{"$f":"'Aggregated Results_Tables'!D19","v":0},{"$f":"'Aggregated Results_Tables'!E19","v":0},{"$f":"'Aggregated Results_Tables'!F19","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C20","v":"Fisheries (Subsistence)"},null,null,null,{"$f":"'Aggregated Results_Tables'!D20","v":0},{"$f":"'Aggregated Results_Tables'!E20","v":0},{"$f":"'Aggregated Results_Tables'!F20","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C21","v":"Reduced Water Intrusion"},null,null,null,{"$f":"'Aggregated Results_Tables'!D21","v":0},{"$f":"'Aggregated Results_Tables'!E21","v":0},{"$f":"'Aggregated Results_Tables'!F21","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C22","v":"Coastal Erosion Mitigation"},null,null,null,{"$f":"'Aggregated Results_Tables'!D22","v":0},{"$f":"'Aggregated Results_Tables'!E22","v":0},{"$f":"'Aggregated Results_Tables'!F22","v":0}]
[null,null,{"$f":"'Aggregated Results_Tables'!C23","v":"Recreation"},null,null,null,{"$f":"'Aggregated Results_Tables'!D23","v":0},{"$f":"'Aggregated Results_Tables'!E23","v":0},{"$f":"'Aggregated Results_Tables'!F23","v":0}]
[null,null,"Total Net Present Value",null,null,null,{"$f":"SUM(G43:G59)","v":0},{"$f":"SUM(H43:H59)","v":0},{"$f":"SUM(I43:I59)","v":0}]
[null,null,"Benefit Cost Ratio",null,null,null,{"$f":"'Aggregated Results_Tables'!AF5","v":0},{"$f":"'Aggregated Results_Tables'!AG5","v":0},{"$f":"'Aggregated Results_Tables'!AH5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Triple Bottom Line Cost Benefit Analysis"]
[null,null,"Summary Results"]
[null,null,null,null,null,null,"Expected","Min","Max"]
[null,null,{"$f":"IF(OR('New Dashboard'!BI17=0,'New Dashboard'!BI17 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI17,\" \"))","v":"Carbon Sequestration"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C82),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C82),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C82),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI18=0,'New Dashboard'!BI18 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI18,\" \"))","v":"Coastal Erosion Mitigation"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C83),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C83),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C83),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI19=0,'New Dashboard'!BI19 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI19,\" \"))","v":"Ecosystem Services"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C84),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C84),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C84),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI20=0,'New Dashboard'!BI20 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI20,\" \"))","v":"Embodied Carbon"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C85),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C85),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C85),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI21=0,'New Dashboard'!BI21 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI21,\" \"))","v":"Flood Risk Mitigation"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C86),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C86),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C86),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI22=0,'New Dashboard'!BI22 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI22,\" \"))","v":"Recreation"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C87),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C87),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C87),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI23=0,'New Dashboard'!BI23 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI23,\" \"))","v":"Reduced Water Intrusion"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C88),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C88),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C88),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI24=0,'New Dashboard'!BI24 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI24,\" \"))","v":"Fisheries (Habitat)"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C89),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C89),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C89),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI25=0,'New Dashboard'!BI25 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI25,\" \"))","v":"Fisheries (Subsistence)"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C90),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C90),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C90),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI26=0,'New Dashboard'!BI26 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI26,\" \"))","v":"Food & Raw Materials"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C91),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C91),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C91),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI27=0,'New Dashboard'!BI27 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI27,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C92),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C92),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C92),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI28=0,'New Dashboard'!BI28 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI28,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C93),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C93),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C93),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI29=0,'New Dashboard'!BI29 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI29,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C94),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C94),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C94),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI30=0,'New Dashboard'!BI30 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI30,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C95),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C95),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C95),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI31=0,'New Dashboard'!BI31 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI31,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C96),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C96),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C96),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI32=0,'New Dashboard'!BI32 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI32,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C97),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C97),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C97),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI33=0,'New Dashboard'!BI33 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI33,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C98),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C98),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C98),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI34=0,'New Dashboard'!BI34 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI34,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C99),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C99),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C99),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI35=0,'New Dashboard'!BI35 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI35,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C100),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C100),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C100),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI36=0,'New Dashboard'!BI36 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI36,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C101),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C101),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C101),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI37=0,'New Dashboard'!BI37 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI37,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C102),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C102),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C102),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI38=0,'New Dashboard'!BI38 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI38,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C103),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C103),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C103),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BI39=0,'New Dashboard'!BI39 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BI39,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C104),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C104),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BI$16,\"Key Metrics\",'New Dashboard'!C104),\" \")","v":" "}]
[null,null,"Total Net Present Value",null,null,null,{"$f":"SUM(G82:G104)","v":0},{"$f":"SUM(H82:H104)","v":0},{"$f":"SUM(I82:I104)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Triple Bottom Line Cost Benefit Analysis"]
[null,null,"Summary Results"]
[null,null,null,null,null,null,"Expected","Min","Max"]
[null,null,{"$f":"IF(OR('New Dashboard'!BN17=0,'New Dashboard'!BN17 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN17,\" \"))","v":"Coral Reefs"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C135),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C135),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C135),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN18=0,'New Dashboard'!BN18 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN18,\" \"))","v":"Earthen Levees"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C136),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C136),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C136),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN19=0,'New Dashboard'!BN19 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN19,\" \"))","v":"Mangroves "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C137),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C137),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C137),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN20=0,'New Dashboard'!BN20 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN20,\" \"))","v":"Mudflats"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C138),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C138),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C138),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN21=0,'New Dashboard'!BN21 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN21,\" \"))","v":"Rock Breakwater"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C139),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C139),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C139),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN22=0,'New Dashboard'!BN22 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN22,\" \"))","v":"Salt Marsh"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C140),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C140),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C140),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN23=0,'New Dashboard'!BN23 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN23,\" \"))","v":"Sand Dunes"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C141),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C141),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C141),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN24=0,'New Dashboard'!BN24 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN24,\" \"))","v":"Sea Walls"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C142),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C142),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C142),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN25=0,'New Dashboard'!BN25 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN25,\" \"))","v":"Seagrass"},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C143),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C143),\" \")","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C143),\" \")","v":0}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN26=0,'New Dashboard'!BN26 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN26,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C144),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C144),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C144),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN27=0,'New Dashboard'!BN27 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN27,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C145),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C145),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C145),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN28=0,'New Dashboard'!BN28 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN28,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C146),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C146),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C146),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN29=0,'New Dashboard'!BN29 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN29,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C147),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C147),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C147),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN30=0,'New Dashboard'!BN30 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN30,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C148),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C148),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C148),\" \")","v":" "}]
[null,null,{"$f":"IF(OR('New Dashboard'!BN31=0,'New Dashboard'!BN31 = \"Triple Bottom Line Total Net Present Value\"),\" \", IFERROR('New Dashboard'!BN31,\" \"))","v":" "},null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Average\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C149),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Min\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C149),\" \")","v":" "},{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Max\",'New Dashboard'!$BN$16,\"Key Metrics\",'New Dashboard'!C149),\" \")","v":" "}]
[null,null,"Total Net Present Value",null,null,null,{"$f":"SUM(G135:G149)","v":0},{"$f":"SUM(H135:H149)","v":0},{"$f":"SUM(I135:I149)","v":0}]

{"sheet":"Dashboard Report","index":14,"n_rows":33,"n_cols":2,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,0,3,6],[0,0,0,5],[32,0,34,6],[78,0,78,1]]}
[{"$f":"\"Project: \"&General!D11","v":"Project: Isla Arena"}]
[{"$f":"\"Project Summary: This project has been run in \" & General!D13&\", \"&General!D12&\" starting in year \"& General!D19&\" with a construction duration of \"&General!D15&\" months and a project lifecycle  of \"&General!D16&\" years.\"&\" The project cashflows, and impacts have been assessed using a discount rate of \"&General!D20&\". This report shows a summarised list of results and impacts run by this tool, as well as some key metrics.\"","v":"Project Summary: This project has been run in No, Mexico starting in year 2023 with a construction duration of  months and a project lifecycle  of  years. The project cashflows, and impacts have been assessed using a discount rate of 0.03. This report shows a summarised list of results and impacts run by this tool, as well as some key metrics."}]
[]
[]
[null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Key takeaways: This project generates a total net benefit at \"&VLOOKUP(General!$D$23,'Exchange rates'!$D$1:$F$7,3,FALSE)&\" \"&'Aggregated Results_Tables'!AF3&\", with a benefit cost ratio estimated at \"&IFERROR(ROUND('Aggregated Results_Tables'!AF5,0),0)&\" which shows that for every \"&VLOOKUP(General!$D$23,'Exchange rates'!$D$1:$F$7,3,FALSE)&\" spent in capital costs and costs through the lifecycle of the project, the financial, social, and environmental net impacts generate \"&VLOOKUP(General!$D$23,'Exchange rates'!$D$1:$F$7,3,FALSE)&\" \"&IFERROR(ROUND('Aggregated Results_Tables'!AF5,0),0)&\" in net benefits.\"","v":"Key takeaways: This project generates a total net benefit at USD 0, with a benefit cost ratio estimated at 0 which shows that for every USD spent in capital costs and costs through the lifecycle of the project, the financial, social, and environmental net impacts generate USD 0 in net benefits."}]

{"sheet":"Models ->","index":15,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["*** this sheet is intentionally left blank"]

{"sheet":"Carbon","index":16,"n_rows":81,"n_cols":70,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,1,0,6],[13,1,13,6],[0,15,0,16],[3,1,3,6],[4,1,4,6],[7,1,7,6],[10,1,10,6],[78,1,78,8],[16,1,16,6],[41,1,41,8],[59,1,59,8],[71,1,71,8],[44,4,44,6],[45,4,45,6],[46,4,46,6],[61,4,61,6],[73,2,73,4],[19,1,19,6],[22,1,22,6],[25,1,25,6],[28,1,28,6]]}
[null,null,null,null,null,null,null,null,"Monte Carlo Value",null,"Alpha","Beta","Distribution Parameter 1","Expected Value ",null,"NPV "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C14","v":0},{"$f":"'Scheduling Calcs'!D14","v":1},{"$f":"'Scheduling Calcs'!E14","v":2},{"$f":"'Scheduling Calcs'!F14","v":3},{"$f":"'Scheduling Calcs'!G14","v":4},{"$f":"'Scheduling Calcs'!H14","v":5},{"$f":"'Scheduling Calcs'!I14","v":6},{"$f":"'Scheduling Calcs'!J14","v":7},{"$f":"'Scheduling Calcs'!K14","v":8},{"$f":"'Scheduling Calcs'!L14","v":9},{"$f":"'Scheduling Calcs'!M14","v":10},{"$f":"'Scheduling Calcs'!N14","v":11},{"$f":"'Scheduling Calcs'!O14","v":12},{"$f":"'Scheduling Calcs'!P14","v":13},{"$f":"'Scheduling Calcs'!Q14","v":14},{"$f":"'Scheduling Calcs'!R14","v":15},{"$f":"'Scheduling Calcs'!S14","v":16},{"$f":"'Scheduling Calcs'!T14","v":17},{"$f":"'Scheduling Calcs'!U14","v":18},{"$f":"'Scheduling Calcs'!V14","v":19},{"$f":"'Scheduling Calcs'!W14","v":20},{"$f":"'Scheduling Calcs'!X14","v":21},{"$f":"'Scheduling Calcs'!Y14","v":22},{"$f":"'Scheduling Calcs'!Z14","v":23},{"$f":"'Scheduling Calcs'!AA14","v":24},{"$f":"'Scheduling Calcs'!AB14","v":25},{"$f":"'Scheduling Calcs'!AC14","v":26},{"$f":"'Scheduling Calcs'!AD14","v":27},{"$f":"'Scheduling Calcs'!AE14","v":28},{"$f":"'Scheduling Calcs'!AF14","v":29},{"$f":"'Scheduling Calcs'!AG14","v":30},{"$f":"'Scheduling Calcs'!AH14","v":31},{"$f":"'Scheduling Calcs'!AI14","v":32},{"$f":"'Scheduling Calcs'!AJ14","v":33},{"$f":"'Scheduling Calcs'!AK14","v":34},{"$f":"'Scheduling Calcs'!AL14","v":35},{"$f":"'Scheduling Calcs'!AM14","v":36},{"$f":"'Scheduling Calcs'!AN14","v":37},{"$f":"'Scheduling Calcs'!AO14","v":38},{"$f":"'Scheduling Calcs'!AP14","v":39},{"$f":"'Scheduling Calcs'!AQ14","v":40},{"$f":"'Scheduling Calcs'!AR14","v":41},{"$f":"'Scheduling Calcs'!AS14","v":42},{"$f":"'Scheduling Calcs'!AT14","v":43},{"$f":"'Scheduling Calcs'!AU14","v":44},{"$f":"'Scheduling Calcs'!AV14","v":45},{"$f":"'Scheduling Calcs'!AW14","v":46},{"$f":"'Scheduling Calcs'!AX14","v":47},{"$f":"'Scheduling Calcs'!AY14","v":48},{"$f":"'Scheduling Calcs'!AZ14","v":49},{"$f":"'Scheduling Calcs'!BA14","v":50}]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default)",null,"Expected Value",null,null,null,null,null,null,"Variable ","NPV",null,"Year",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,"MANGROVES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,{"$f":"LCCA!B11","v":"Project area"},{"$f":"LCCA!C11","v":"m2"},{"$f":"LCCA!D11","v":0},{"$f":"LCCA!E11","v":0},{"$f":"LCCA!F11","v":0},null,null,{"$f":"N6","v":0},null,{"$f":"(M6-E6)/(F6-E6)","v":{"$error":"#DIV/0!"}},{"$f":"6-K6","v":{"$error":"#DIV/0!"}},{"$f":"(E6+(D6*4)+F6)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F6,IF(OR(E6=F6,AND(E6=F6,F6=D6)),D6,_xlfn.BETA.INV(RAND(),Carbon!K6,Carbon!L6,Carbon!E6,Carbon!F6)))","v":0},null,"Mangrove Sequestration Value",{"$f":"SUM(T6:BR6)","v":0},null,"Mangroves",{"$f":"(VLOOKUP(T$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(T$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!H$10)*Conversions!$B$25*T$5*T$33","v":0},{"$f":"(VLOOKUP(U$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(U$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!I$10)*Conversions!$B$25*U$5*U$33","v":0},{"$f":"(VLOOKUP(V$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(V$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!J$10)*Conversions!$B$25*V$5*V$33","v":0},{"$f":"(VLOOKUP(W$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(W$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!K$10)*Conversions!$B$25*W$5*W$33","v":0},{"$f":"(VLOOKUP(X$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(X$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!L$10)*Conversions!$B$25*X$5*X$33","v":0},{"$f":"(VLOOKUP(Y$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(Y$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!M$10)*Conversions!$B$25*Y$5*Y$33","v":0},{"$f":"(VLOOKUP(Z$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(Z$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!N$10)*Conversions!$B$25*Z$5*Z$33","v":0},{"$f":"(VLOOKUP(AA$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AA$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!O$10)*Conversions!$B$25*AA$5*AA$33","v":0},{"$f":"(VLOOKUP(AB$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AB$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!P$10)*Conversions!$B$25*AB$5*AB$33","v":0},{"$f":"(VLOOKUP(AC$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AC$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!Q$10)*Conversions!$B$25*AC$5*AC$33","v":0},{"$f":"(VLOOKUP(AD$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AD$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!R$10)*Conversions!$B$25*AD$5*AD$33","v":0},{"$f":"(VLOOKUP(AE$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AE$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!S$10)*Conversions!$B$25*AE$5*AE$33","v":0},{"$f":"(VLOOKUP(AF$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AF$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!T$10)*Conversions!$B$25*AF$5*AF$33","v":0},{"$f":"(VLOOKUP(AG$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AG$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!U$10)*Conversions!$B$25*AG$5*AG$33","v":0},{"$f":"(VLOOKUP(AH$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AH$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!V$10)*Conversions!$B$25*AH$5*AH$33","v":0},{"$f":"(VLOOKUP(AI$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AI$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!W$10)*Conversions!$B$25*AI$5*AI$33","v":0},{"$f":"(VLOOKUP(AJ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AJ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!X$10)*Conversions!$B$25*AJ$5*AJ$33","v":0},{"$f":"(VLOOKUP(AK$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AK$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!Y$10)*Conversions!$B$25*AK$5*AK$33","v":0},{"$f":"(VLOOKUP(AL$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AL$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!Z$10)*Conversions!$B$25*AL$5*AL$33","v":0},{"$f":"(VLOOKUP(AM$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AM$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AA$10)*Conversions!$B$25*AM$5*AM$33","v":0},{"$f":"(VLOOKUP(AN$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AN$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AB$10)*Conversions!$B$25*AN$5*AN$33","v":0},{"$f":"(VLOOKUP(AO$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AO$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AC$10)*Conversions!$B$25*AO$5*AO$33","v":0},{"$f":"(VLOOKUP(AP$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AP$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AD$10)*Conversions!$B$25*AP$5*AP$33","v":0},{"$f":"(VLOOKUP(AQ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AQ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AE$10)*Conversions!$B$25*AQ$5*AQ$33","v":0},{"$f":"(VLOOKUP(AR$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AR$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AF$10)*Conversions!$B$25*AR$5*AR$33","v":0},{"$f":"(VLOOKUP(AS$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AS$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AG$10)*Conversions!$B$25*AS$5*AS$33","v":0},{"$f":"(VLOOKUP(AT$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AT$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AH$10)*Conversions!$B$25*AT$5*AT$33","v":0},{"$f":"(VLOOKUP(AU$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AU$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AI$10)*Conversions!$B$25*AU$5*AU$33","v":0},{"$f":"(VLOOKUP(AV$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AV$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AJ$10)*Conversions!$B$25*AV$5*AV$33","v":0},{"$f":"(VLOOKUP(AW$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AW$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AK$10)*Conversions!$B$25*AW$5*AW$33","v":0},{"$f":"(VLOOKUP(AX$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AX$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AL$10)*Conversions!$B$25*AX$5*AX$33","v":0},{"$f":"(VLOOKUP(AY$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AY$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AM$10)*Conversions!$B$25*AY$5*AY$33","v":0},{"$f":"(VLOOKUP(AZ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AZ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AN$10)*Conversions!$B$25*AZ$5*AZ$33","v":0},{"$f":"(VLOOKUP(BA$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BA$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AO$10)*Conversions!$B$25*BA$5*BA$33","v":0},{"$f":"(VLOOKUP(BB$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BB$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AP$10)*Conversions!$B$25*BB$5*BB$33","v":0},{"$f":"(VLOOKUP(BC$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BC$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AQ$10)*Conversions!$B$25*BC$5*BC$33","v":0},{"$f":"(VLOOKUP(BD$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BD$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AR$10)*Conversions!$B$25*BD$5*BD$33","v":0},{"$f":"(VLOOKUP(BE$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BE$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AS$10)*Conversions!$B$25*BE$5*BE$33","v":0},{"$f":"(VLOOKUP(BF$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BF$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AT$10)*Conversions!$B$25*BF$5*BF$33","v":0},{"$f":"(VLOOKUP(BG$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BG$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AU$10)*Conversions!$B$25*BG$5*BG$33","v":0},{"$f":"(VLOOKUP(BH$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BH$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AV$10)*Conversions!$B$25*BH$5*BH$33","v":0},{"$f":"(VLOOKUP(BI$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BI$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AW$10)*Conversions!$B$25*BI$5*BI$33","v":0},{"$f":"(VLOOKUP(BJ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BJ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AX$10)*Conversions!$B$25*BJ$5*BJ$33","v":0},{"$f":"(VLOOKUP(BK$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BK$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AY$10)*Conversions!$B$25*BK$5*BK$33","v":0},{"$f":"(VLOOKUP(BL$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BL$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!AZ$10)*Conversions!$B$25*BL$5*BL$33","v":0},{"$f":"(VLOOKUP(BM$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BM$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!BA$10)*Conversions!$B$25*BM$5*BM$33","v":0},{"$f":"(VLOOKUP(BN$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BN$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!BB$10)*Conversions!$B$25*BN$5*BN$33","v":0},{"$f":"(VLOOKUP(BO$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BO$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!BC$10)*Conversions!$B$25*BO$5*BO$33","v":0},{"$f":"(VLOOKUP(BP$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BP$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!BD$10)*Conversions!$B$25*BP$5*BP$33","v":0},{"$f":"(VLOOKUP(BQ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BQ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!BE$10)*Conversions!$B$25*BQ$5*BQ$33","v":0},{"$f":"(VLOOKUP(BR$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BR$2,'Mangrove seq'!$A$72:$H$126,8,FALSE)*$C$59*($I6)*SCC!BF$10)*Conversions!$B$25*BR$5*BR$33","v":0}]
[null,{"$f":"LCCA!B12","v":"Growth of project area per year"},{"$f":"LCCA!C12","v":"%"},{"$f":"LCCA!D12","v":0},{"$f":"LCCA!E12","v":0},{"$f":"LCCA!F12","v":0},{"$f":"LCCA!G12","v":0},null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F7,IF(OR(E7=F7,AND(E7=F7,F7=D7)),D7,_xlfn.BETA.INV(RAND(),Carbon!K7,Carbon!L7,Carbon!E7,Carbon!F7)))","v":0}]
[null,"SEA GRASS"]
[null,{"$f":"LCCA!B22","v":"Project area "},{"$f":"LCCA!C22","v":"m2"},{"$f":"LCCA!D22","v":0},{"$f":"LCCA!E22","v":0},{"$f":"LCCA!F22","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F9,IF(OR(E9=F9,AND(E9=F9,F9=D9)),D9,_xlfn.BETA.INV(RAND(),Carbon!K9,Carbon!L9,Carbon!E9,Carbon!F9)))","v":0},null,"Seagrass Sequestration Value",{"$f":"SUM(T9:BR9)","v":0},null,"Seagrass",{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!H$10)*Conversions!$B$25*T$5*T$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!I$10)*Conversions!$B$25*U$5*U$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!J$10)*Conversions!$B$25*V$5*V$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!K$10)*Conversions!$B$25*W$5*W$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!L$10)*Conversions!$B$25*X$5*X$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!M$10)*Conversions!$B$25*Y$5*Y$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!N$10)*Conversions!$B$25*Z$5*Z$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!O$10)*Conversions!$B$25*AA$5*AA$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!P$10)*Conversions!$B$25*AB$5*AB$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!Q$10)*Conversions!$B$25*AC$5*AC$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!R$10)*Conversions!$B$25*AD$5*AD$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!S$10)*Conversions!$B$25*AE$5*AE$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!T$10)*Conversions!$B$25*AF$5*AF$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!U$10)*Conversions!$B$25*AG$5*AG$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!V$10)*Conversions!$B$25*AH$5*AH$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!W$10)*Conversions!$B$25*AI$5*AI$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!X$10)*Conversions!$B$25*AJ$5*AJ$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!Y$10)*Conversions!$B$25*AK$5*AK$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!Z$10)*Conversions!$B$25*AL$5*AL$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AA$10)*Conversions!$B$25*AM$5*AM$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AB$10)*Conversions!$B$25*AN$5*AN$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AC$10)*Conversions!$B$25*AO$5*AO$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AD$10)*Conversions!$B$25*AP$5*AP$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AE$10)*Conversions!$B$25*AQ$5*AQ$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AF$10)*Conversions!$B$25*AR$5*AR$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AG$10)*Conversions!$B$25*AS$5*AS$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AH$10)*Conversions!$B$25*AT$5*AT$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AI$10)*Conversions!$B$25*AU$5*AU$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AJ$10)*Conversions!$B$25*AV$5*AV$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AK$10)*Conversions!$B$25*AW$5*AW$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AL$10)*Conversions!$B$25*AX$5*AX$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AM$10)*Conversions!$B$25*AY$5*AY$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AN$10)*Conversions!$B$25*AZ$5*AZ$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AO$10)*Conversions!$B$25*BA$5*BA$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AP$10)*Conversions!$B$25*BB$5*BB$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AQ$10)*Conversions!$B$25*BC$5*BC$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AR$10)*Conversions!$B$25*BD$5*BD$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AS$10)*Conversions!$B$25*BE$5*BE$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AT$10)*Conversions!$B$25*BF$5*BF$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AU$10)*Conversions!$B$25*BG$5*BG$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AV$10)*Conversions!$B$25*BH$5*BH$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AW$10)*Conversions!$B$25*BI$5*BI$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AX$10)*Conversions!$B$25*BJ$5*BJ$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AY$10)*Conversions!$B$25*BK$5*BK$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!AZ$10)*Conversions!$B$25*BL$5*BL$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!BA$10)*Conversions!$B$25*BM$5*BM$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!BB$10)*Conversions!$B$25*BN$5*BN$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!BC$10)*Conversions!$B$25*BO$5*BO$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!BD$10)*Conversions!$B$25*BP$5*BP$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!BE$10)*Conversions!$B$25*BQ$5*BQ$33","v":0},{"$f":"(VLOOKUP($S9,$B$73:$F$76,5,0)*($I9)*SCC!BF$10)*Conversions!$B$25*BR$5*BR$33","v":0}]
[null,{"$f":"LCCA!B23","v":"Growth of project area per year"},{"$f":"LCCA!C23","v":"%"},{"$f":"LCCA!D23","v":0},{"$f":"LCCA!E23","v":0},{"$f":"LCCA!F23","v":0},{"$f":"LCCA!G23","v":0},null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F10,IF(OR(E10=F10,AND(E10=F10,F10=D10)),D10,_xlfn.BETA.INV(RAND(),Carbon!K10,Carbon!L10,Carbon!E10,Carbon!F10)))","v":0}]
[null,"SALT MARSH                                        "]
[null,{"$f":"LCCA!B33","v":"Project area"},{"$f":"LCCA!C33","v":"m2"},{"$f":"LCCA!D33","v":0},{"$f":"LCCA!E33","v":0},{"$f":"LCCA!F33","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F12,IF(OR(E12=F12,AND(E12=F12,F12=D12)),D12,_xlfn.BETA.INV(RAND(),Carbon!K12,Carbon!L12,Carbon!E12,Carbon!F12)))","v":0},null,"Salt Marsh Sequestration Value",{"$f":"SUM(T12:BR12)","v":0},null,"Salt Marsh",{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!H$10)*Conversions!$B$25*T$5*T$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!I$10)*Conversions!$B$25*U$5*U$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!J$10)*Conversions!$B$25*V$5*V$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!K$10)*Conversions!$B$25*W$5*W$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!L$10)*Conversions!$B$25*X$5*X$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!M$10)*Conversions!$B$25*Y$5*Y$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!N$10)*Conversions!$B$25*Z$5*Z$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!O$10)*Conversions!$B$25*AA$5*AA$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!P$10)*Conversions!$B$25*AB$5*AB$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!Q$10)*Conversions!$B$25*AC$5*AC$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!R$10)*Conversions!$B$25*AD$5*AD$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!S$10)*Conversions!$B$25*AE$5*AE$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!T$10)*Conversions!$B$25*AF$5*AF$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!U$10)*Conversions!$B$25*AG$5*AG$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!V$10)*Conversions!$B$25*AH$5*AH$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!W$10)*Conversions!$B$25*AI$5*AI$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!X$10)*Conversions!$B$25*AJ$5*AJ$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!Y$10)*Conversions!$B$25*AK$5*AK$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!Z$10)*Conversions!$B$25*AL$5*AL$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AA$10)*Conversions!$B$25*AM$5*AM$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AB$10)*Conversions!$B$25*AN$5*AN$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AC$10)*Conversions!$B$25*AO$5*AO$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AD$10)*Conversions!$B$25*AP$5*AP$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AE$10)*Conversions!$B$25*AQ$5*AQ$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AF$10)*Conversions!$B$25*AR$5*AR$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AG$10)*Conversions!$B$25*AS$5*AS$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AH$10)*Conversions!$B$25*AT$5*AT$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AI$10)*Conversions!$B$25*AU$5*AU$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AJ$10)*Conversions!$B$25*AV$5*AV$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AK$10)*Conversions!$B$25*AW$5*AW$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AL$10)*Conversions!$B$25*AX$5*AX$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AM$10)*Conversions!$B$25*AY$5*AY$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AN$10)*Conversions!$B$25*AZ$5*AZ$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AO$10)*Conversions!$B$25*BA$5*BA$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AP$10)*Conversions!$B$25*BB$5*BB$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AQ$10)*Conversions!$B$25*BC$5*BC$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AR$10)*Conversions!$B$25*BD$5*BD$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AS$10)*Conversions!$B$25*BE$5*BE$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AT$10)*Conversions!$B$25*BF$5*BF$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AU$10)*Conversions!$B$25*BG$5*BG$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AV$10)*Conversions!$B$25*BH$5*BH$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AW$10)*Conversions!$B$25*BI$5*BI$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AX$10)*Conversions!$B$25*BJ$5*BJ$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AY$10)*Conversions!$B$25*BK$5*BK$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!AZ$10)*Conversions!$B$25*BL$5*BL$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!BA$10)*Conversions!$B$25*BM$5*BM$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!BB$10)*Conversions!$B$25*BN$5*BN$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!BC$10)*Conversions!$B$25*BO$5*BO$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!BD$10)*Conversions!$B$25*BP$5*BP$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!BE$10)*Conversions!$B$25*BQ$5*BQ$33","v":0},{"$f":"(VLOOKUP($S12,$B$73:$F$76,5,0)*($I12)*SCC!BF$10)*Conversions!$B$25*BR$5*BR$33","v":0}]
[null,{"$f":"LCCA!B34","v":"Growth of project area per year"},{"$f":"LCCA!C34","v":"%"},{"$f":"LCCA!D34","v":0},{"$f":"LCCA!E34","v":0},{"$f":"LCCA!F34","v":0},{"$f":"LCCA!G34","v":0},null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F13,IF(OR(E13=F13,AND(E13=F13,F13=D13)),D13,_xlfn.BETA.INV(RAND(),Carbon!K13,Carbon!L13,Carbon!E13,Carbon!F13)))","v":0}]
[null,"SEAWALLS                                                                                                                                                                                                ",null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F14,IF(OR(E14=0,F14=0,AND(E14=F14,F14=D14)),D14,_xlfn.BETA.INV(RAND(),Carbon!K14,Carbon!L14,Carbon!E14,Carbon!F14)))","v":0}]
[null,{"$f":"LCCA!B79","v":"Surrounding project area affected by the wall"},{"$f":"LCCA!C79","v":"m2"},{"$f":"LCCA!D79","v":0},{"$f":"LCCA!E79","v":0},{"$f":"LCCA!F79","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F15,IF(OR(E15=0,F15=0,AND(E15=F15,F15=D15)),D15,_xlfn.BETA.INV(RAND(),Carbon!K15,Carbon!L15,Carbon!E15,Carbon!F15)))","v":0},null,null,null,null,"Seawalls",{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!H$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!I$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!J$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!K$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!L$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!M$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!N$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!O$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!P$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!Q$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!R$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!S$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!T$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!U$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!V$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!W$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!X$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!Y$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!Z$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AA$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AB$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AC$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AD$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AE$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AF$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AG$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AH$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AI$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AJ$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AK$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AL$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AM$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AN$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AO$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AP$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AQ$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AR$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AS$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AT$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AU$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AV$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AW$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AX$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AY$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!AZ$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!BA$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!BB$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!BC$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!BD$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!BE$10)*100","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($S15,$B$73:$F$76,5,0)*($D15)*SCC!BF$10)*100","v":{"$error":"#N/A"}}]
[null,{"$f":"LCCA!B81","v":"Is the seawall green or grey"},{"$f":"LCCA!C81","v":"List"},{"$f":"LCCA!D81","v":"Green"},{"$f":"LCCA!E81","v":0},{"$f":"LCCA!F81","v":0},{"$f":"LCCA!G81","v":0},null,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(General!$D$21=\"Off\",Carbon!F16,IF(OR(E16=0,F16=0,AND(E16=F16,F16=D16)),D16,_xlfn.BETA.INV(RAND(),Carbon!K16,Carbon!L16,Carbon!E16,Carbon!F16)))","v":0}]
[null,"CORAL REEFS                                                                                                                                                                                                                                    "]
[null,{"$f":"LCCA!B92","v":"Project area"},{"$f":"LCCA!C92","v":"m2"},{"$f":"LCCA!D92","v":0},{"$f":"LCCA!E92","v":0},{"$f":"LCCA!F92","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F18,IF(OR(E18=F18,AND(E18=F18,F18=D18)),D18,_xlfn.BETA.INV(RAND(),Carbon!K18,Carbon!L18,Carbon!E18,Carbon!F18)))","v":0},null,"Coral Reef Sequestration Value",{"$f":"SUM(T18:BR18)","v":0},null,"Coral Reefs",{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!H$10)*Conversions!$B$25*T$5*T$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!I$10)*Conversions!$B$25*U$5*U$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!J$10)*Conversions!$B$25*V$5*V$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!K$10)*Conversions!$B$25*W$5*W$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!L$10)*Conversions!$B$25*X$5*X$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!M$10)*Conversions!$B$25*Y$5*Y$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!N$10)*Conversions!$B$25*Z$5*Z$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!O$10)*Conversions!$B$25*AA$5*AA$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!P$10)*Conversions!$B$25*AB$5*AB$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!Q$10)*Conversions!$B$25*AC$5*AC$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!R$10)*Conversions!$B$25*AD$5*AD$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!S$10)*Conversions!$B$25*AE$5*AE$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!T$10)*Conversions!$B$25*AF$5*AF$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!U$10)*Conversions!$B$25*AG$5*AG$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!V$10)*Conversions!$B$25*AH$5*AH$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!W$10)*Conversions!$B$25*AI$5*AI$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!X$10)*Conversions!$B$25*AJ$5*AJ$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!Y$10)*Conversions!$B$25*AK$5*AK$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!Z$10)*Conversions!$B$25*AL$5*AL$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AA$10)*Conversions!$B$25*AM$5*AM$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AB$10)*Conversions!$B$25*AN$5*AN$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AC$10)*Conversions!$B$25*AO$5*AO$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AD$10)*Conversions!$B$25*AP$5*AP$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AE$10)*Conversions!$B$25*AQ$5*AQ$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AF$10)*Conversions!$B$25*AR$5*AR$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AG$10)*Conversions!$B$25*AS$5*AS$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AH$10)*Conversions!$B$25*AT$5*AT$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AI$10)*Conversions!$B$25*AU$5*AU$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AJ$10)*Conversions!$B$25*AV$5*AV$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AK$10)*Conversions!$B$25*AW$5*AW$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AL$10)*Conversions!$B$25*AX$5*AX$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AM$10)*Conversions!$B$25*AY$5*AY$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AN$10)*Conversions!$B$25*AZ$5*AZ$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AO$10)*Conversions!$B$25*BA$5*BA$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AP$10)*Conversions!$B$25*BB$5*BB$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AQ$10)*Conversions!$B$25*BC$5*BC$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AR$10)*Conversions!$B$25*BD$5*BD$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AS$10)*Conversions!$B$25*BE$5*BE$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AT$10)*Conversions!$B$25*BF$5*BF$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AU$10)*Conversions!$B$25*BG$5*BG$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AV$10)*Conversions!$B$25*BH$5*BH$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AW$10)*Conversions!$B$25*BI$5*BI$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AX$10)*Conversions!$B$25*BJ$5*BJ$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AY$10)*Conversions!$B$25*BK$5*BK$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!AZ$10)*Conversions!$B$25*BL$5*BL$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!BA$10)*Conversions!$B$25*BM$5*BM$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!BB$10)*Conversions!$B$25*BN$5*BN$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!BC$10)*Conversions!$B$25*BO$5*BO$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!BD$10)*Conversions!$B$25*BP$5*BP$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!BE$10)*Conversions!$B$25*BQ$5*BQ$33","v":0},{"$f":"(VLOOKUP($S18,$B$73:$F$77,5,0)*($I18)*SCC!BF$10)*Conversions!$B$25*BR$5*BR$33","v":0}]
[null,{"$f":"LCCA!B93","v":"Growth of project area per year"},{"$f":"LCCA!C93","v":"%"},{"$f":"LCCA!D93","v":0},{"$f":"LCCA!E93","v":0},{"$f":"LCCA!F93","v":0},{"$f":"LCCA!G93","v":0},null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",Carbon!F19,IF(OR(E19=F19,AND(E19=F19,F19=D19)),D19,_xlfn.BETA.INV(RAND(),Carbon!K19,Carbon!L19,Carbon!E19,Carbon!F19)))","v":0},null,null,null,null,"Tons of Carbon Sequestered",{"$f":"(((VLOOKUP(T$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(T$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*T5","v":0},{"$f":"(((VLOOKUP(U$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(U$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*U5","v":0},{"$f":"(((VLOOKUP(V$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(V$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*V5","v":0},{"$f":"(((VLOOKUP(W$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(W$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*W5","v":0},{"$f":"(((VLOOKUP(X$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(X$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*X5","v":0},{"$f":"(((VLOOKUP(Y$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(Y$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*Y5","v":0},{"$f":"(((VLOOKUP(Z$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(Z$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*Z5","v":0},{"$f":"(((VLOOKUP(AA$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AA$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AA5","v":0},{"$f":"(((VLOOKUP(AB$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AB$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AB5","v":0},{"$f":"(((VLOOKUP(AC$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AC$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AC5","v":0},{"$f":"(((VLOOKUP(AD$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AD$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AD5","v":0},{"$f":"(((VLOOKUP(AE$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AE$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AE5","v":0},{"$f":"(((VLOOKUP(AF$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AF$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AF5","v":0},{"$f":"(((VLOOKUP(AG$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AG$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AG5","v":0},{"$f":"(((VLOOKUP(AH$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AH$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AH5","v":0},{"$f":"(((VLOOKUP(AI$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AI$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AI5","v":0},{"$f":"(((VLOOKUP(AJ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AJ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AJ5","v":0},{"$f":"(((VLOOKUP(AK$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AK$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AK5","v":0},{"$f":"(((VLOOKUP(AL$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AL$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AL5","v":0},{"$f":"(((VLOOKUP(AM$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AM$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AM5","v":0},{"$f":"(((VLOOKUP(AN$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AN$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AN5","v":0},{"$f":"(((VLOOKUP(AO$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AO$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AO5","v":0},{"$f":"(((VLOOKUP(AP$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AP$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AP5","v":0},{"$f":"(((VLOOKUP(AQ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AQ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AQ5","v":0},{"$f":"(((VLOOKUP(AR$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AR$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AR5","v":0},{"$f":"(((VLOOKUP(AS$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AS$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AS5","v":0},{"$f":"(((VLOOKUP(AT$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AT$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AT5","v":0},{"$f":"(((VLOOKUP(AU$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AU$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AU5","v":0},{"$f":"(((VLOOKUP(AV$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AV$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AV5","v":0},{"$f":"(((VLOOKUP(AW$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AW$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AW5","v":0},{"$f":"(((VLOOKUP(AX$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AX$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AX5","v":0},{"$f":"(((VLOOKUP(AY$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AY$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AY5","v":0},{"$f":"(((VLOOKUP(AZ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(AZ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*AZ5","v":0},{"$f":"(((VLOOKUP(BA$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BA$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BA5","v":0},{"$f":"(((VLOOKUP(BB$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BB$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BB5","v":0},{"$f":"(((VLOOKUP(BC$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BC$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BC5","v":0},{"$f":"(((VLOOKUP(BD$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BD$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BD5","v":0},{"$f":"(((VLOOKUP(BE$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BE$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BE5","v":0},{"$f":"(((VLOOKUP(BF$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BF$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BF5","v":0},{"$f":"(((VLOOKUP(BG$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BG$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BG5","v":0},{"$f":"(((VLOOKUP(BH$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BH$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BH5","v":0},{"$f":"(((VLOOKUP(BI$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BI$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BI5","v":0},{"$f":"(((VLOOKUP(BJ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BJ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BJ5","v":0},{"$f":"(((VLOOKUP(BK$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BK$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BK5","v":0},{"$f":"(((VLOOKUP(BL$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BL$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BL5","v":0},{"$f":"(((VLOOKUP(BM$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BM$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BM5","v":0},{"$f":"(((VLOOKUP(BN$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BN$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BN5","v":0},{"$f":"(((VLOOKUP(BO$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BO$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BO5","v":0},{"$f":"(((VLOOKUP(BP$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BP$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BP5","v":0},{"$f":"(((VLOOKUP(BQ$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BQ$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BQ5","v":0},{"$f":"(((VLOOKUP(BR$2,'Mangrove seq'!$A$14:$H$68,8,FALSE)+VLOOKUP(BR$2,'Mangrove seq'!$A$72:$H$126,8,FALSE))*$C$59*($I6))+((VLOOKUP($S9,$B$73:$F$77,5,0))*($I9)*Conversions!$B$25)+((VLOOKUP($S12,$B$73:$F$77,5,0))*($I12)*Conversions!$B$25)+((VLOOKUP($S18,$B$73:$F$77,5,0))*($I18)*Conversions!$B$25))*BR5","v":0}]
[null,{"$f":"'Typology Inputs'!B22","v":"ROCK BREAKWATER                                                                                                                  "},null,null,null,null,null,null,null,null,null,null,null,null,null,"Embodied carbon value",{"$f":"SUM(T27:BR27)","v":0}]
[null,{"$f":"'Typology Inputs'!B24","v":"Length of rock breakwaters"},{"$f":"'Typology Inputs'!C24","v":"m"},{"$f":"'Typology Inputs'!D24","v":0},{"$f":"'Typology Inputs'!E24","v":0},{"$f":"'Typology Inputs'!F24","v":0},null,null,0,null,{"$f":"(M21-E21)/(F21-E21)","v":{"$error":"#DIV/0!"}},{"$f":"6-K21","v":{"$error":"#DIV/0!"}},{"$f":"(E21+(D21*4)+F21)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F21,IF(OR(E21=F21,AND(E21=F21,F21=D21)),D21,_xlfn.BETA.INV(RAND(),Carbon!K21,Carbon!L21,Carbon!E21,Carbon!F21)))","v":0},null,"Carbon sequestration",{"$f":"SUM(Q6,Q9,Q12,Q18)","v":0},null,"Emobodied Carbon"]
[null,{"$f":"'Typology Inputs'!B25","v":"Growth of project area per year"},{"$f":"'Typology Inputs'!C25","v":"%"},{"$f":"'Typology Inputs'!D25","v":0},{"$f":"'Typology Inputs'!E25","v":0},{"$f":"'Typology Inputs'!F25","v":0},{"$f":"'Typology Inputs'!G25","v":0},null,0,null,{"$f":"(M22-E22)/(F22-E22)","v":{"$error":"#DIV/0!"}},{"$f":"6-K22","v":{"$error":"#DIV/0!"}},{"$f":"(E22+(D22*4)+F22)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F22,IF(OR(E22=F22,AND(E22=F22,F22=D22)),D22,_xlfn.BETA.INV(RAND(),Carbon!K22,Carbon!L22,Carbon!E22,Carbon!F22)))","v":0},null,null,null,null,"Rockbreakwater",{"$f":"$N$81*$I36*$I$21*T$33","v":0},{"$f":"$N$81*$I36*$I$21*U$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Typology Inputs'!B26","v":"EARTHEN LEVEE                                                                                                                                                   "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Earthen Levee",{"$f":"$N$81*$I37*$I$24*T$33","v":0},{"$f":"$N$81*$I37*$I$24*U$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Typology Inputs'!B28","v":"Length of the levee"},{"$f":"'Typology Inputs'!C28","v":"m"},{"$f":"'Typology Inputs'!D28","v":0},{"$f":"'Typology Inputs'!E28","v":0},{"$f":"'Typology Inputs'!F28","v":0},null,null,0,null,{"$f":"(M24-E24)/(F24-E24)","v":{"$error":"#DIV/0!"}},{"$f":"6-K24","v":{"$error":"#DIV/0!"}},{"$f":"(E24+(D24*4)+F24)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F24,IF(OR(E24=F24,AND(E24=F24,F24=D24)),D24,_xlfn.BETA.INV(RAND(),Carbon!K24,Carbon!L24,Carbon!E24,Carbon!F24)))","v":0},null,null,null,null,"Sea wall ",{"$f":"$N$81*$I38*$I$27*T$33","v":0},{"$f":"$N$81*$I38*$I$27*U$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Typology Inputs'!B29","v":"Growth of project area per year"},{"$f":"'Typology Inputs'!C29","v":"%"},{"$f":"'Typology Inputs'!D29","v":0},{"$f":"'Typology Inputs'!E29","v":0},{"$f":"'Typology Inputs'!F29","v":0},{"$f":"'Typology Inputs'!G29","v":0},null,0,null,{"$f":"(M25-E25)/(F25-E25)","v":{"$error":"#DIV/0!"}},{"$f":"6-K25","v":{"$error":"#DIV/0!"}},{"$f":"(E25+(D25*4)+F25)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F25,IF(OR(E25=F25,AND(E25=F25,F25=D25)),D25,_xlfn.BETA.INV(RAND(),Carbon!K25,Carbon!L25,Carbon!E25,Carbon!F25)))","v":0},null,null,null,null,"Coastal system ",{"$f":"$N$81*$I39*$I$31*T$33","v":0},{"$f":"$N$81*$I39*$I$31*U$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Typology Inputs'!B30","v":"SEAWALL                                                                                                                                                                                             "}]
[null,{"$f":"'Typology Inputs'!B32","v":"Length of the seawall"},{"$f":"'Typology Inputs'!C32","v":"m"},{"$f":"'Typology Inputs'!D32","v":0},{"$f":"'Typology Inputs'!E32","v":0},{"$f":"'Typology Inputs'!F32","v":0},null,null,0,null,{"$f":"(M27-E27)/(F27-E27)","v":{"$error":"#DIV/0!"}},{"$f":"6-K27","v":{"$error":"#DIV/0!"}},{"$f":"(E27+(D27*4)+F27)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F27,IF(OR(E27=F27,AND(E27=F27,F27=D27)),D27,_xlfn.BETA.INV(RAND(),Carbon!K27,Carbon!L27,Carbon!E27,Carbon!F27)))","v":0},null,null,null,null,"Total Value of embodied carbon ",{"$f":"-SUM(T22:T25)*SCC!H$10*T5","v":0},{"$f":"-SUM(U22:U25)*SCC!I$10*U5","v":0},{"$f":"-SUM(V22:V25)*SCC!J$10*V5","v":0},{"$f":"-SUM(W22:W25)*SCC!K$10*W5","v":0},{"$f":"-SUM(X22:X25)*SCC!L$10*X5","v":0},{"$f":"-SUM(Y22:Y25)*SCC!M$10*Y5","v":0},{"$f":"-SUM(Z22:Z25)*SCC!N$10*Z5","v":0},{"$f":"-SUM(AA22:AA25)*SCC!O$10*AA5","v":0},{"$f":"-SUM(AB22:AB25)*SCC!P$10*AB5","v":0},{"$f":"-SUM(AC22:AC25)*SCC!Q$10*AC5","v":0},{"$f":"-SUM(AD22:AD25)*SCC!R$10*AD5","v":0},{"$f":"-SUM(AE22:AE25)*SCC!S$10*AE5","v":0},{"$f":"-SUM(AF22:AF25)*SCC!T$10*AF5","v":0},{"$f":"-SUM(AG22:AG25)*SCC!U$10*AG5","v":0},{"$f":"-SUM(AH22:AH25)*SCC!V$10*AH5","v":0},{"$f":"-SUM(AI22:AI25)*SCC!W$10*AI5","v":0},{"$f":"-SUM(AJ22:AJ25)*SCC!X$10*AJ5","v":0},{"$f":"-SUM(AK22:AK25)*SCC!Y$10*AK5","v":0},{"$f":"-SUM(AL22:AL25)*SCC!Z$10*AL5","v":0},{"$f":"-SUM(AM22:AM25)*SCC!AA$10*AM5","v":0},{"$f":"-SUM(AN22:AN25)*SCC!AB$10*AN5","v":0},{"$f":"-SUM(AO22:AO25)*SCC!AC$10*AO5","v":0},{"$f":"-SUM(AP22:AP25)*SCC!AD$10*AP5","v":0},{"$f":"-SUM(AQ22:AQ25)*SCC!AE$10*AQ5","v":0},{"$f":"-SUM(AR22:AR25)*SCC!AF$10*AR5","v":0},{"$f":"-SUM(AS22:AS25)*SCC!AG$10*AS5","v":0},{"$f":"-SUM(AT22:AT25)*SCC!AH$10*AT5","v":0},{"$f":"-SUM(AU22:AU25)*SCC!AI$10*AU5","v":0},{"$f":"-SUM(AV22:AV25)*SCC!AJ$10*AV5","v":0},{"$f":"-SUM(AW22:AW25)*SCC!AK$10*AW5","v":0},{"$f":"-SUM(AX22:AX25)*SCC!AL$10*AX5","v":0},{"$f":"-SUM(AY22:AY25)*SCC!AM$10*AY5","v":0},{"$f":"-SUM(AZ22:AZ25)*SCC!AN$10*AZ5","v":0},{"$f":"-SUM(BA22:BA25)*SCC!AO$10*BA5","v":0},{"$f":"-SUM(BB22:BB25)*SCC!AP$10*BB5","v":0},{"$f":"-SUM(BC22:BC25)*SCC!AQ$10*BC5","v":0},{"$f":"-SUM(BD22:BD25)*SCC!AR$10*BD5","v":0},{"$f":"-SUM(BE22:BE25)*SCC!AS$10*BE5","v":0},{"$f":"-SUM(BF22:BF25)*SCC!AT$10*BF5","v":0},{"$f":"-SUM(BG22:BG25)*SCC!AU$10*BG5","v":0},{"$f":"-SUM(BH22:BH25)*SCC!AV$10*BH5","v":0},{"$f":"-SUM(BI22:BI25)*SCC!AW$10*BI5","v":0},{"$f":"-SUM(BJ22:BJ25)*SCC!AX$10*BJ5","v":0},{"$f":"-SUM(BK22:BK25)*SCC!AY$10*BK5","v":0},{"$f":"-SUM(BL22:BL25)*SCC!AZ$10*BL5","v":0},{"$f":"-SUM(BM22:BM25)*SCC!BA$10*BM5","v":0},{"$f":"-SUM(BN22:BN25)*SCC!BB$10*BN5","v":0},{"$f":"-SUM(BO22:BO25)*SCC!BC$10*BO5","v":0},{"$f":"-SUM(BP22:BP25)*SCC!BD$10*BP5","v":0},{"$f":"-SUM(BQ22:BQ25)*SCC!BE$10*BQ5","v":0},{"$f":"-SUM(BR22:BR25)*SCC!BF$10*BR5","v":0}]
[null,{"$f":"'Typology Inputs'!B34","v":"Growth of project area per year"},{"$f":"'Typology Inputs'!C34","v":"%"},{"$f":"'Typology Inputs'!D34","v":0},{"$f":"'Typology Inputs'!E34","v":0},{"$f":"'Typology Inputs'!F34","v":0},{"$f":"'Typology Inputs'!G34","v":0},null,0,null,{"$f":"(M28-E28)/(F28-E28)","v":{"$error":"#DIV/0!"}},{"$f":"6-K28","v":{"$error":"#DIV/0!"}},{"$f":"(E28+(D28*4)+F28)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F28,IF(OR(E28=F28,AND(E28=F28,F28=D28)),D28,_xlfn.BETA.INV(RAND(),Carbon!K28,Carbon!L28,Carbon!E28,Carbon!F28)))","v":0},null,null,null,null,"Annual cashflows ",{"$f":"(T27+T18+T12+T9+T6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AZ27+AZ18+AZ12+AZ9+AZ6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Typology Inputs'!B41","v":"COASTAL SYSTEMS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tons of carbon embodied",{"$f":"(($G$36*$I$81)+($G$37*$I$81)+($G$38*$I$81)+($G$39*$I$81))*U5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($G$36*$I$81)+($G$37*$I$81)+($G$38*$I$81)+($G$39*$I$81))*BA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Typology Inputs'!B42","v":"Project area "},{"$f":"'Typology Inputs'!C42","v":"m2"},{"$f":"'Typology Inputs'!D42","v":0},{"$f":"'Typology Inputs'!E42","v":0},{"$f":"'Typology Inputs'!F42","v":0},null,null,{"$f":"N31","v":0},null,{"$f":"(M31-E31)/(F31-E31)","v":{"$error":"#DIV/0!"}},{"$f":"6-K31","v":{"$error":"#DIV/0!"}},{"$f":"(E31+(D31*4)+F31)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F31,IF(OR(E31=F31,AND(E31=F31,F31=D31)),D31,_xlfn.BETA.INV(RAND(),Carbon!K31,Carbon!L31,Carbon!E31,Carbon!F31)))","v":0}]
[null,{"$f":"'Typology Inputs'!B43","v":"Growth of project area per year"},{"$f":"'Typology Inputs'!C43","v":"%"},{"$f":"'Typology Inputs'!D43","v":0},{"$f":"'Typology Inputs'!E43","v":0},{"$f":"'Typology Inputs'!F43","v":0},{"$f":"'Typology Inputs'!G43","v":0},null,{"$f":"N32","v":0},null,{"$f":"(M32-E32)/(F32-E32)","v":{"$error":"#DIV/0!"}},{"$f":"6-K32","v":{"$error":"#DIV/0!"}},{"$f":"(E32+(D32*4)+F32)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F32,IF(OR(E32=F32,AND(E32=F32,F32=D32)),D32,_xlfn.BETA.INV(RAND(),Carbon!K32,Carbon!L32,Carbon!E32,Carbon!F32)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount factor",{"$f":"1/((1+General!$D$20)^(T3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(U3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(V3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(W3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(X3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(Y3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(Z3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AA3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AB3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AC3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AD3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AE3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AF3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AG3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AH3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AI3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AJ3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AK3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AL3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AM3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AN3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AO3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AP3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AQ3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AR3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AS3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AT3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AU3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AV3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AW3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AX3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AY3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AZ3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BA3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BB3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BC3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BD3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BE3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BF3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BG3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BH3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BI3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BJ3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BK3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BL3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BM3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BN3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BO3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BP3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BQ3-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BR3-General!$D$19))","v":8.6520177845670379}]
[]
[null,{"$f":"'Typology Inputs'!B46","v":"Tons of concrete used per km2 of investment"},{"$f":"'Typology Inputs'!C46","v":"Unit"},{"$f":"'Typology Inputs'!D46","v":"Value (Average)"},{"$f":"'Typology Inputs'!E46","v":"Value (Min)"},{"$f":"'Typology Inputs'!F46","v":"Value (Max)"},{"$f":"'Typology Inputs'!G46","v":"Value (Default - Autocase)"},null,"Expected Value"]
[null,{"$f":"'Typology Inputs'!B47","v":"Rock breakwater"},{"$f":"'Typology Inputs'!C47","v":"metric tons / linear m"},{"$f":"'Typology Inputs'!D47","v":0},{"$f":"'Typology Inputs'!E47","v":0},{"$f":"'Typology Inputs'!F47","v":0},{"$f":"'Typology Inputs'!G47","v":0},null,{"$f":"N36","v":0},null,{"$f":"(M36-E36)/(F36-E36)","v":{"$error":"#DIV/0!"}},{"$f":"6-K36","v":{"$error":"#DIV/0!"}},{"$f":"(E36+(D36*4)+F36)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F36,IF(OR(E36=F36,AND(E36=F36,F36=D36)),D36,_xlfn.BETA.INV(RAND(),Carbon!K36,Carbon!L36,Carbon!E36,Carbon!F36)))","v":0}]
[null,{"$f":"'Typology Inputs'!B48","v":"Earthen levee"},{"$f":"'Typology Inputs'!C48","v":"metric tons / linear m"},{"$f":"'Typology Inputs'!D48","v":0},{"$f":"'Typology Inputs'!E48","v":0},{"$f":"'Typology Inputs'!F48","v":0},{"$f":"'Typology Inputs'!G48","v":0},null,{"$f":"N37","v":0},null,{"$f":"(M37-E37)/(F37-E37)","v":{"$error":"#DIV/0!"}},{"$f":"6-K37","v":{"$error":"#DIV/0!"}},{"$f":"(E37+(D37*4)+F37)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F37,IF(OR(E37=F37,AND(E37=F37,F37=D37)),D37,_xlfn.BETA.INV(RAND(),Carbon!K37,Carbon!L37,Carbon!E37,Carbon!F37)))","v":0}]
[null,{"$f":"'Typology Inputs'!B49","v":"Seawall"},{"$f":"'Typology Inputs'!C49","v":"metric tons / linear m"},{"$f":"'Typology Inputs'!D49","v":0},{"$f":"'Typology Inputs'!E49","v":0},{"$f":"'Typology Inputs'!F49","v":0},{"$f":"'Typology Inputs'!G49","v":0},null,{"$f":"N38","v":0},null,{"$f":"(M38-E38)/(F38-E38)","v":{"$error":"#DIV/0!"}},{"$f":"6-K38","v":{"$error":"#DIV/0!"}},{"$f":"(E38+(D38*4)+F38)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F38,IF(OR(E38=F38,AND(E38=F38,F38=D38)),D38,_xlfn.BETA.INV(RAND(),Carbon!K38,Carbon!L38,Carbon!E38,Carbon!F38)))","v":0}]
[null,{"$f":"'Typology Inputs'!B50","v":"Coastal systems"},{"$f":"'Typology Inputs'!C50","v":"metric tons / m2"},{"$f":"'Typology Inputs'!D50","v":0},{"$f":"'Typology Inputs'!E50","v":0},{"$f":"'Typology Inputs'!F50","v":0},{"$f":"'Typology Inputs'!G50","v":0},null,{"$f":"N39","v":0},null,{"$f":"(M39-E39)/(F39-E39)","v":{"$error":"#DIV/0!"}},{"$f":"6-K39","v":{"$error":"#DIV/0!"}},{"$f":"(E39+(D39*4)+F39)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",Carbon!F39,IF(OR(E39=F39,AND(E39=F39,F39=D39)),D39,_xlfn.BETA.INV(RAND(),Carbon!K39,Carbon!L39,Carbon!E39,Carbon!F39)))","v":0}]
[]
[]
[null,"Carbon Sequestration Raw Values                              ",null,null,null,null,null,null,null,null,"Alpha","Beta","Distribution Parameter 3","Expected Value "]
[null,"Typology","Value listed in source"," +/- Value","Min Value","Average Value","Max Value ","Unit","Expected Value",null,null,null,null,null,null,"Source"]
[null,"Mangroves","6 to 8 Mg CO₂e/ha","N/A",6,{"$f":"AVERAGE(E44,G44)","v":7},8,"Mg CO₂e/ha",{"$f":"N44","v":7},null,{"$f":"(M44-E44)/(G44-E44)","v":0.5},{"$f":"6-K44","v":5.5},{"$f":"(E44+(F44*4)+G44)/6","v":7},{"$f":"IF(General!$D$21=\"Off\",Carbon!F44,IF(AND(E44=F44,F44=G44),F44,_xlfn.BETA.INV(RAND(),Carbon!K44,Carbon!L44,Carbon!E44,Carbon!G44)))","v":7},null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null,"Mangroves","23.56 x Age^-0.52 Mg C ha-1 year-1","N/A","Array values in mangrove seq tab",null,null,"Mg CO₂e/ha"]
[null,"Mangroves","13.20 x Age0^-.64 Mg C ha-1 year-1","N/A","Array values in mangrove seq tab",null,null,"Mg CO₂e/ha"]
[null,"Mangroves","3.00 +/- 1.80 Mg C ha-1 year-1",null,"Array values in mangrove seq tab",null,null,"Mg CO₂e/ha"]
[null,"Seagrass","122 +/- 62",62,{"$f":"F48-D48","v":60},122,{"$f":"F48+D48","v":184},"g C m-2",122,null,0.5,5.5,122,{"$f":"IF(General!$D$21=\"Off\",Carbon!F48,IF(AND(E48=F48,F48=G48),F48,_xlfn.BETA.INV(RAND(),Carbon!K48,Carbon!L48,Carbon!E48,Carbon!G48)))","v":122},null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null,"Seagrass","0.21 to 0.42 t C ha-1 yr-1","N/A",0.21,{"$f":"AVERAGE(E49,G49)","v":0.315},0.42,"t C ha -1 yr -1",0.315,null,0.50000000000000011,5.5,0.315,{"$f":"IF(General!$D$21=\"Off\",Carbon!F49,IF(AND(E49=F49,F49=G49),F49,_xlfn.BETA.INV(RAND(),Carbon!K49,Carbon!L49,Carbon!E49,Carbon!G49)))","v":0.315},null,"https://www.nature.com/articles/s41598-020-64094-1"]
[null,"Seagrass","2207 +/- 201",201,{"$f":"F50-D50","v":2006},2207,{"$f":"F50+D50","v":2408},"kg C ha - 1 yr -1",2207,null,0.5,5.5,2207,{"$f":"IF(General!$D$21=\"Off\",Carbon!F50,IF(AND(E50=F50,F50=G50),F50,_xlfn.BETA.INV(RAND(),Carbon!K50,Carbon!L50,Carbon!E50,Carbon!G50)))","v":2207},null,"https://esj-journals.onlinelibrary.wiley.com/doi/full/10.1111/1440-1703.12263"]
[null," Salt Marsh","6 to 8 Mg CO₂e/ha","N/A",6,{"$f":"AVERAGE(E51,G51)","v":7},8,"Mg CO₂e/ha",7,null,0.5,5.5,7,{"$f":"IF(General!$D$21=\"Off\",Carbon!F51,IF(AND(E51=F51,F51=G51),F51,_xlfn.BETA.INV(RAND(),Carbon!K51,Carbon!L51,Carbon!E51,Carbon!G51)))","v":7},null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null," Salt Marsh","14-323 g C m-2 yr-1",null,14,{"$f":"AVERAGE(E52,G52)","v":168.5},323,"g C m-2 yr-1",168.5,null,0.5,5.5,168.5,{"$f":"IF(General!$D$21=\"Off\",Carbon!F52,IF(AND(E52=F52,F52=G52),F52,_xlfn.BETA.INV(RAND(),Carbon!K52,Carbon!L52,Carbon!E52,Carbon!G52)))","v":168.5}]
[null,"Salt marsh","2.42 +/- 0.26 t C ha -1 yr -1",0.26,{"$f":"F53-D53","v":2.16},2.42,{"$f":"F53+E53","v":4.58},"t C ha -1 yr -1",2.42,null,0.23829201101928374,5.7617079889807163,2.7366666666666668,{"$f":"IF(General!$D$21=\"Off\",Carbon!F53,IF(AND(E53=F53,F53=G53),F53,_xlfn.BETA.INV(RAND(),Carbon!K53,Carbon!L53,Carbon!E53,Carbon!G53)))","v":2.42},null,"https://royalsocietypublishing.org/doi/10.1098/rsbl.2018.0773"]
[null,"Coral reefs (carbon released from respiration)","1.5 mmol/m2 per day","N/A",1.5,1.5,1.5,"mmol/m2/day",1.5,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5,{"$f":"IF(General!$D$21=\"Off\",Carbon!F54,IF(AND(E54=F54,F54=G54),F54,_xlfn.BETA.INV(RAND(),Carbon!K54,Carbon!L54,Carbon!E54,Carbon!G54)))","v":1.5},null,"https://www.coralguardian.org/en/carbon-balance-in-corals/#:~:text=To%20sum%20up%2C%20according%20to,3%20accumulation%20in%20their%20skeleton."]
[null,"Carbon conversion mmol to g ","1 mole CO2 = 44 g","N/A",44,44,44,"gms",44,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},44,{"$f":"IF(General!$D$21=\"Off\",Carbon!F55,IF(AND(E55=F55,F55=G55),F55,_xlfn.BETA.INV(RAND(),Carbon!K55,Carbon!L55,Carbon!E55,Carbon!G55)))","v":44},null,"https://www.coralguardian.org/en/carbon-balance-in-corals/#:~:text=To%20sum%20up%2C%20according%20to,3%20accumulation%20in%20their%20skeleton."]
[null,"Coral Reef","70 to 90 Megatons of carbon per year by CaCO3 accumulation in their skeleton","N/A",{"$f":"70*1000000/284300","v":246.21878297572985},{"$f":"AVERAGE(E56,G56)","v":281.39289482940558},{"$f":"90*1000000/284300","v":316.56700668308127},"tons/sqkm/year",281.39289482940558,null,0.50000000000000022,5.5,281.39289482940558,{"$f":"IF(General!$D$21=\"Off\",Carbon!F56,IF(AND(E56=F56,F56=G56),F56,_xlfn.BETA.INV(RAND(),Carbon!K56,Carbon!L56,Carbon!E56,Carbon!G56)))","v":281.39289482940558},null,"https://www.coralguardian.org/en/carbon-balance-in-corals/#:~:text=To%20sum%20up%2C%20according%20to,3%20accumulation%20in%20their%20skeleton."]
[]
[]
[null,"Carbon to CO2e",3.67]
[null,"Carbon Sequestration Converted                            "]
[null,"Typology","Value listed in source"," +/- Value","Min Value","Average Value","Max Value ","Unit",null,null,null,null,null,null,null,"Source"]
[null,"Mangroves","3 to23.56 Mg C/ha/year","N/A","Array values in mangrove seq tab",null,null,"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null,"Seagrass","122 +/- 62","N/A",{"$f":"E48*$C$59*(Conversions!$B$52)/Conversions!$B$26","v":2.202},{"$f":"F48*$C$59*(Conversions!$B$52)/Conversions!$B$26","v":4.4773999999999994},{"$f":"G48*$C$59*(Conversions!$B$52)/Conversions!$B$26","v":6.7527999999999988},"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null,"Seagrass","0.21 to 0.42 t C ha-1 yr-1","N/A",{"$f":"E49*$C$59","v":0.77069999999999994},{"$f":"F49*$C$59","v":1.15605},{"$f":"G49*$C$59","v":1.5413999999999999},"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://www.nature.com/articles/s41598-020-64094-1"]
[null,"Seagrass","2207 +/- 201","N/A",{"$f":"E50*$C$59*Conversions!$B$50","v":7.3620199999999993},{"$f":"F50*Conversions!$B$50*$C$59","v":8.0996899999999989},{"$f":"G50*$C$59*Conversions!$B$50","v":8.8373600000000003},"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://esj-journals.onlinelibrary.wiley.com/doi/full/10.1111/1440-1703.12263"]
[null," Salt Marsh","6 to 8 Mg CO₂e/ha","N/A",{"$f":"E51*Conversions!$B$51","v":6},{"$f":"F51*Conversions!$B$51","v":7},{"$f":"G51*Conversions!$B$51","v":8},"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null," Salt Marsh","14-323 g C m-2 yr-1","N/A",{"$f":"(E52*$C$59*Conversions!$B$52/Conversions!$B$26)","v":0.51379999999999992},{"$f":"(F52*Conversions!$B$52/Conversions!$B$26)*$C$59","v":6.1839500000000003},{"$f":"(G52*$C$59*Conversions!$B$52/Conversions!$B$26)","v":11.854099999999999},"t CO2e ha -1 yr -1"]
[null," Salt Marsh","2.42 +/- 0.26 t C ha -1 yr -1","N/A",{"$f":"E53*$C$59","v":7.9272},{"$f":"F53*$C$59","v":8.8813999999999993},{"$f":"G53*$C$59","v":16.808599999999998},"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://royalsocietypublishing.org/doi/10.1098/rsbl.2018.0773"]
[null,"Coral Reef Net",{"$f":"C56","v":"70 to 90 Megatons of carbon per year by CaCO3 accumulation in their skeleton"},"N/A",{"$f":"(E56-(E55*365.25*0.000001))/100","v":2.4620271197572983},{"$f":"(F56-(F55*365.25*0.000001))/100","v":2.8137682382940556},{"$f":"(G56-(G55*365.25*0.000001))/100","v":3.1655093568308126},"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://www.coralguardian.org/en/carbon-balance-in-corals/#:~:text=To%20sum%20up%2C%20according%20to,3%20accumulation%20in%20their%20skeleton."]
[]
[]
[null,"Carbon Sequestration Converted                            ",null,null,null,null,null,null,null,null,"Alpha","Beta","Distribution Parameter 1","Expected Value "]
[null,"Typology","Min Value","Average Value","Max Value ","Expected Value",null,"Unit","Expected Value",null,null,null,null,null,null,"Source"]
[null,"Mangroves",{"$f":"E62","v":"Array values in mangrove seq tab"},null,null,null,null,"t CO2e ha -1 yr -1",null,null,null,null,null,null,null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null,"Seagrass",{"$f":"MIN(E63:E65)","v":0.77069999999999994},{"$f":"AVERAGE(C75,E75)","v":4.80403},{"$f":"MAX(G63:G65)","v":8.8373600000000003},{"$f":"I75","v":4.80403},null,"t CO2e ha -1 yr -1",{"$f":"N75","v":4.80403},null,{"$f":"(M75-C75)/(E75-C75)","v":0.5},{"$f":"6-K75","v":5.5},{"$f":"(C75+(D75*4)+E75)/6","v":4.80403},{"$f":"IF(General!$D$21=\"Off\",Carbon!D75,IF(AND(C75=D75,D75=E75),D75,_xlfn.BETA.INV(RAND(),Carbon!K75,Carbon!L75,Carbon!C75,Carbon!E75)))","v":4.80403},null,"https://esj-journals.onlinelibrary.wiley.com/doi/full/10.1111/1440-1703.12263"]
[null,"Salt Marsh",{"$f":"MIN(E66:E68)","v":0.51379999999999992},{"$f":"AVERAGE(C76,E76)","v":8.6611999999999991},{"$f":"MAX(G66:G68)","v":16.808599999999998},{"$f":"I76","v":8.6611999999999991},null,"t CO2e ha -1 yr -1",{"$f":"N76","v":8.6611999999999991},null,{"$f":"(M76-C76)/(E76-C76)","v":0.5},{"$f":"6-K76","v":5.5},{"$f":"(C76+(D76*4)+E76)/6","v":8.6611999999999991},{"$f":"IF(General!$D$21=\"Off\",Carbon!D76,IF(AND(C76=D76,D76=E76),D76,_xlfn.BETA.INV(RAND(),Carbon!K76,Carbon!L76,Carbon!C76,Carbon!E76)))","v":8.6611999999999991},null,"https://www.thebluecarboninitiative.org/about-blue-carbon"]
[null,"Coral Reefs",{"$f":"E69","v":2.4620271197572983},{"$f":"F69","v":2.8137682382940556},{"$f":"G69","v":3.1655093568308126},{"$f":"I77","v":2.8137682382940556},null,"t CO2e ha -1 yr -1",{"$f":"N77","v":2.8137682382940556},null,{"$f":"(M77-C77)/(E77-C77)","v":0.50000000000000033},{"$f":"6-K77","v":5.5},{"$f":"(C77+(D77*4)+E77)/6","v":2.8137682382940556},{"$f":"IF(General!$D$21=\"Off\",Carbon!D77,IF(AND(C77=D77,D77=E77),D77,_xlfn.BETA.INV(RAND(),Carbon!K77,Carbon!L77,Carbon!C77,Carbon!E77)))","v":2.8137682382940556},null,"https://www.coralguardian.org/en/carbon-balance-in-corals/#:~:text=To%20sum%20up%2C%20according%20to,3%20accumulation%20in%20their%20skeleton."]
[]
[null,"Carbon Embodied                       "]
[null,"Typology","Min Value","Average Value","Max Value ","Expected Value",null,"Unit","Expected Value"]
[null,"Embodied carbon level ",{"$f":"D81*(1-0.11)","v":0.31684000000000001},0.35599999999999998,{"$f":"D81*(1+0.11)","v":0.39516000000000001},{"$f":"I81","v":0.78484565337816403},null,"kgCO2e per 1lb ",{"$f":"N81*Conversions!$B$50/(Conversions!$B$54*Conversions!$B$50)","v":0.78484565337816403},null,{"$f":"(M81-C81)/(E81-C81)","v":0.50000000000000033},{"$f":"6-K81","v":5.5},{"$f":"(C81+(D81*4)+E81)/6","v":0.35600000000000004},{"$f":"IF(General!$D$21=\"Off\",Carbon!D81,IF(AND(C81=D81,D81=E81),D81,_xlfn.BETA.INV(RAND(),Carbon!K81,Carbon!L81,Carbon!C81,Carbon!E81)))","v":0.35599999999999998},null,"https://buildingtransparency.org/ec3/material-search"]

{"sheet":"LCCA Model","index":17,"n_rows":126,"n_cols":70,"rows_kept":126,"cut":false,"hidden":false,"merged":[[92,1,92,6],[103,1,103,6],[0,15,0,16],[3,1,3,6],[4,1,4,6],[15,1,15,6],[26,1,26,6],[48,1,48,6],[59,1,59,6],[70,1,70,6],[81,1,81,6],[0,1,0,6],[37,1,37,6]]}
[null,null,null,null,null,null,null,null,"Monte Carlo Value",null,"Alpha","Beta","Distribution Parameter 3","Expected Value ",null,"NPV ",null,null,"Annual Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C14","v":0},{"$f":"'Scheduling Calcs'!D14","v":1},{"$f":"'Scheduling Calcs'!E14","v":2},{"$f":"'Scheduling Calcs'!F14","v":3},{"$f":"'Scheduling Calcs'!G14","v":4},{"$f":"'Scheduling Calcs'!H14","v":5},{"$f":"'Scheduling Calcs'!I14","v":6},{"$f":"'Scheduling Calcs'!J14","v":7},{"$f":"'Scheduling Calcs'!K14","v":8},{"$f":"'Scheduling Calcs'!L14","v":9},{"$f":"'Scheduling Calcs'!M14","v":10},{"$f":"'Scheduling Calcs'!N14","v":11},{"$f":"'Scheduling Calcs'!O14","v":12},{"$f":"'Scheduling Calcs'!P14","v":13},{"$f":"'Scheduling Calcs'!Q14","v":14},{"$f":"'Scheduling Calcs'!R14","v":15},{"$f":"'Scheduling Calcs'!S14","v":16},{"$f":"'Scheduling Calcs'!T14","v":17},{"$f":"'Scheduling Calcs'!U14","v":18},{"$f":"'Scheduling Calcs'!V14","v":19},{"$f":"'Scheduling Calcs'!W14","v":20},{"$f":"'Scheduling Calcs'!X14","v":21},{"$f":"'Scheduling Calcs'!Y14","v":22},{"$f":"'Scheduling Calcs'!Z14","v":23},{"$f":"'Scheduling Calcs'!AA14","v":24},{"$f":"'Scheduling Calcs'!AB14","v":25},{"$f":"'Scheduling Calcs'!AC14","v":26},{"$f":"'Scheduling Calcs'!AD14","v":27},{"$f":"'Scheduling Calcs'!AE14","v":28},{"$f":"'Scheduling Calcs'!AF14","v":29},{"$f":"'Scheduling Calcs'!AG14","v":30},{"$f":"'Scheduling Calcs'!AH14","v":31},{"$f":"'Scheduling Calcs'!AI14","v":32},{"$f":"'Scheduling Calcs'!AJ14","v":33},{"$f":"'Scheduling Calcs'!AK14","v":34},{"$f":"'Scheduling Calcs'!AL14","v":35},{"$f":"'Scheduling Calcs'!AM14","v":36},{"$f":"'Scheduling Calcs'!AN14","v":37},{"$f":"'Scheduling Calcs'!AO14","v":38},{"$f":"'Scheduling Calcs'!AP14","v":39},{"$f":"'Scheduling Calcs'!AQ14","v":40},{"$f":"'Scheduling Calcs'!AR14","v":41},{"$f":"'Scheduling Calcs'!AS14","v":42},{"$f":"'Scheduling Calcs'!AT14","v":43},{"$f":"'Scheduling Calcs'!AU14","v":44},{"$f":"'Scheduling Calcs'!AV14","v":45},{"$f":"'Scheduling Calcs'!AW14","v":46},{"$f":"'Scheduling Calcs'!AX14","v":47},{"$f":"'Scheduling Calcs'!AY14","v":48},{"$f":"'Scheduling Calcs'!AZ14","v":49},{"$f":"'Scheduling Calcs'!BA14","v":50}]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default)",null,"Expected Value",null,null,null,null,null,null,"Variable ","NPV",null,"Year",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,"MANGROVES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,{"$f":"LCCA!B11","v":"Project area"},{"$f":"LCCA!C11","v":"m2"},{"$f":"LCCA!D11","v":0},{"$f":"LCCA!E11","v":0},{"$f":"LCCA!F11","v":0},null,null,{"$f":"N6","v":0},null,{"$f":"(M6-E6)/(F6-E6)","v":{"$error":"#DIV/0!"}},{"$f":"6-K6","v":{"$error":"#DIV/0!"}},{"$f":"(E6+(D6*4)+F6)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D6,IF(OR(E6=F6,(AND(E6=F6,F6=E6))),F6,_xlfn.BETA.INV(RAND(),K6,L6,E6,F6)))","v":0}]
[null,{"$f":"LCCA!B12","v":"Growth of project area per year"},{"$f":"LCCA!C12","v":"%"},{"$f":"LCCA!D12","v":0},{"$f":"LCCA!E12","v":0},{"$f":"LCCA!F12","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D7,IF(OR(E7=F7,(AND(E7=F7,F7=E7))),F7,_xlfn.BETA.INV(RAND(),K7,L7,E7,F7)))","v":0}]
[null,{"$f":"LCCA!B13","v":"Capital cost from project"},{"$f":"LCCA!C13","v":"$"},{"$f":"LCCA!D13","v":0},{"$f":"LCCA!E13","v":0},{"$f":"LCCA!F13","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D8,IF(OR(E8=F8,(AND(E8=F8,F8=E8))),F8,_xlfn.BETA.INV(RAND(),K8,L8,E8,F8)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T8:BR8)","v":0},null,"Capital Cost from Project",{"$f":"-$I8*T$4*T$126","v":0},{"$f":"-$I8*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B14","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C14","v":"$/year"},{"$f":"LCCA!D14","v":0},{"$f":"LCCA!E14","v":0},{"$f":"LCCA!F14","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D9,IF(OR(E9=F9,(AND(E9=F9,F9=E9))),F9,_xlfn.BETA.INV(RAND(),K9,L9,E9,F9)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T9:BR9)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I9*T$5*T$126","v":0},{"$f":"-$I9*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B15","v":"Other annual project costs"},{"$f":"LCCA!C15","v":"$/year"},{"$f":"LCCA!D15","v":0},{"$f":"LCCA!E15","v":0},{"$f":"LCCA!F15","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D10,IF(OR(E10=F10,(AND(E10=F10,F10=E10))),F10,_xlfn.BETA.INV(RAND(),K10,L10,E10,F10)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T10:BR10)","v":0},null,"Other Annual Project Costs",{"$f":"-$I10*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B16","v":"Useful life"},{"$f":"LCCA!C16","v":"years"},{"$f":"LCCA!D16","v":0},{"$f":"LCCA!E16","v":0},{"$f":"LCCA!F16","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D11,IF(OR(E11=F11,(AND(E11=F11,F11=E11))),F11,_xlfn.BETA.INV(RAND(),K11,L11,E11,F11)))","v":0},null,{"$f":"S12","v":"Replacement Cost"},{"$f":"SUM(T12:BR12)","v":0},null,"Replacement indicator",{"$f":"IF($I11=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I11,0))=0,1,0),0))","v":0},{"$f":"IF($I11=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I11,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B17","v":"% of recurring project cost"},{"$f":"LCCA!C17","v":"%"},{"$f":"LCCA!D17","v":0},{"$f":"LCCA!E17","v":0},{"$f":"LCCA!F17","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D12,IF(OR(E12=F12,(AND(E12=F12,F12=E12))),F12,_xlfn.BETA.INV(RAND(),K12,L12,E12,F12)))","v":0},null,{"$f":"S15","v":"Disposal costs"},{"$f":"SUM(T15:BR15)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T11=1,$I12*$I8,0))*T$126","v":0},{"$f":"-IF(U$2=0,0,IF(U11=1,$I12*$I8,0))*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B18","v":"Disposal costs"},{"$f":"LCCA!C18","v":"$"},{"$f":"LCCA!D18","v":0},{"$f":"LCCA!E18","v":0},{"$f":"LCCA!F18","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D13,IF(OR(E13=F13,(AND(E13=F13,F13=E13))),F13,_xlfn.BETA.INV(RAND(),K13,L13,E13,F13)))","v":0},null,{"$f":"S16","v":"Salvage Value"},{"$f":"SUM(T16:BR16)","v":0},null,"Number of replacements ",{"$f":"SUM((T11:BR11))","v":0}]
[null,{"$f":"LCCA!B19","v":"Salvage value"},{"$f":"LCCA!C19","v":"$"},{"$f":"LCCA!D19","v":0},{"$f":"LCCA!E19","v":0},{"$f":"LCCA!F19","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D14,IF(OR(E14=F14,(AND(E14=F14,F14=E14))),F14,_xlfn.BETA.INV(RAND(),K14,L14,E14,F14)))","v":0},null,"Residual value",{"$f":"SUM(T14:BR14)","v":0},null,"Residual Value",{"$f":"IF(OR($I8=0,$I11=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I11,0)*$T13))*$I8/ROUND($I11,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I8=0,$I11=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I11,0)*$T13))*$I8/ROUND($I11,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I13,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I13,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEAGRASS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I14,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I14,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B22","v":"Project area "},{"$f":"LCCA!C22","v":"m2"},{"$f":"LCCA!D22","v":0},{"$f":"LCCA!E22","v":0},{"$f":"LCCA!F22","v":0},null,null,{"$f":"N17","v":0},null,{"$f":"(M17-E17)/(F17-E17)","v":{"$error":"#DIV/0!"}},{"$f":"6-K17","v":{"$error":"#DIV/0!"}},{"$f":"(E17+(D17*4)+F17)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D17,IF(OR(E17=F17,(AND(E17=F17,F17=E17))),F17,_xlfn.BETA.INV(RAND(),K17,L17,E17,F17)))","v":0}]
[null,{"$f":"LCCA!B23","v":"Growth of project area per year"},{"$f":"LCCA!C23","v":"%"},{"$f":"LCCA!D23","v":0},{"$f":"LCCA!E23","v":0},{"$f":"LCCA!F23","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D18,IF(OR(E18=F18,(AND(E18=F18,F18=E18))),F18,_xlfn.BETA.INV(RAND(),K18,L18,E18,F18)))","v":0}]
[null,{"$f":"LCCA!B24","v":"Capital cost from project"},{"$f":"LCCA!C24","v":"$"},{"$f":"LCCA!D24","v":0},{"$f":"LCCA!E24","v":0},{"$f":"LCCA!F24","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D19,IF(OR(E19=F19,(AND(E19=F19,F19=E19))),F19,_xlfn.BETA.INV(RAND(),K19,L19,E19,F19)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T19:BR19)","v":0},null,"Capital Cost from Project",{"$f":"-$I19*T$4*T$126","v":0},{"$f":"-$I19*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B25","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C25","v":"$/year"},{"$f":"LCCA!D25","v":0},{"$f":"LCCA!E25","v":0},{"$f":"LCCA!F25","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D20,IF(OR(E20=F20,(AND(E20=F20,F20=E20))),F20,_xlfn.BETA.INV(RAND(),K20,L20,E20,F20)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T20:BR20)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I20*T$5*T$126","v":0},{"$f":"-$I20*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B26","v":"Other annual project costs"},{"$f":"LCCA!C26","v":"$/year"},{"$f":"LCCA!D26","v":0},{"$f":"LCCA!E26","v":0},{"$f":"LCCA!F26","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D21,IF(OR(E21=F21,(AND(E21=F21,F21=E21))),F21,_xlfn.BETA.INV(RAND(),K21,L21,E21,F21)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T21:BR21)","v":0},null,"Other Annual Project Costs",{"$f":"-$I21*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B27","v":"Useful life"},{"$f":"LCCA!C27","v":"years"},{"$f":"LCCA!D27","v":0},{"$f":"LCCA!E27","v":0},{"$f":"LCCA!F27","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D22,IF(OR(E22=F22,(AND(E22=F22,F22=E22))),F22,_xlfn.BETA.INV(RAND(),K22,L22,E22,F22)))","v":0},null,{"$f":"S23","v":"Replacement Cost"},{"$f":"SUM(T23:BR23)","v":0},null,"Replacement indicator",{"$f":"IF($I22=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I22,0))=0,1,0),0))","v":0},{"$f":"IF($I22=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I22,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B28","v":"% of recurring project cost"},{"$f":"LCCA!C28","v":"%"},{"$f":"LCCA!D28","v":0},{"$f":"LCCA!E28","v":0},{"$f":"LCCA!F28","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D23,IF(OR(E23=F23,(AND(E23=F23,F23=E23))),F23,_xlfn.BETA.INV(RAND(),K23,L23,E23,F23)))","v":0},null,{"$f":"S26","v":"Disposal costs"},{"$f":"SUM(T26:BR26)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T22=1,$I23*$I19,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ22=1,$I23*$I19,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B29","v":"Disposal costs"},{"$f":"LCCA!C29","v":"$"},{"$f":"LCCA!D29","v":0},{"$f":"LCCA!E29","v":0},{"$f":"LCCA!F29","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D24,IF(OR(E24=F24,(AND(E24=F24,F24=E24))),F24,_xlfn.BETA.INV(RAND(),K24,L24,E24,F24)))","v":0},null,{"$f":"S27","v":"Salvage Value"},{"$f":"SUM(T27:BR27)","v":0},null,"Number of replacements ",{"$f":"SUM((T22:BR22))","v":0}]
[null,{"$f":"LCCA!B30","v":"Salvage value"},{"$f":"LCCA!C30","v":"$"},{"$f":"LCCA!D30","v":0},{"$f":"LCCA!E30","v":0},{"$f":"LCCA!F30","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D25,IF(OR(E25=F25,(AND(E25=F25,F25=E25))),F25,_xlfn.BETA.INV(RAND(),K25,L25,E25,F25)))","v":0},null,"Residual value",{"$f":"SUM(T25:BR25)","v":0},null,"Residual Value",{"$f":"IF(OR($I19=0,$I22=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I22,0)*$T24))*$I19/ROUND($I22,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I19=0,$I22=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I22,0)*$T24))*$I19/ROUND($I22,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I24,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I24,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SALT MARSH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I25,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I25,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B33","v":"Project area"},{"$f":"LCCA!C33","v":"m2"},{"$f":"LCCA!D33","v":0},{"$f":"LCCA!E33","v":0},{"$f":"LCCA!F33","v":0},null,null,{"$f":"N28","v":0},null,{"$f":"(M28-E28)/(F28-E28)","v":{"$error":"#DIV/0!"}},{"$f":"6-K28","v":{"$error":"#DIV/0!"}},{"$f":"(E28+(D28*4)+F28)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D28,IF(OR(E28=F28,(AND(E28=F28,F28=E28))),F28,_xlfn.BETA.INV(RAND(),K28,L28,E28,F28)))","v":0}]
[null,{"$f":"LCCA!B34","v":"Growth of project area per year"},{"$f":"LCCA!C34","v":"%"},{"$f":"LCCA!D34","v":0},{"$f":"LCCA!E34","v":0},{"$f":"LCCA!F34","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D29,IF(OR(E29=F29,(AND(E29=F29,F29=E29))),F29,_xlfn.BETA.INV(RAND(),K29,L29,E29,F29)))","v":0}]
[null,{"$f":"LCCA!B35","v":"Capital cost from project"},{"$f":"LCCA!C35","v":"$"},{"$f":"LCCA!D35","v":0},{"$f":"LCCA!E35","v":0},{"$f":"LCCA!F35","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D30,IF(OR(E30=F30,(AND(E30=F30,F30=E30))),F30,_xlfn.BETA.INV(RAND(),K30,L30,E30,F30)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T30:BR30)","v":0},null,"Capital Cost from Project",{"$f":"-$I30*T$4*T$126","v":0},{"$f":"-$I30*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B36","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C36","v":"$/year"},{"$f":"LCCA!D36","v":0},{"$f":"LCCA!E36","v":0},{"$f":"LCCA!F36","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D31,IF(OR(E31=F31,(AND(E31=F31,F31=E31))),F31,_xlfn.BETA.INV(RAND(),K31,L31,E31,F31)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T31:BR31)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I31*T$5*T$126","v":0},{"$f":"-$I31*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B37","v":"Other annual project costs"},{"$f":"LCCA!C37","v":"$/year"},{"$f":"LCCA!D37","v":0},{"$f":"LCCA!E37","v":0},{"$f":"LCCA!F37","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D32,IF(OR(E32=F32,(AND(E32=F32,F32=E32))),F32,_xlfn.BETA.INV(RAND(),K32,L32,E32,F32)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T32:BR32)","v":0},null,"Other Annual Project Costs",{"$f":"-$I32*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B38","v":"Useful life"},{"$f":"LCCA!C38","v":"years"},{"$f":"LCCA!D38","v":0},{"$f":"LCCA!E38","v":0},{"$f":"LCCA!F38","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D33,IF(OR(E33=F33,(AND(E33=F33,F33=E33))),F33,_xlfn.BETA.INV(RAND(),K33,L33,E33,F33)))","v":0},null,{"$f":"S34","v":"Replacement Cost"},{"$f":"SUM(T34:BR34)","v":0},null,"Replacement indicator",{"$f":"IF($I33=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I33,0))=0,1,0)))","v":0},{"$f":"IF($I33=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I33,0))=0,1,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B39","v":"% of recurring project cost"},{"$f":"LCCA!C39","v":"%"},{"$f":"LCCA!D39","v":0},{"$f":"LCCA!E39","v":0},{"$f":"LCCA!F39","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D34,IF(OR(E34=F34,(AND(E34=F34,F34=E34))),F34,_xlfn.BETA.INV(RAND(),K34,L34,E34,F34)))","v":0},null,{"$f":"S37","v":"Disposal costs"},{"$f":"SUM(T37:BR37)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T33=1,$I34*$I30,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ33=1,$I34*$I30,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B40","v":"Disposal costs"},{"$f":"LCCA!C40","v":"$"},{"$f":"LCCA!D40","v":0},{"$f":"LCCA!E40","v":0},{"$f":"LCCA!F40","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D35,IF(OR(E35=F35,(AND(E35=F35,F35=E35))),F35,_xlfn.BETA.INV(RAND(),K35,L35,E35,F35)))","v":0},null,{"$f":"S38","v":"Salvage Value"},{"$f":"SUM(T38:BR38)","v":0},null,"Number of replacements ",{"$f":"SUM((T33:BR33))","v":0}]
[null,{"$f":"LCCA!B41","v":"Salvage value"},{"$f":"LCCA!C41","v":"$"},{"$f":"LCCA!D41","v":0},{"$f":"LCCA!E41","v":0},{"$f":"LCCA!F41","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D36,IF(OR(E36=F36,(AND(E36=F36,F36=E36))),F36,_xlfn.BETA.INV(RAND(),K36,L36,E36,F36)))","v":0},null,"Residual value",{"$f":"SUM(T36:BR36)","v":0},null,"Residual Value",{"$f":"IF(OR($I30=0,$I33=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I33,0)*$T35))*$I30/ROUND($I33,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I30=0,$I33=0),0,IF(AND(AF$4=0,AF$5=0,AE$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I33,0)*$T35))*$I30/ROUND($I33,0)),0)*AE$126)","v":0},{"$f":"IF(OR($I30=0,$I33=0),0,IF(AND(AG$4=0,AG$5=0,AF$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I33,0)*$T35))*$I30/ROUND($I33,0)),0)*AF$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I35,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I35,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SAND DUNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I36,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I36,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B44","v":"Project area"},{"$f":"LCCA!C44","v":"m2"},{"$f":"LCCA!D44","v":0},{"$f":"LCCA!E44","v":0},{"$f":"LCCA!F44","v":0},null,null,{"$f":"N39","v":0},null,{"$f":"(M39-E39)/(F39-E39)","v":{"$error":"#DIV/0!"}},{"$f":"6-K39","v":{"$error":"#DIV/0!"}},{"$f":"(E39+(D39*4)+F39)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D39,IF(OR(E39=F39,(AND(E39=F39,F39=E39))),F39,_xlfn.BETA.INV(RAND(),K39,L39,E39,F39)))","v":0}]
[null,{"$f":"LCCA!B45","v":"Growth of project area per year"},{"$f":"LCCA!C45","v":"%"},{"$f":"LCCA!D45","v":0},{"$f":"LCCA!E45","v":0},{"$f":"LCCA!F45","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D40,IF(OR(E40=F40,(AND(E40=F40,F40=E40))),F40,_xlfn.BETA.INV(RAND(),K40,L40,E40,F40)))","v":0}]
[null,{"$f":"LCCA!B46","v":"Capital cost from project"},{"$f":"LCCA!C46","v":"$"},{"$f":"LCCA!D46","v":0},{"$f":"LCCA!E46","v":0},{"$f":"LCCA!F46","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D41,IF(OR(E41=F41,(AND(E41=F41,F41=E41))),F41,_xlfn.BETA.INV(RAND(),K41,L41,E41,F41)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T41:BR41)","v":0},null,"Capital Cost from Project",{"$f":"-$I41*T$4*T$126","v":0},{"$f":"-$I41*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B47","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C47","v":"$/year"},{"$f":"LCCA!D47","v":0},{"$f":"LCCA!E47","v":0},{"$f":"LCCA!F47","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D42,IF(OR(E42=F42,(AND(E42=F42,F42=E42))),F42,_xlfn.BETA.INV(RAND(),K42,L42,E42,F42)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T42:BR42)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I42*T$5*T$126","v":0},{"$f":"-$I42*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B48","v":"Other annual project costs"},{"$f":"LCCA!C48","v":"$/year"},{"$f":"LCCA!D48","v":0},{"$f":"LCCA!E48","v":0},{"$f":"LCCA!F48","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D43,IF(OR(E43=F43,(AND(E43=F43,F43=E43))),F43,_xlfn.BETA.INV(RAND(),K43,L43,E43,F43)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T43:BR43)","v":0},null,"Other Annual Project Costs",{"$f":"-$I43*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B49","v":"Useful life"},{"$f":"LCCA!C49","v":"years"},{"$f":"LCCA!D49","v":0},{"$f":"LCCA!E49","v":0},{"$f":"LCCA!F49","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D44,IF(OR(E44=F44,(AND(E44=F44,F44=E44))),F44,_xlfn.BETA.INV(RAND(),K44,L44,E44,F44)))","v":0},null,{"$f":"S45","v":"Replacement Cost"},{"$f":"SUM(T45:BR45)","v":0},null,"Replacement indicator",{"$f":"IF($I44=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I44,0))=0,1,0),0))","v":0},{"$f":"IF($I44=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I44,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B50","v":"% of recurring project cost"},{"$f":"LCCA!C50","v":"%"},{"$f":"LCCA!D50","v":0},{"$f":"LCCA!E50","v":0},{"$f":"LCCA!F50","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D45,IF(OR(E45=F45,(AND(E45=F45,F45=E45))),F45,_xlfn.BETA.INV(RAND(),K45,L45,E45,F45)))","v":0},null,{"$f":"S48","v":"Disposal costs"},{"$f":"SUM(T48:BR48)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T44=1,$I45*$I41,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ44=1,$I45*$I41,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B51","v":"Disposal costs"},{"$f":"LCCA!C51","v":"$"},{"$f":"LCCA!D51","v":0},{"$f":"LCCA!E51","v":0},{"$f":"LCCA!F51","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D46,IF(OR(E46=F46,(AND(E46=F46,F46=E46))),F46,_xlfn.BETA.INV(RAND(),K46,L46,E46,F46)))","v":0},null,{"$f":"S49","v":"Salvage Value"},{"$f":"SUM(T49:BR49)","v":0},null,"Number of replacements ",{"$f":"SUM((T44:BR44))","v":0}]
[null,{"$f":"LCCA!B52","v":"Salvage value"},{"$f":"LCCA!C52","v":"$"},{"$f":"LCCA!D52","v":0},{"$f":"LCCA!E52","v":0},{"$f":"LCCA!F52","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D47,IF(OR(E47=F47,(AND(E47=F47,F47=E47))),F47,_xlfn.BETA.INV(RAND(),K47,L47,E47,F47)))","v":0},null,"Residual value",{"$f":"SUM(T47:BR47)","v":0},null,"Residual Value",{"$f":"IF(OR($I41=0,$I44=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I44,0)*$T46))*$I41/ROUND($I44,0)),0)*T$126)","v":0},{"$f":"IF(OR($I41=0,$I44=0),0,IF(AND(V$4=0,V$5=0,U$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I44,0)*$T46))*$I41/ROUND($I44,0)),0)*U$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I46,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I46,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ROCK BREAKWATER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I47,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I47,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B55","v":"Surrounding project area affected by breakwaters"},{"$f":"LCCA!C55","v":"m2"},{"$f":"LCCA!D55","v":0},{"$f":"LCCA!E55","v":0},{"$f":"LCCA!F55","v":0},null,null,{"$f":"N50","v":0},null,{"$f":"(M50-E50)/(F50-E50)","v":{"$error":"#DIV/0!"}},{"$f":"6-K50","v":{"$error":"#DIV/0!"}},{"$f":"(E50+(D50*4)+F50)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D50,IF(OR(E50=F50,(AND(E50=F50,F50=E50))),F50,_xlfn.BETA.INV(RAND(),K50,L50,E50,F50)))","v":0}]
[null,{"$f":"LCCA!B57","v":"Growth of project area per year"},{"$f":"LCCA!C57","v":"%"},{"$f":"LCCA!D57","v":0},{"$f":"LCCA!E57","v":0},{"$f":"LCCA!F57","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D51,IF(OR(E51=F51,(AND(E51=F51,F51=E51))),F51,_xlfn.BETA.INV(RAND(),K51,L51,E51,F51)))","v":0}]
[null,{"$f":"LCCA!B58","v":"Capital cost from project"},{"$f":"LCCA!C58","v":"$"},{"$f":"LCCA!D58","v":0},{"$f":"LCCA!E58","v":0},{"$f":"LCCA!F58","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D52,IF(OR(E52=F52,(AND(E52=F52,F52=E52))),F52,_xlfn.BETA.INV(RAND(),K52,L52,E52,F52)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T52:BR52)","v":0},null,"Capital Cost from Project",{"$f":"-$I52*T$4*T$126","v":0},{"$f":"-$I52*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B59","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C59","v":"$/year"},{"$f":"LCCA!D59","v":0},{"$f":"LCCA!E59","v":0},{"$f":"LCCA!F59","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D53,IF(OR(E53=F53,(AND(E53=F53,F53=E53))),F53,_xlfn.BETA.INV(RAND(),K53,L53,E53,F53)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T53:BR53)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I53*T$5*T$126","v":0},{"$f":"-$I53*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B60","v":"Other annual project costs"},{"$f":"LCCA!C60","v":"$/year"},{"$f":"LCCA!D60","v":0},{"$f":"LCCA!E60","v":0},{"$f":"LCCA!F60","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D54,IF(OR(E54=F54,(AND(E54=F54,F54=E54))),F54,_xlfn.BETA.INV(RAND(),K54,L54,E54,F54)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T54:BR54)","v":0},null,"Other Annual Project Costs",{"$f":"-$I54*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B61","v":"Useful life"},{"$f":"LCCA!C61","v":"years"},{"$f":"LCCA!D61","v":0},{"$f":"LCCA!E61","v":0},{"$f":"LCCA!F61","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D55,IF(OR(E55=F55,(AND(E55=F55,F55=E55))),F55,_xlfn.BETA.INV(RAND(),K55,L55,E55,F55)))","v":0},null,{"$f":"S56","v":"Replacement Cost"},{"$f":"SUM(T56:BR56)","v":0},null,"Replacement indicator",{"$f":"IF($I55=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I55,0))=0,1,0),0))","v":0},{"$f":"IF($I55=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I55,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B62","v":"% of recurring project cost"},{"$f":"LCCA!C62","v":"%"},{"$f":"LCCA!D62","v":0},{"$f":"LCCA!E62","v":0},{"$f":"LCCA!F62","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D56,IF(OR(E56=F56,(AND(E56=F56,F56=E56))),F56,_xlfn.BETA.INV(RAND(),K56,L56,E56,F56)))","v":0},null,{"$f":"S59","v":"Disposal costs"},{"$f":"SUM(T59:BR59)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T55=1,$I56*$I52,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ55=1,$I56*$I52,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B63","v":"Disposal costs"},{"$f":"LCCA!C63","v":"$"},{"$f":"LCCA!D63","v":0},{"$f":"LCCA!E63","v":0},{"$f":"LCCA!F63","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D57,IF(OR(E57=F57,(AND(E57=F57,F57=E57))),F57,_xlfn.BETA.INV(RAND(),K57,L57,E57,F57)))","v":0},null,{"$f":"S60","v":"Salvage Value"},{"$f":"SUM(T60:BR60)","v":0},null,"Number of replacements ",{"$f":"SUM((T55:BR55))","v":0}]
[null,{"$f":"LCCA!B64","v":"Salvage value"},{"$f":"LCCA!C64","v":"$"},{"$f":"LCCA!D64","v":0},{"$f":"LCCA!E64","v":0},{"$f":"LCCA!F64","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D58,IF(OR(E58=F58,(AND(E58=F58,F58=E58))),F58,_xlfn.BETA.INV(RAND(),K58,L58,E58,F58)))","v":0},null,"Residual value",{"$f":"SUM(T58:BR58)","v":0},null,"Residual Value",{"$f":"IF(OR($I52=0,$I55=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I55,0)*$T57))*$I52/ROUND($I55,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I52=0,$I55=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I55,0)*$T57))*$I52/ROUND($I55,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I57,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I57,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EARTHEN LEVEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I58,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I58,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B67","v":"Surrounding project area affected by levees"},{"$f":"LCCA!C67","v":"m2"},{"$f":"LCCA!D67","v":0},{"$f":"LCCA!E67","v":0},{"$f":"LCCA!F67","v":0},null,null,{"$f":"N61","v":0},null,{"$f":"(M61-E61)/(F61-E61)","v":{"$error":"#DIV/0!"}},{"$f":"6-K61","v":{"$error":"#DIV/0!"}},{"$f":"(E61+(D61*4)+F61)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D61,IF(OR(E61=F61,(AND(E61=F61,F61=E61))),F61,_xlfn.BETA.INV(RAND(),K61,L61,E61,F61)))","v":0}]
[null,{"$f":"LCCA!B69","v":"Growth of project area per year"},{"$f":"LCCA!C69","v":"%"},{"$f":"LCCA!D69","v":0},{"$f":"LCCA!E69","v":0},{"$f":"LCCA!F69","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D62,IF(OR(E62=F62,(AND(E62=F62,F62=E62))),F62,_xlfn.BETA.INV(RAND(),K62,L62,E62,F62)))","v":0}]
[null,{"$f":"LCCA!B70","v":"Capital cost from project"},{"$f":"LCCA!C70","v":"$"},{"$f":"LCCA!D70","v":0},{"$f":"LCCA!E70","v":0},{"$f":"LCCA!F70","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D63,IF(OR(E63=F63,(AND(E63=F63,F63=E63))),F63,_xlfn.BETA.INV(RAND(),K63,L63,E63,F63)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T63:BR63)","v":0},null,"Capital Cost from Project",{"$f":"-$I63*T$4*T$126","v":0},{"$f":"-$I63*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B71","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C71","v":"$/year"},{"$f":"LCCA!D71","v":0},{"$f":"LCCA!E71","v":0},{"$f":"LCCA!F71","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D64,IF(OR(E64=F64,(AND(E64=F64,F64=E64))),F64,_xlfn.BETA.INV(RAND(),K64,L64,E64,F64)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T64:BR64)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I64*T$5*T$126","v":0},{"$f":"-$I64*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B72","v":"Other annual project costs"},{"$f":"LCCA!C72","v":"$/year"},{"$f":"LCCA!D72","v":0},{"$f":"LCCA!E72","v":0},{"$f":"LCCA!F72","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D65,IF(OR(E65=F65,(AND(E65=F65,F65=E65))),F65,_xlfn.BETA.INV(RAND(),K65,L65,E65,F65)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T65:BR65)","v":0},null,"Other Annual Project Costs",{"$f":"-$I65*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B73","v":"Useful life"},{"$f":"LCCA!C73","v":"years"},{"$f":"LCCA!D73","v":0},{"$f":"LCCA!E73","v":0},{"$f":"LCCA!F73","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D66,IF(OR(E66=F66,(AND(E66=F66,F66=E66))),F66,_xlfn.BETA.INV(RAND(),K66,L66,E66,F66)))","v":0},null,{"$f":"S67","v":"Replacement Cost"},{"$f":"SUM(T67:BR67)","v":0},null,"Replacement indicator",{"$f":"IF($I66=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I66,0))=0,1,0),0))","v":0},{"$f":"IF($I66=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I66,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B74","v":"% of recurring project cost"},{"$f":"LCCA!C74","v":"%"},{"$f":"LCCA!D74","v":0},{"$f":"LCCA!E74","v":0},{"$f":"LCCA!F74","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D67,IF(OR(E67=F67,(AND(E67=F67,F67=E67))),F67,_xlfn.BETA.INV(RAND(),K67,L67,E67,F67)))","v":0},null,{"$f":"S70","v":"Disposal costs"},{"$f":"SUM(T70:BR70)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T66=1,$I67*$I63,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ66=1,$I67*$I63,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B75","v":"Disposal costs"},{"$f":"LCCA!C75","v":"$"},{"$f":"LCCA!D75","v":0},{"$f":"LCCA!E75","v":0},{"$f":"LCCA!F75","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D68,IF(OR(E68=F68,(AND(E68=F68,F68=E68))),F68,_xlfn.BETA.INV(RAND(),K68,L68,E68,F68)))","v":0},null,{"$f":"S71","v":"Salvage Value"},{"$f":"SUM(T71:BR71)","v":0},null,"Number of replacements ",{"$f":"SUM((T66:BR66))","v":0}]
[null,{"$f":"LCCA!B76","v":"Salvage value"},{"$f":"LCCA!C76","v":"$"},{"$f":"LCCA!D76","v":0},{"$f":"LCCA!E76","v":0},{"$f":"LCCA!F76","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D69,IF(OR(E69=F69,(AND(E69=F69,F69=E69))),F69,_xlfn.BETA.INV(RAND(),K69,L69,E69,F69)))","v":0},null,"Residual value",{"$f":"SUM(T69:BR69)","v":0},null,"Residual Value",{"$f":"IF(OR($I63=0,$I66=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I66,0)*$T68))*$I63/ROUND($I66,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I63=0,$I66=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I66,0)*$T68))*$I63/ROUND($I66,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I68,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I68,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEAWALL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I69,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I69,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B79","v":"Surrounding project area affected by the wall"},{"$f":"LCCA!C79","v":"m2"},{"$f":"LCCA!D79","v":0},{"$f":"LCCA!E79","v":0},{"$f":"LCCA!F79","v":0},null,null,{"$f":"N72","v":0},null,{"$f":"(M72-E72)/(F72-E72)","v":{"$error":"#DIV/0!"}},{"$f":"6-K72","v":{"$error":"#DIV/0!"}},{"$f":"(E72+(D72*4)+F72)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D72,IF(OR(E72=F72,(AND(E72=F72,F72=E72))),F72,_xlfn.BETA.INV(RAND(),K72,L72,E72,F72)))","v":0}]
[null,{"$f":"LCCA!B82","v":"Growth of project area per year"},{"$f":"LCCA!C82","v":"%"},{"$f":"LCCA!D82","v":0},{"$f":"LCCA!E82","v":0},{"$f":"LCCA!F82","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D73,IF(OR(E73=F73,(AND(E73=F73,F73=E73))),F73,_xlfn.BETA.INV(RAND(),K73,L73,E73,F73)))","v":0}]
[null,{"$f":"LCCA!B83","v":"Capital cost from project"},{"$f":"LCCA!C83","v":"$"},{"$f":"LCCA!D83","v":0},{"$f":"LCCA!E83","v":0},{"$f":"LCCA!F83","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D74,IF(OR(E74=F74,(AND(E74=F74,F74=E74))),F74,_xlfn.BETA.INV(RAND(),K74,L74,E74,F74)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T74:BR74)","v":0},null,"Capital Cost from Project",{"$f":"-$I74*T$4*T$126","v":0},{"$f":"-$I74*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B84","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C84","v":"$/year"},{"$f":"LCCA!D84","v":0},{"$f":"LCCA!E84","v":0},{"$f":"LCCA!F84","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D75,IF(OR(E75=F75,(AND(E75=F75,F75=E75))),F75,_xlfn.BETA.INV(RAND(),K75,L75,E75,F75)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T75:BR75)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I75*T$5*T$126","v":0},{"$f":"-$I75*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B85","v":"Other annual project costs"},{"$f":"LCCA!C85","v":"$/year"},{"$f":"LCCA!D85","v":0},{"$f":"LCCA!E85","v":0},{"$f":"LCCA!F85","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D76,IF(OR(E76=F76,(AND(E76=F76,F76=E76))),F76,_xlfn.BETA.INV(RAND(),K76,L76,E76,F76)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T76:BR76)","v":0},null,"Other Annual Project Costs",{"$f":"-$I76*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B86","v":"Useful life"},{"$f":"LCCA!C86","v":"years"},{"$f":"LCCA!D86","v":0},{"$f":"LCCA!E86","v":0},{"$f":"LCCA!F86","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D77,IF(OR(E77=F77,(AND(E77=F77,F77=E77))),F77,_xlfn.BETA.INV(RAND(),K77,L77,E77,F77)))","v":0},null,{"$f":"S78","v":"Replacement Cost"},{"$f":"SUM(T78:BR78)","v":0},null,"Replacement indicator",{"$f":"IF($I77=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I77,0))=0,1,0),0))","v":0},{"$f":"IF($I77=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I77,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B87","v":"% of recurring project cost"},{"$f":"LCCA!C87","v":"%"},{"$f":"LCCA!D87","v":0},{"$f":"LCCA!E87","v":0},{"$f":"LCCA!F87","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D78,IF(OR(E78=F78,(AND(E78=F78,F78=E78))),F78,_xlfn.BETA.INV(RAND(),K78,L78,E78,F78)))","v":0},null,{"$f":"S81","v":"Disposal costs"},{"$f":"SUM(T81:BR81)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T77=1,$I78*$I74,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ77=1,$I78*$I74,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B87","v":"% of recurring project cost"},{"$f":"LCCA!C87","v":"%"},{"$f":"LCCA!D87","v":0},{"$f":"LCCA!E87","v":0},{"$f":"LCCA!F87","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D79,IF(OR(E79=F79,(AND(E79=F79,F79=E79))),F79,_xlfn.BETA.INV(RAND(),K79,L79,E79,F79)))","v":0},null,{"$f":"S82","v":"Salvage Value"},{"$f":"SUM(T82:BR82)","v":0},null,"Number of replacements ",{"$f":"SUM((T77:BR77))","v":0}]
[null,{"$f":"LCCA!B88","v":"Disposal costs"},{"$f":"LCCA!C88","v":"$"},{"$f":"LCCA!D88","v":0},{"$f":"LCCA!E88","v":0},{"$f":"LCCA!F88","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D80,IF(OR(E80=F80,(AND(E80=F80,F80=E80))),F80,_xlfn.BETA.INV(RAND(),K80,L80,E80,F80)))","v":0},null,"Residual value",{"$f":"SUM(T80:BR80)","v":0},null,"Residual Value",{"$f":"IF(OR($I74=0,$I77=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I77,0)*$T79))*$I74/ROUND($I77,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I74=0,$I77=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I77,0)*$T79))*$I74/ROUND($I77,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I79,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I79,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CORAL REEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I80,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I80,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B92","v":"Project area"},{"$f":"LCCA!C92","v":"m2"},{"$f":"LCCA!D92","v":0},{"$f":"LCCA!E92","v":0},{"$f":"LCCA!F92","v":0},null,null,{"$f":"N83","v":0},null,{"$f":"(M83-E83)/(F83-E83)","v":{"$error":"#DIV/0!"}},{"$f":"6-K83","v":{"$error":"#DIV/0!"}},{"$f":"(E83+(D83*4)+F83)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D83,IF(OR(E83=F83,(AND(E83=F83,F83=E83))),F83,_xlfn.BETA.INV(RAND(),K83,L83,E83,F83)))","v":0}]
[null,{"$f":"LCCA!B93","v":"Growth of project area per year"},{"$f":"LCCA!C93","v":"%"},{"$f":"LCCA!D93","v":0},{"$f":"LCCA!E93","v":0},{"$f":"LCCA!F93","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D84,IF(OR(E84=F84,(AND(E84=F84,F84=E84))),F84,_xlfn.BETA.INV(RAND(),K84,L84,E84,F84)))","v":0}]
[null,{"$f":"LCCA!B94","v":"Capital cost from project"},{"$f":"LCCA!C94","v":"$"},{"$f":"LCCA!D94","v":0},{"$f":"LCCA!E94","v":0},{"$f":"LCCA!F94","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D85,IF(OR(E85=F85,(AND(E85=F85,F85=E85))),F85,_xlfn.BETA.INV(RAND(),K85,L85,E85,F85)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T85:BR85)","v":0},null,"Capital Cost from Project",{"$f":"-$I85*T$4*T$126","v":0},{"$f":"-$I85*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B95","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C95","v":"$/year"},{"$f":"LCCA!D95","v":0},{"$f":"LCCA!E95","v":0},{"$f":"LCCA!F95","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D86,IF(OR(E86=F86,(AND(E86=F86,F86=E86))),F86,_xlfn.BETA.INV(RAND(),K86,L86,E86,F86)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T86:BR86)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I86*T$5*T$126","v":0},{"$f":"-$I86*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B96","v":"Other annual project costs"},{"$f":"LCCA!C96","v":"$/year"},{"$f":"LCCA!D96","v":0},{"$f":"LCCA!E96","v":0},{"$f":"LCCA!F96","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D87,IF(OR(E87=F87,(AND(E87=F87,F87=E87))),F87,_xlfn.BETA.INV(RAND(),K87,L87,E87,F87)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T87:BR87)","v":0},null,"Other Annual Project Costs",{"$f":"-$I87*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B97","v":"Useful life"},{"$f":"LCCA!C97","v":"years"},{"$f":"LCCA!D97","v":0},{"$f":"LCCA!E97","v":0},{"$f":"LCCA!F97","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D88,IF(OR(E88=F88,(AND(E88=F88,F88=E88))),F88,_xlfn.BETA.INV(RAND(),K88,L88,E88,F88)))","v":0},null,{"$f":"S89","v":"Replacement Cost"},{"$f":"SUM(T89:BR89)","v":0},null,"Replacement indicator",{"$f":"IF($I88=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I88,0))=0,1,0),0))","v":0},{"$f":"IF($I88=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I88,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B98","v":"% of recurring project cost"},{"$f":"LCCA!C98","v":"%"},{"$f":"LCCA!D98","v":0},{"$f":"LCCA!E98","v":0},{"$f":"LCCA!F98","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D89,IF(OR(E89=F89,(AND(E89=F89,F89=E89))),F89,_xlfn.BETA.INV(RAND(),K89,L89,E89,F89)))","v":0},null,{"$f":"S92","v":"Disposal costs"},{"$f":"SUM(T92:BR92)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T88=1,$I89*$I85,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ88=1,$I89*$I85,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B98","v":"% of recurring project cost"},{"$f":"LCCA!C98","v":"%"},{"$f":"LCCA!D98","v":0},{"$f":"LCCA!E98","v":0},{"$f":"LCCA!F98","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D90,IF(OR(E90=F90,(AND(E90=F90,F90=E90))),F90,_xlfn.BETA.INV(RAND(),K90,L90,E90,F90)))","v":0},null,{"$f":"S93","v":"Salvage Value"},{"$f":"SUM(T93:BR93)","v":0},null,"Number of replacements ",{"$f":"SUM((T88:BR88))","v":0}]
[null,{"$f":"LCCA!B99","v":"Disposal costs"},{"$f":"LCCA!C99","v":"$"},{"$f":"LCCA!D99","v":0},{"$f":"LCCA!E99","v":0},{"$f":"LCCA!F99","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D91,IF(OR(E91=F91,(AND(E91=F91,F91=E91))),F91,_xlfn.BETA.INV(RAND(),K91,L91,E91,F91)))","v":0},null,"Residual value",{"$f":"SUM(T91:BR91)","v":0},null,"Residual Value",{"$f":"IF(OR($I85=0,$I88=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I88,0)*$T90))*$I85/ROUND($I88,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I85=0,$I88=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I88,0)*$T90))*$I85/ROUND($I88,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I90,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I90,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B102","v":"MUDFLATS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I91,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I91,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B103","v":"Project area"},{"$f":"LCCA!C103","v":"m2"},{"$f":"LCCA!D103","v":0},{"$f":"LCCA!E103","v":0},{"$f":"LCCA!F103","v":0},null,null,{"$f":"N94","v":0},null,{"$f":"(M94-E94)/(F94-E94)","v":{"$error":"#DIV/0!"}},{"$f":"6-K94","v":{"$error":"#DIV/0!"}},{"$f":"(E94+(D94*4)+F94)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D94,IF(OR(E94=F94,(AND(E94=F94,F94=E94))),F94,_xlfn.BETA.INV(RAND(),K94,L94,E94,F94)))","v":0}]
[null,{"$f":"LCCA!B104","v":"Growth of project area per year"},{"$f":"LCCA!C104","v":"%"},{"$f":"LCCA!D104","v":0},{"$f":"LCCA!E104","v":0},{"$f":"LCCA!F104","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D95,IF(OR(E95=F95,(AND(E95=F95,F95=E95))),F95,_xlfn.BETA.INV(RAND(),K95,L95,E95,F95)))","v":0}]
[null,{"$f":"LCCA!B105","v":"Capital cost from project"},{"$f":"LCCA!C105","v":"$"},{"$f":"LCCA!D105","v":0},{"$f":"LCCA!E105","v":0},{"$f":"LCCA!F105","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D96,IF(OR(E96=F96,(AND(E96=F96,F96=E96))),F96,_xlfn.BETA.INV(RAND(),K96,L96,E96,F96)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T96:BR96)","v":0},null,"Capital Cost from Project",{"$f":"-$I96*T$4*T$126","v":0},{"$f":"-$I96*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B106","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C106","v":"$/year"},{"$f":"LCCA!D106","v":0},{"$f":"LCCA!E106","v":0},{"$f":"LCCA!F106","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D97,IF(OR(E97=F97,(AND(E97=F97,F97=E97))),F97,_xlfn.BETA.INV(RAND(),K97,L97,E97,F97)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T97:BR97)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I97*T$5*T$126","v":0},{"$f":"-$I97*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B107","v":"Other annual project costs"},{"$f":"LCCA!C107","v":"$/year"},{"$f":"LCCA!D107","v":0},{"$f":"LCCA!E107","v":0},{"$f":"LCCA!F107","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D98,IF(OR(E98=F98,(AND(E98=F98,F98=E98))),F98,_xlfn.BETA.INV(RAND(),K98,L98,E98,F98)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T98:BR98)","v":0},null,"Other Annual Project Costs",{"$f":"-$I98*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B108","v":"Useful life"},{"$f":"LCCA!C108","v":"years"},{"$f":"LCCA!D108","v":0},{"$f":"LCCA!E108","v":0},{"$f":"LCCA!F108","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D99,IF(OR(E99=F99,(AND(E99=F99,F99=E99))),F99,_xlfn.BETA.INV(RAND(),K99,L99,E99,F99)))","v":0},null,{"$f":"S100","v":"Replacement Cost"},{"$f":"SUM(T100:BR100)","v":0},null,"Replacement indicator",{"$f":"IF($I99=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I99,0))=0,1,0),0))","v":0},{"$f":"IF($I99=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I99,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B109","v":"% of recurring project cost"},{"$f":"LCCA!C109","v":"%"},{"$f":"LCCA!D109","v":0},{"$f":"LCCA!E109","v":0},{"$f":"LCCA!F109","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D100,IF(OR(E100=F100,(AND(E100=F100,F100=E100))),F100,_xlfn.BETA.INV(RAND(),K100,L100,E100,F100)))","v":0},null,{"$f":"S103","v":"Disposal costs"},{"$f":"SUM(T103:BR103)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T99=1,$I100*$I96,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ99=1,$I100*$I96,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B109","v":"% of recurring project cost"},{"$f":"LCCA!C109","v":"%"},{"$f":"LCCA!D109","v":0},{"$f":"LCCA!E109","v":0},{"$f":"LCCA!F109","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D101,IF(OR(E101=F101,(AND(E101=F101,F101=E101))),F101,_xlfn.BETA.INV(RAND(),K101,L101,E101,F101)))","v":0},null,{"$f":"S104","v":"Salvage Value"},{"$f":"SUM(T104:BR104)","v":0},null,"Number of replacements ",{"$f":"SUM((T99:BR99))","v":0}]
[null,{"$f":"LCCA!B110","v":"Disposal costs"},{"$f":"LCCA!C110","v":"$"},{"$f":"LCCA!D110","v":0},{"$f":"LCCA!E110","v":0},{"$f":"LCCA!F110","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D102,IF(OR(E102=F102,(AND(E102=F102,F102=E102))),F102,_xlfn.BETA.INV(RAND(),K102,L102,E102,F102)))","v":0},null,"Residual value",{"$f":"SUM(T102:BR102)","v":0},null,"Residual Value",{"$f":"IF(OR($I96=0,$I99=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I99,0)*$T101))*$I96/ROUND($I99,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I96=0,$I99=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I99,0)*$T101))*$I96/ROUND($I99,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I101,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I101,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B113","v":"COASTAL SYSTEM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I102,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I102,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B114","v":"Project area"},{"$f":"LCCA!C114","v":"m2"},{"$f":"LCCA!D114","v":0},{"$f":"LCCA!E114","v":0},{"$f":"LCCA!F114","v":0},null,null,{"$f":"N105","v":0},null,{"$f":"(M105-E105)/(F105-E105)","v":{"$error":"#DIV/0!"}},{"$f":"6-K105","v":{"$error":"#DIV/0!"}},{"$f":"(E105+(D105*4)+F105)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D105,IF(OR(E105=F105,(AND(E105=F105,F105=E105))),F105,_xlfn.BETA.INV(RAND(),K105,L105,E105,F105)))","v":0}]
[null,{"$f":"LCCA!B115","v":"Growth of project area per year"},{"$f":"LCCA!C115","v":"%"},{"$f":"LCCA!D115","v":0},{"$f":"LCCA!E115","v":0},{"$f":"LCCA!F115","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D106,IF(OR(E106=F106,(AND(E106=F106,F106=E106))),F106,_xlfn.BETA.INV(RAND(),K106,L106,E106,F106)))","v":0}]
[null,{"$f":"LCCA!B116","v":"Capital cost from project"},{"$f":"LCCA!C116","v":"$"},{"$f":"LCCA!D116","v":0},{"$f":"LCCA!E116","v":0},{"$f":"LCCA!F116","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D107,IF(OR(E107=F107,(AND(E107=F107,F107=E107))),F107,_xlfn.BETA.INV(RAND(),K107,L107,E107,F107)))","v":0},null,"Capital Cost from Project",{"$f":"SUM(T107:BR107)","v":0},null,"Capital Cost from Project",{"$f":"-$I107*T$4*T$126","v":0},{"$f":"-$I107*U$4*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B117","v":"Annual operations & maintenance costs "},{"$f":"LCCA!C117","v":"$/year"},{"$f":"LCCA!D117","v":0},{"$f":"LCCA!E117","v":0},{"$f":"LCCA!F117","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D108,IF(OR(E108=F108,(AND(E108=F108,F108=E108))),F108,_xlfn.BETA.INV(RAND(),K108,L108,E108,F108)))","v":0},null,"Annual Maintenance Costs ",{"$f":"SUM(T108:BR108)","v":0},null,"Annual Maintenance Costs ",{"$f":"-$I108*T$5*T$126","v":0},{"$f":"-$I108*U$5*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B118","v":"Other annual project costs"},{"$f":"LCCA!C118","v":"$/year"},{"$f":"LCCA!D118","v":0},{"$f":"LCCA!E118","v":0},{"$f":"LCCA!F118","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D109,IF(OR(E109=F109,(AND(E109=F109,F109=E109))),F109,_xlfn.BETA.INV(RAND(),K109,L109,E109,F109)))","v":0},null,"Other Annual Project Costs",{"$f":"SUM(T109:BR109)","v":0},null,"Other Annual Project Costs",{"$f":"-$I109*T$5*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B119","v":"Useful life"},{"$f":"LCCA!C119","v":"years"},{"$f":"LCCA!D119","v":0},{"$f":"LCCA!E119","v":0},{"$f":"LCCA!F119","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D110,IF(OR(E110=F110,(AND(E110=F110,F110=E110))),F110,_xlfn.BETA.INV(RAND(),K110,L110,E110,F110)))","v":0},null,{"$f":"S111","v":"Replacement Cost"},{"$f":"SUM(T111:BR111)","v":0},null,"Replacement indicator",{"$f":"IF($I110=0,0,IF(T$5>0,IF(MOD(T$2,ROUND($I110,0))=0,1,0),0))","v":0},{"$f":"IF($I110=0,0,IF(U$5>0,IF(MOD(U$2,ROUND($I110,0))=0,1,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B120","v":"% of recurring project cost"},{"$f":"LCCA!C120","v":"%"},{"$f":"LCCA!D120","v":0},{"$f":"LCCA!E120","v":0},{"$f":"LCCA!F120","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D111,IF(OR(E111=F111,(AND(E111=F111,F111=E111))),F111,_xlfn.BETA.INV(RAND(),K111,L111,E111,F111)))","v":0},null,{"$f":"S114","v":"Disposal costs"},{"$f":"SUM(T114:BR114)","v":0},null,"Replacement Cost",{"$f":"-IF(T$2=0,0,IF(T110=1,$I111*$I107,0))*T$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AZ$2=0,0,IF(AZ110=1,$I111*$I107,0))*AZ$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LCCA!B120","v":"% of recurring project cost"},{"$f":"LCCA!C120","v":"%"},{"$f":"LCCA!D120","v":0},{"$f":"LCCA!E120","v":0},{"$f":"LCCA!F120","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D112,IF(OR(E112=F112,(AND(E112=F112,F112=E112))),F112,_xlfn.BETA.INV(RAND(),K112,L112,E112,F112)))","v":0},null,{"$f":"S115","v":"Salvage Value"},{"$f":"SUM(T115:BR115)","v":0},null,"Number of replacements ",{"$f":"SUM((T110:BR110))","v":0}]
[null,{"$f":"LCCA!B121","v":"Disposal costs"},{"$f":"LCCA!C121","v":"$"},{"$f":"LCCA!D121","v":0},{"$f":"LCCA!E121","v":0},{"$f":"LCCA!F121","v":0},null,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D113,IF(OR(E113=F113,(AND(E113=F113,F113=E113))),F113,_xlfn.BETA.INV(RAND(),K113,L113,E113,F113)))","v":0},null,"Residual value",{"$f":"SUM(T113:BR113)","v":0},null,"Residual Value",{"$f":"IF(OR($I107=0,$I110=0),0,IF(AND(U$4=0,U$5=0,T$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I110,0)*$T112))*$I107/ROUND($I110,0)),0)*T$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($I107=0,$I110=0),0,IF(AND(BA$4=0,BA$5=0,AZ$5>0),ABS((SUM($T$5:$BR$5)-(ROUND($I110,0)*$T112))*$I107/ROUND($I110,0)),0)*AZ$126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",{"$f":"-IF(AND(T$4>0,U$5>0),$I112,0)*T$126","v":0},{"$f":"-IF(AND(U$4>0,V$5>0),$I112,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",{"$f":"IF(AND(T$4>0,U$5>0),$I113,0)*T$126","v":0},{"$f":"IF(AND(U$4>0,V$5>0),$I113,0)*U$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual cash flows ",{"$f":"SUM(T8:T10,T12,T14:T16,T19:T21,T23,T25:T27,T30:T32,T34,T36:T38,T41:T43,T45,T47:T49,T52:T54,T56,T58:T60,T63:T65,T67,T69:T71,T74:T76,T78,T80:T82,T85:T87,T89,T91:T93,T96:T98,T100,T102:T104,T107:T109,T111,T113:T115)","v":0},{"$f":"SUM(U8:U10,U12,U14:U16,U19:U21,U23,U25:U27,U30:U32,U34,U36:U38,U41:U43,U45,U47:U49,U52:U54,U56,U58:U60,U63:U65,U67,U69:U71,U74:U76,U78,U80:U82,U85:U87,U89,U91:U93,U96:U98,U100,U102:U104,U107:U109,U111,U113:U115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs ",{"$f":"SUM(T118:BR118)","v":0},null,"Capital Costs ",{"$f":"T8+T19+T30+T41+T52+T63+T74+T85+T96+T107","v":0},{"$f":"U8+U19+U30+U41+U52+U63+U74+U85+U96+U107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Costs ",0,null,"Annual Maintenance Costs ",{"$f":"T9+T20+T31+T42+T53+T64+T75+T86+T97+T108","v":0},{"$f":"U9+U20+U31+U42+U53+U64+U75+U86+U97+U108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Annual Project Costs",0,null,"Other Annual Project Costs",{"$f":"T10+T21+T32+T43+T54+T65+T76+T87+T98+T109","v":0},{"$f":"U10+U21+U32+U43+U54+U65+U76+U87+U98+U109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost",0,null,"Replacement Cost",{"$f":"T12+T23+T34+T45+T56+T67+T78+T89+T100+T111","v":0},{"$f":"U12+U23+U34+U45+U56+U67+U78+U89+U100+U111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Value",0,null,"Residual Value",{"$f":"T14+T25+T36+T47+T58+T69+T80+T91+T102+T113","v":0},{"$f":"U14+U25+U36+U47+U58+U69+U80+U91+U102+U113","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE14+AE25+AE36+AE47+AE58+AE69+AE80+AE91+AE102+AE113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal costs",0,null,"Disposal costs",{"$f":"T15+T26+T37+T48+T59+T70+T81+T92+T103+T114","v":0},{"$f":"U15+U26+U37+U48+U59+U70+U81+U92+U103+U114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value",0,null,"Salvage Value",{"$f":"T16+T27+T38+T49+T60+T71+T82+T93+T104+T115","v":0},{"$f":"U16+U27+U38+U49+U60+U71+U82+U93+U104+U115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount factor",{"$f":"1/((1+General!$D$20)^(T$3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(U$3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(V$3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(W$3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(X$3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(Y$3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(Z$3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AA$3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AB$3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AC$3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AD$3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AE$3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AF$3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AG$3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AH$3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AI$3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AJ$3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AK$3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AL$3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AM$3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AN$3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AO$3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AP$3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AQ$3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AR$3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AS$3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AT$3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AU$3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AV$3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AW$3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AX$3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AY$3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AZ$3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BA$3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BB$3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BC$3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BD$3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BE$3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BF$3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BG$3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BH$3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BI$3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BJ$3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BK$3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BL$3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BM$3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BN$3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BO$3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BP$3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BQ$3-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BR$3-General!$D$19))","v":8.6520177845670379}]

{"sheet":"ES Model","index":18,"n_rows":289,"n_cols":75,"rows_kept":289,"cut":false,"hidden":false,"merged":[[227,1,227,6],[0,1,0,4],[3,1,3,6],[4,1,4,6],[31,1,31,6],[57,1,57,6],[83,1,83,6],[111,1,111,6],[135,1,135,6],[0,16,0,18],[0,20,0,21],[159,1,159,6],[182,1,182,6],[205,1,205,6]]}
[null,null,null,null,null,null,null,null,"Monte Carlo Value",null,null,null,null,null,null,null,"ES Value & Area Calculations",null,null,null,"NPV ",null,null,"Annual Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Ecosystem Service Value (ES value x area)","Unit",null,"Variable","NPV",null,"Duration",{"$f":"'Scheduling Calcs'!C14","v":0},{"$f":"'Scheduling Calcs'!D14","v":1},{"$f":"'Scheduling Calcs'!E14","v":2},{"$f":"'Scheduling Calcs'!F14","v":3},{"$f":"'Scheduling Calcs'!G14","v":4},{"$f":"'Scheduling Calcs'!H14","v":5},{"$f":"'Scheduling Calcs'!I14","v":6},{"$f":"'Scheduling Calcs'!J14","v":7},{"$f":"'Scheduling Calcs'!K14","v":8},{"$f":"'Scheduling Calcs'!L14","v":9},{"$f":"'Scheduling Calcs'!M14","v":10},{"$f":"'Scheduling Calcs'!N14","v":11},{"$f":"'Scheduling Calcs'!O14","v":12},{"$f":"'Scheduling Calcs'!P14","v":13},{"$f":"'Scheduling Calcs'!Q14","v":14},{"$f":"'Scheduling Calcs'!R14","v":15},{"$f":"'Scheduling Calcs'!S14","v":16},{"$f":"'Scheduling Calcs'!T14","v":17},{"$f":"'Scheduling Calcs'!U14","v":18},{"$f":"'Scheduling Calcs'!V14","v":19},{"$f":"'Scheduling Calcs'!W14","v":20},{"$f":"'Scheduling Calcs'!X14","v":21},{"$f":"'Scheduling Calcs'!Y14","v":22},{"$f":"'Scheduling Calcs'!Z14","v":23},{"$f":"'Scheduling Calcs'!AA14","v":24},{"$f":"'Scheduling Calcs'!AB14","v":25},{"$f":"'Scheduling Calcs'!AC14","v":26},{"$f":"'Scheduling Calcs'!AD14","v":27},{"$f":"'Scheduling Calcs'!AE14","v":28},{"$f":"'Scheduling Calcs'!AF14","v":29},{"$f":"'Scheduling Calcs'!AG14","v":30},{"$f":"'Scheduling Calcs'!AH14","v":31},{"$f":"'Scheduling Calcs'!AI14","v":32},{"$f":"'Scheduling Calcs'!AJ14","v":33},{"$f":"'Scheduling Calcs'!AK14","v":34},{"$f":"'Scheduling Calcs'!AL14","v":35},{"$f":"'Scheduling Calcs'!AM14","v":36},{"$f":"'Scheduling Calcs'!AN14","v":37},{"$f":"'Scheduling Calcs'!AO14","v":38},{"$f":"'Scheduling Calcs'!AP14","v":39},{"$f":"'Scheduling Calcs'!AQ14","v":40},{"$f":"'Scheduling Calcs'!AR14","v":41},{"$f":"'Scheduling Calcs'!AS14","v":42},{"$f":"'Scheduling Calcs'!AT14","v":43},{"$f":"'Scheduling Calcs'!AU14","v":44},{"$f":"'Scheduling Calcs'!AV14","v":45},{"$f":"'Scheduling Calcs'!AW14","v":46},{"$f":"'Scheduling Calcs'!AX14","v":47},{"$f":"'Scheduling Calcs'!AY14","v":48}]
[null,"Variable","Unit","Selection","Value (Average)","Value (Min)","Value (Max)",null,"Expected Value","Count for CS/CW","Count for Number of typologies ","Alpha","Beta","Distribution Parameter 3","Expected Value ",null,null,null,null,null,null,null,null,"Year",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0}]
[null,"Mangroves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0}]
[null,{"$f":"LCCA!B11","v":"Project area"},{"$f":"LCCA!C11","v":"m2"},{"$f":"'LCCA Model'!I6","v":0},null,null,null,null,{"$f":"D6","v":0},null,null,null,null,null,null,null,"area",{"$f":"I6*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B12","v":"Growth of project area per year"},{"$f":"LCCA!C12","v":"%"},{"$f":"'LCCA Model'!I7","v":0},null,null,null,null,{"$f":"D7","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B12","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C12","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D12","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F12","v":3431.35},{"$f":"'Ecosystem Services (ES)'!G12","v":1827.76},{"$f":"'Ecosystem Services (ES)'!H12","v":5034.9399999999996},null,{"$f":"O10","v":3431.35},0,{"$f":"IF(D10=\"Yes\",1,0)","v":1},{"$f":"(N10-E10)/(G10-E10)","v":0},{"$f":"6-L10","v":6},{"$f":"(F10+(E10*4)+G10)/6","v":3431.35},{"$f":"IFERROR(IF(OR(AND(E10=0,F10=0,G10=0),(E10=F10),F10=G10),E10,IF(General!$D$21=\"Off\",E10,IF(OR(F10=G10,N10=E10,L10<0),E10,_xlfn.BETA.INV(RAND(),L10,M10,F10,G10)))),E10)","v":3431.35},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I10*$R$6,0)","v":0},"$",null,{"$f":"B10","v":"Food"},{"$f":"SUM(Y10:BU10)","v":0},null,null,{"$f":"$R10*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R10*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R10*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R10*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R10*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B13","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C13","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D13","v":"No"},{"$f":"'Ecosystem Services (ES)'!F13","v":0},{"$f":"'Ecosystem Services (ES)'!G13","v":0},{"$f":"'Ecosystem Services (ES)'!H13","v":0},null,{"$f":"O11","v":0},0,{"$f":"IF(D11=\"Yes\",1,0)","v":0},{"$f":"(N11-E11)/(G11-E11)","v":{"$error":"#DIV/0!"}},{"$f":"6-L11","v":{"$error":"#DIV/0!"}},{"$f":"(F11+(E11*4)+G11)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E11=0,F11=0,G11=0),(E11=F11),F11=G11),E11,IF(General!$D$21=\"Off\",E11,IF(OR(F11=G11,N11=E11,L11<0),E11,_xlfn.BETA.INV(RAND(),L11,M11,F11,G11)))),E11)","v":0},null,null,{"$f":"I11*$R$6","v":0},"$",null,"Water",{"$f":"SUM(Y11:BU11)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B14","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C14","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D14","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F14","v":0},{"$f":"'Ecosystem Services (ES)'!G14","v":0},{"$f":"'Ecosystem Services (ES)'!H14","v":0},null,{"$f":"IF(O12=0,0,(O12/SUMIFS($K$10:$K$226,$B$10:$B$226,B12,$J$10:$J$226,1)))","v":0},0,{"$f":"IF(D12=\"Yes\",1,0)","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E12=0,F12=0,G12=0),(E12=F12),F12=G12),E12,IF(General!$D$21=\"Off\",E12,IF(OR(F12=G12,N12=E12,L12<0),E12,_xlfn.BETA.INV(RAND(),L12,M12,F12,G12)))),E12)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I12*$R$6,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B15","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C15","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D15","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F15","v":0},{"$f":"'Ecosystem Services (ES)'!G15","v":0},{"$f":"'Ecosystem Services (ES)'!H15","v":0},null,{"$f":"IF(O13=0,0,(O13/SUMIFS($K$10:$K$226,$B$10:$B$226,B13,$J$10:$J$226,1)))","v":0},0,{"$f":"IF(D13=\"Yes\",1,0)","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E13=0,F13=0,G13=0),(E13=F13),F13=G13),E13,IF(General!$D$21=\"Off\",E13,IF(OR(F13=G13,N13=E13,L13<0),E13,_xlfn.BETA.INV(RAND(),L13,M13,F13,G13)))),E13)","v":0},null,null,{"$f":"I13*$R$6","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B16","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C16","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D16","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F16","v":11092.27},{"$f":"'Ecosystem Services (ES)'!G16","v":11092.27},{"$f":"'Ecosystem Services (ES)'!H16","v":11092.27},null,11092.27,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},11092.270000000002,{"$f":"IFERROR(IF(OR(AND(E14=0,F14=0,G14=0),(E14=F14),F14=G14),E14,IF(General!$D$21=\"Off\",E14,IF(OR(F14=G14,N14=E14,L14<0),E14,_xlfn.BETA.INV(RAND(),L14,M14,F14,G14)))),E14)","v":11092.27},null,null,{"$f":"I14*$R$6","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B17","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C17","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D17","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F17","v":1919.47},{"$f":"'Ecosystem Services (ES)'!G17","v":1919.47},{"$f":"'Ecosystem Services (ES)'!H17","v":1919.47},null,{"$f":"IF(O15=0,0,(O15/SUMIFS($K$10:$K$226,$B$10:$B$226,B15,$J$10:$J$226,1)))","v":639.82333333333338},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1919.47,{"$f":"IFERROR(IF(OR(AND(E15=0,F15=0,G15=0),(E15=F15),F15=G15),E15,IF(General!$D$21=\"Off\",E15,IF(OR(F15=G15,N15=E15,L15<0),E15,_xlfn.BETA.INV(RAND(),L15,M15,F15,G15)))),E15)","v":1919.47},null,null,{"$f":"I15*$R$6","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B18","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C18","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D18","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F18","v":11937.88},{"$f":"'Ecosystem Services (ES)'!G18","v":11937.88},{"$f":"'Ecosystem Services (ES)'!H18","v":11937.88},null,11937.88,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},11937.88,{"$f":"IFERROR(IF(OR(AND(E16=0,F16=0,G16=0),(E16=F16),F16=G16),E16,IF(General!$D$21=\"Off\",E16,IF(OR(F16=G16,N16=E16,L16<0),E16,_xlfn.BETA.INV(RAND(),L16,M16,F16,G16)))),E16)","v":11937.88},null,null,{"$f":"IF(General!D32=\"No\",I16*$R$6,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B19","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C19","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D19","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F19","v":2583.0300000000002},{"$f":"'Ecosystem Services (ES)'!G19","v":2583.0300000000002},{"$f":"'Ecosystem Services (ES)'!H19","v":2583.0300000000002},null,2583.0300000000002,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2583.0300000000002,{"$f":"IFERROR(IF(OR(AND(E17=0,F17=0,G17=0),(E17=F17),F17=G17),E17,IF(General!$D$21=\"Off\",E17,IF(OR(F17=G17,N17=E17,L17<0),E17,_xlfn.BETA.INV(RAND(),L17,M17,F17,G17)))),E17)","v":2583.0300000000002},null,null,{"$f":"I17*$R$6","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B20","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C20","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D20","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F20","v":3651.89},{"$f":"'Ecosystem Services (ES)'!G20","v":1382.07},{"$f":"'Ecosystem Services (ES)'!H20","v":5921.71},null,{"$f":"O18","v":3651.89},0,1,{"$f":"(N18-E18)/(G18-E18)","v":0},6,{"$f":"(F18+(E18*4)+G18)/6","v":3651.89},{"$f":"IFERROR(IF(OR(AND(E18=0,F18=0,G18=0),(E18=F18),F18=G18),E18,IF(General!$D$21=\"Off\",E18,IF(OR(F18=G18,N18=E18,L18<0),E18,_xlfn.BETA.INV(RAND(),L18,M18,F18,G18)))),E18)","v":3651.89},null,null,{"$f":"I18*$R$6","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B21","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C21","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D21","v":"Yes"},2301.3083333333329,{"$f":"'Ecosystem Services (ES)'!G21","v":83.15},{"$f":"'Ecosystem Services (ES)'!H21","v":4519.46},null,2301.3083333333329,0,1,{"$f":"(N19-E19)/(G19-E19)","v":-5.0091755576642631E-7},6.0000005009175554,2301.3072222222218,{"$f":"IFERROR(IF(OR(AND(E19=0,F19=0,G19=0),(E19=F19),F19=G19),E19,IF(General!$D$21=\"Off\",E19,IF(OR(F19=G19,N19=E19,L19<0),E19,_xlfn.BETA.INV(RAND(),L19,M19,F19,G19)))),E19)","v":2301.3083333333329},null,null,{"$f":"IF(General!D30=\"No\",I19*$R$6,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B22","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C22","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D22","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F22","v":6303.28},{"$f":"'Ecosystem Services (ES)'!G22","v":6303.28},{"$f":"'Ecosystem Services (ES)'!H22","v":6303.28},null,{"$f":"IF(O20=0,0,(O20/SUMIFS($K$10:$K$226,$B$10:$B$226,B20,$J$10:$J$226,1)))","v":1050.5466666666666},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6303.28,{"$f":"IFERROR(IF(OR(AND(E20=0,F20=0,G20=0),(E20=F20),F20=G20),E20,IF(General!$D$21=\"Off\",E20,IF(OR(F20=G20,N20=E20,L20<0),E20,_xlfn.BETA.INV(RAND(),L20,M20,F20,G20)))),E20)","v":6303.28},null,null,{"$f":"I20*$R$6","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R20*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R20*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R20*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R20*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R20*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B23","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C23","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D23","v":"No"},{"$f":"'Ecosystem Services (ES)'!F23","v":0},{"$f":"'Ecosystem Services (ES)'!G23","v":0},{"$f":"'Ecosystem Services (ES)'!H23","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E21=0,F21=0,G21=0),(E21=F21),F21=G21),E21,IF(General!$D$21=\"Off\",E21,IF(OR(F21=G21,N21=E21,L21<0),E21,_xlfn.BETA.INV(RAND(),L21,M21,F21,G21)))),E21)","v":0},null,null,{"$f":"I21*$R$6","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B24","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C24","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D24","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F24","v":12951.31},{"$f":"'Ecosystem Services (ES)'!G24","v":12951.31},{"$f":"'Ecosystem Services (ES)'!H24","v":12951.31},null,12951.31,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12951.31,{"$f":"IFERROR(IF(OR(AND(E22=0,F22=0,G22=0),(E22=F22),F22=G22),E22,IF(General!$D$21=\"Off\",E22,IF(OR(F22=G22,N22=E22,L22<0),E22,_xlfn.BETA.INV(RAND(),L22,M22,F22,G22)))),E22)","v":12951.31},null,null,{"$f":"I22*$R$6","v":0},"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B25","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C25","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D25","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F25","v":2511.71},{"$f":"'Ecosystem Services (ES)'!G25","v":121.88},{"$f":"'Ecosystem Services (ES)'!H25","v":4901.55},null,2511.71,0,1,6.973967573358316E-7,5.9999993026032428,2511.7116666666666,{"$f":"IFERROR(IF(OR(AND(E23=0,F23=0,G23=0),(E23=F23),F23=G23),E23,IF(General!$D$21=\"Off\",E23,IF(OR(F23=G23,N23=E23,L23<0),E23,_xlfn.BETA.INV(RAND(),L23,M23,F23,G23)))),E23)","v":2511.71},null,null,{"$f":"I23*$R$6","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B26","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C26","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D26","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F26","v":0},{"$f":"'Ecosystem Services (ES)'!G26","v":0},{"$f":"'Ecosystem Services (ES)'!H26","v":0},null,{"$f":"IF(O24=0,0,(O24/SUMIFS($K$10:$K$226,$B$10:$B$226,B24,$J$10:$J$226,1)))","v":0},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E24=0,F24=0,G24=0),(E24=F24),F24=G24),E24,IF(General!$D$21=\"Off\",E24,IF(OR(F24=G24,N24=E24,L24<0),E24,_xlfn.BETA.INV(RAND(),L24,M24,F24,G24)))),E24)","v":0},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I24*$R$6)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B27","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C27","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D27","v":"No"},{"$f":"'Ecosystem Services (ES)'!F27","v":0},{"$f":"'Ecosystem Services (ES)'!G27","v":0},{"$f":"'Ecosystem Services (ES)'!H27","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E25=0,F25=0,G25=0),(E25=F25),F25=G25),E25,IF(General!$D$21=\"Off\",E25,IF(OR(F25=G25,N25=E25,L25<0),E25,_xlfn.BETA.INV(RAND(),L25,M25,F25,G25)))),E25)","v":0},null,null,{"$f":"I25*$R$6","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B28","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C28","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D28","v":"No"},{"$f":"'Ecosystem Services (ES)'!F28","v":0},{"$f":"'Ecosystem Services (ES)'!G28","v":0},{"$f":"'Ecosystem Services (ES)'!H28","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E26=0,F26=0,G26=0),(E26=F26),F26=G26),E26,IF(General!$D$21=\"Off\",E26,IF(OR(F26=G26,N26=E26,L26<0),E26,_xlfn.BETA.INV(RAND(),L26,M26,F26,G26)))),E26)","v":0},null,null,{"$f":"I26*$R$6","v":0},"$",null,"Cognitive development ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B29","v":"Nutrient cycling"},{"$f":"'Ecosystem Services (ES)'!C29","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D29","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F29","v":6303.28},{"$f":"'Ecosystem Services (ES)'!G29","v":6303.28},{"$f":"'Ecosystem Services (ES)'!H29","v":6303.28},null,{"$f":"IF(O27=0,0,(O27/SUMIFS($K$10:$K$226,$B$10:$B$226,B27,$J$10:$J$226,1)))","v":6303.28},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6303.28,{"$f":"IFERROR(IF(OR(AND(E27=0,F27=0,G27=0),(E27=F27),F27=G27),E27,IF(General!$D$21=\"Off\",E27,IF(OR(F27=G27,N27=E27,L27<0),E27,_xlfn.BETA.INV(RAND(),L27,M27,F27,G27)))),E27)","v":6303.28},null,null,{"$f":"I27*$R$6","v":0},"$",null,"Nutrient cycling",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B30","v":"Fisheries "},{"$f":"'Ecosystem Services (ES)'!C30","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D30","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F30","v":628.49},{"$f":"'Ecosystem Services (ES)'!G30","v":544.82000000000005},{"$f":"'Ecosystem Services (ES)'!H30","v":712.17},null,628.49,0,1,1.9917144678120838E-5,5.9999800828553216,628.49166666666667,{"$f":"IFERROR(IF(OR(AND(E28=0,F28=0,G28=0),(E28=F28),F28=G28),E28,IF(General!$D$21=\"Off\",E28,IF(OR(F28=G28,N28=E28,L28<0),E28,_xlfn.BETA.INV(RAND(),L28,M28,F28,G28)))),E28)","v":628.49},null,null,{"$f":"IF(General!$D$29=\"No\",I28*$R$6,0)","v":0},"$",null,"Fisheries ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B31","v":"Energy resources"},{"$f":"'Ecosystem Services (ES)'!C31","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D31","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F31","v":433.14},{"$f":"'Ecosystem Services (ES)'!G31","v":433.14},{"$f":"'Ecosystem Services (ES)'!H31","v":433.14},null,433.14,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},433.13999999999993,{"$f":"IFERROR(IF(OR(AND(E29=0,F29=0,G29=0),(E29=F29),F29=G29),E29,IF(General!$D$21=\"Off\",E29,IF(OR(F29=G29,N29=E29,L29<0),E29,_xlfn.BETA.INV(RAND(),L29,M29,F29,G29)))),E29)","v":433.14},null,null,{"$f":"I29*$R$6","v":0},"$",null,"Energy resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y31:BU31)","v":0},null,null,{"$f":"SUM(Y10:Y29)","v":0},{"$f":"SUM(Z10:Z29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sea Grass"]
[null,{"$f":"LCCA!B22","v":"Project area "},{"$f":"LCCA!C22","v":"m2"},{"$f":"'LCCA Model'!I17","v":0},null,null,null,null,{"$f":"D33","v":0},null,null,null,null,null,null,null,"area",{"$f":"I33*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B23","v":"Growth of project area per year"},{"$f":"LCCA!C23","v":"%"},{"$f":"'LCCA Model'!I18","v":0},null,null,null,null,{"$f":"D34","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B34","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C34","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D34","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F34","v":0},{"$f":"'Ecosystem Services (ES)'!G34","v":0},{"$f":"'Ecosystem Services (ES)'!H34","v":0},null,{"$f":"O37","v":0},0,{"$f":"IF(D37=\"Yes\",1,0)","v":1},{"$f":"(N37-E37)/(G37-E37)","v":{"$error":"#DIV/0!"}},{"$f":"6-L37","v":{"$error":"#DIV/0!"}},{"$f":"(F37+(E37*4)+G37)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E37=0,F37=0,G37=0),(E37=F37),F37=G37),E37,IF(General!$D$21=\"Off\",E37,IF(OR(F37=G37,N37=E37,L37<0),E37,_xlfn.BETA.INV(RAND(),L37,M37,F37,G37)))),E37)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I37*$R$33,0)","v":0},"$",null,{"$f":"B37","v":"Food"},{"$f":"SUM(Y37:BU37)","v":0},null,null,{"$f":"$R37*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R37*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R37*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R37*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R37*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B35","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C35","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D35","v":"No"},{"$f":"'Ecosystem Services (ES)'!F35","v":0},{"$f":"'Ecosystem Services (ES)'!G35","v":0},{"$f":"'Ecosystem Services (ES)'!H35","v":0},null,{"$f":"O38","v":0},0,{"$f":"IF(D38=\"Yes\",1,0)","v":0},{"$f":"(N38-E38)/(G38-E38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F38+(E38*4)+G38)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E38=0,F38=0,G38=0),(E38=F38),F38=G38),E38,IF(General!$D$21=\"Off\",E38,IF(OR(F38=G38,N38=E38,L38<0),E38,_xlfn.BETA.INV(RAND(),L38,M38,F38,G38)))),E38)","v":0},null,null,{"$f":"I38*$R$33","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B36","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C36","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D36","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F36","v":3.95},{"$f":"'Ecosystem Services (ES)'!G36","v":3.95},{"$f":"'Ecosystem Services (ES)'!H36","v":3.95},null,3.95,0,{"$f":"IF(D39=\"Yes\",1,0)","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9499999999999997,{"$f":"IFERROR(IF(OR(AND(E39=0,F39=0,G39=0),(E39=F39),F39=G39),E39,IF(General!$D$21=\"Off\",E39,IF(OR(F39=G39,N39=E39,L39<0),E39,_xlfn.BETA.INV(RAND(),L39,M39,F39,G39)))),E39)","v":3.95},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I39*$R$33,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B37","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C37","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D37","v":"No"},{"$f":"'Ecosystem Services (ES)'!F37","v":0},{"$f":"'Ecosystem Services (ES)'!G37","v":0},{"$f":"'Ecosystem Services (ES)'!H37","v":0},null,0,0,{"$f":"IF(D40=\"Yes\",1,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E40=0,F40=0,G40=0),(E40=F40),F40=G40),E40,IF(General!$D$21=\"Off\",E40,IF(OR(F40=G40,N40=E40,L40<0),E40,_xlfn.BETA.INV(RAND(),L40,M40,F40,G40)))),E40)","v":0},null,null,{"$f":"I40*$R$33","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B38","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C38","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D38","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F38","v":16.96},{"$f":"'Ecosystem Services (ES)'!G38","v":16.96},{"$f":"'Ecosystem Services (ES)'!H38","v":16.96},null,{"$f":"IF(O41=0,0,(O41/SUMIFS($K$10:$K$226,$B$10:$B$226,B41,$J$10:$J$226,1)))","v":16.96},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},16.960000000000004,{"$f":"IFERROR(IF(OR(AND(E41=0,F41=0,G41=0),(E41=F41),F41=G41),E41,IF(General!$D$21=\"Off\",E41,IF(OR(F41=G41,N41=E41,L41<0),E41,_xlfn.BETA.INV(RAND(),L41,M41,F41,G41)))),E41)","v":16.96},null,null,{"$f":"I41*$R$33","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B39","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C39","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D39","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F39","v":486.08},{"$f":"'Ecosystem Services (ES)'!G39","v":296.17},{"$f":"'Ecosystem Services (ES)'!H39","v":675.99},null,{"$f":"IF(O42=0,0,(O42/SUMIFS($K$10:$K$226,$B$10:$B$226,B42,$J$10:$J$226,1)))","v":162.02666666666667},1,1,-2.9931767079568221E-16,6,486.07999999999993,{"$f":"IFERROR(IF(OR(AND(E42=0,F42=0,G42=0),(E42=F42),F42=G42),E42,IF(General!$D$21=\"Off\",E42,IF(OR(F42=G42,N42=E42,L42<0),E42,_xlfn.BETA.INV(RAND(),L42,M42,F42,G42)))),E42)","v":486.08},null,null,{"$f":"I42*$R$33","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B40","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C40","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D40","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F40","v":3115.96},{"$f":"'Ecosystem Services (ES)'!G40","v":3115.96},{"$f":"'Ecosystem Services (ES)'!H40","v":3115.96},null,3115.96,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3115.9599999999996,{"$f":"IFERROR(IF(OR(AND(E43=0,F43=0,G43=0),(E43=F43),F43=G43),E43,IF(General!$D$21=\"Off\",E43,IF(OR(F43=G43,N43=E43,L43<0),E43,_xlfn.BETA.INV(RAND(),L43,M43,F43,G43)))),E43)","v":3115.96},null,null,{"$f":"IF(General!$D$32=\"No\",I43*$R$33,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B41","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C41","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D41","v":"No"},{"$f":"'Ecosystem Services (ES)'!F41","v":0},{"$f":"'Ecosystem Services (ES)'!G41","v":0},{"$f":"'Ecosystem Services (ES)'!H41","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E44=0,F44=0,G44=0),(E44=F44),F44=G44),E44,IF(General!$D$21=\"Off\",E44,IF(OR(F44=G44,N44=E44,L44<0),E44,_xlfn.BETA.INV(RAND(),L44,M44,F44,G44)))),E44)","v":0},null,null,{"$f":"IF(General!$D$31=\"No\",I44*$R$33,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B42","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C42","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D42","v":"No"},{"$f":"'Ecosystem Services (ES)'!F42","v":0},{"$f":"'Ecosystem Services (ES)'!G42","v":0},{"$f":"'Ecosystem Services (ES)'!H42","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E45=0,F45=0,G45=0),(E45=F45),F45=G45),E45,IF(General!$D$21=\"Off\",E45,IF(OR(F45=G45,N45=E45,L45<0),E45,_xlfn.BETA.INV(RAND(),L45,M45,F45,G45)))),E45)","v":0},null,null,{"$f":"I45*$R$33","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B43","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C43","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D43","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F43","v":5843.7},{"$f":"'Ecosystem Services (ES)'!G43","v":5843.7},{"$f":"'Ecosystem Services (ES)'!H43","v":5843.7},null,5843.7,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5843.7,{"$f":"IFERROR(IF(OR(AND(E46=0,F46=0,G46=0),(E46=F46),F46=G46),E46,IF(General!$D$21=\"Off\",E46,IF(OR(F46=G46,N46=E46,L46<0),E46,_xlfn.BETA.INV(RAND(),L46,M46,F46,G46)))),E46)","v":5843.7},null,null,{"$f":"IF(General!$D$30=\"No\",I46*$R$33,0)","v":0},{"$f":"H46*$R$33","v":0},null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B44","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C44","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D44","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F44","v":4543.2},{"$f":"'Ecosystem Services (ES)'!G44","v":4543.2},{"$f":"'Ecosystem Services (ES)'!H44","v":4543.2},null,{"$f":"IF(O47=0,0,(O47/SUMIFS($K$10:$K$226,$B$10:$B$226,B47,$J$10:$J$226,1)))","v":757.19999999999993},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4543.2,{"$f":"IFERROR(IF(OR(AND(E47=0,F47=0,G47=0),(E47=F47),F47=G47),E47,IF(General!$D$21=\"Off\",E47,IF(OR(F47=G47,N47=E47,L47<0),E47,_xlfn.BETA.INV(RAND(),L47,M47,F47,G47)))),E47)","v":4543.2},null,null,{"$f":"I47*$R$33","v":0},0,null,"Soil fertility maintenance",0,null,null,{"$f":"$R47*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R47*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R47*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R47*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R47*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B45","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C45","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D45","v":"No"},{"$f":"'Ecosystem Services (ES)'!F45","v":0},{"$f":"'Ecosystem Services (ES)'!G45","v":0},{"$f":"'Ecosystem Services (ES)'!H45","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E48=0,F48=0,G48=0),(E48=F48),F48=G48),E48,IF(General!$D$21=\"Off\",E48,IF(OR(F48=G48,N48=E48,L48<0),E48,_xlfn.BETA.INV(RAND(),L48,M48,F48,G48)))),E48)","v":0},null,null,{"$f":"I48*$R$33","v":0},0,null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B46","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C46","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D46","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F46","v":233.06},{"$f":"'Ecosystem Services (ES)'!G46","v":233.06},{"$f":"'Ecosystem Services (ES)'!H46","v":233.06},null,233.06,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},233.05999999999997,{"$f":"IFERROR(IF(OR(AND(E49=0,F49=0,G49=0),(E49=F49),F49=G49),E49,IF(General!$D$21=\"Off\",E49,IF(OR(F49=G49,N49=E49,L49<0),E49,_xlfn.BETA.INV(RAND(),L49,M49,F49,G49)))),E49)","v":233.06},null,null,{"$f":"I49*$R$33","v":0},0,null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B47","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C47","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D47","v":"No"},{"$f":"'Ecosystem Services (ES)'!F47","v":0},{"$f":"'Ecosystem Services (ES)'!G47","v":0},{"$f":"'Ecosystem Services (ES)'!H47","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E50=0,F50=0,G50=0),(E50=F50),F50=G50),E50,IF(General!$D$21=\"Off\",E50,IF(OR(F50=G50,N50=E50,L50<0),E50,_xlfn.BETA.INV(RAND(),L50,M50,F50,G50)))),E50)","v":0},null,null,{"$f":"I50*$R$33","v":0},0,null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B48","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C48","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D48","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F48","v":1114.9000000000001},{"$f":"'Ecosystem Services (ES)'!G48","v":1114.9000000000001},{"$f":"'Ecosystem Services (ES)'!H48","v":1114.9000000000001},null,1114.9000000000001,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1114.8999999999999,{"$f":"IFERROR(IF(OR(AND(E51=0,F51=0,G51=0),(E51=F51),F51=G51),E51,IF(General!$D$21=\"Off\",E51,IF(OR(F51=G51,N51=E51,L51<0),E51,_xlfn.BETA.INV(RAND(),L51,M51,F51,G51)))),E51)","v":1114.9000000000001},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I51*$R$33)","v":0},0,null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B49","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C49","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D49","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F49","v":163.91},{"$f":"'Ecosystem Services (ES)'!G49","v":163.91},{"$f":"'Ecosystem Services (ES)'!H49","v":163.91},null,{"$f":"IF(O52=0,0,(O52/SUMIFS($K$10:$K$226,$B$10:$B$226,B52,$J$10:$J$226,1)))","v":32.781999999999996},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},163.91,{"$f":"IFERROR(IF(OR(AND(E52=0,F52=0,G52=0),(E52=F52),F52=G52),E52,IF(General!$D$21=\"Off\",E52,IF(OR(F52=G52,N52=E52,L52<0),E52,_xlfn.BETA.INV(RAND(),L52,M52,F52,G52)))),E52)","v":163.91},null,null,{"$f":"I52*$R$33","v":0},0,null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B50","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C50","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D50","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F50","v":3329.38},{"$f":"'Ecosystem Services (ES)'!G50","v":31.05},{"$f":"'Ecosystem Services (ES)'!H50","v":6627.71},null,1664.69,1,1,-1.3787199912879066E-16,6,3329.3799999999997,{"$f":"IFERROR(IF(OR(AND(E53=0,F53=0,G53=0),(E53=F53),F53=G53),E53,IF(General!$D$21=\"Off\",E53,IF(OR(F53=G53,N53=E53,L53<0),E53,_xlfn.BETA.INV(RAND(),L53,M53,F53,G53)))),E53)","v":3329.38},null,null,{"$f":"I53*$R$33","v":0},0,null,"Cognitive development ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B51","v":"Water purification"},{"$f":"'Ecosystem Services (ES)'!C51","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D51","v":"No"},{"$f":"'Ecosystem Services (ES)'!F51","v":0},{"$f":"'Ecosystem Services (ES)'!G51","v":0},{"$f":"'Ecosystem Services (ES)'!H51","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E54=0,F54=0,G54=0),(E54=F54),F54=G54),E54,IF(General!$D$21=\"Off\",E54,IF(OR(F54=G54,N54=E54,L54<0),E54,_xlfn.BETA.INV(RAND(),L54,M54,F54,G54)))),E54)","v":0},null,null,{"$f":"I54*$R$33","v":0},0,null,"Water purification",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B52","v":"Fisheries"},{"$f":"'Ecosystem Services (ES)'!C52","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D52","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F52","v":0},{"$f":"'Ecosystem Services (ES)'!G52","v":0},{"$f":"'Ecosystem Services (ES)'!H52","v":0},null,{"$f":"IF(O55=0,0,(O55/SUMIFS($K$10:$K$226,$B$10:$B$226,B55,$J$10:$J$226,1)))","v":0},0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E55=0,F55=0,G55=0),(E55=F55),F55=G55),E55,IF(General!$D$21=\"Off\",E55,IF(OR(F55=G55,N55=E55,L55<0),E55,_xlfn.BETA.INV(RAND(),L55,M55,F55,G55)))),E55)","v":0},null,null,{"$f":"IF(General!$D$29=\"No\",I55*$R$33,0)","v":0},0,null,"Fisheries",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B53","v":"Nutrient cycling"},{"$f":"'Ecosystem Services (ES)'!C53","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D53","v":"No"},{"$f":"'Ecosystem Services (ES)'!F53","v":0},{"$f":"'Ecosystem Services (ES)'!G53","v":0},{"$f":"'Ecosystem Services (ES)'!H53","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E56=0,F56=0,G56=0),(E56=F56),F56=G56),E56,IF(General!$D$21=\"Off\",E56,IF(OR(F56=G56,N56=E56,L56<0),E56,_xlfn.BETA.INV(RAND(),L56,M56,F56,G56)))),E56)","v":0},null,null,{"$f":"I56*$R$33","v":0},0,null,"Nutrient cycling",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y57:BU57)","v":0},null,null,{"$f":"SUM(Y37:Y56)","v":0},{"$f":"SUM(Z37:Z56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salt Marsh"]
[null,{"$f":"LCCA!B33","v":"Project area"},{"$f":"LCCA!C33","v":"m2"},{"$f":"'LCCA Model'!I28","v":0},null,null,null,null,{"$f":"D59","v":0},null,null,null,null,null,null,null,"area",{"$f":"I59*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B34","v":"Growth of project area per year"},{"$f":"LCCA!C34","v":"%"},{"$f":"'LCCA Model'!I29","v":0},null,null,null,null,{"$f":"D60","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B56","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C56","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D56","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F56","v":0},{"$f":"'Ecosystem Services (ES)'!G56","v":0},{"$f":"'Ecosystem Services (ES)'!H56","v":0},null,{"$f":"O63","v":0},0,{"$f":"IF(D63=\"Yes\",1,0)","v":1},{"$f":"(N63-E63)/(G63-E63)","v":{"$error":"#DIV/0!"}},{"$f":"6-L63","v":{"$error":"#DIV/0!"}},{"$f":"(F63+(E63*4)+G63)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E63=0,F63=0,G63=0),(E63=F63),F63=G63),E63,IF(General!$D$21=\"Off\",E63,IF(OR(F63=G63,N63=E63,L63<0),E63,_xlfn.BETA.INV(RAND(),L63,M63,F63,G63)))),E63)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I63*$R$59,0)","v":0},"$",null,{"$f":"B63","v":"Food"},{"$f":"SUM(Y63:BU63)","v":0},null,null,{"$f":"$R63*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R63*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R63*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R63*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R63*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B57","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C57","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D57","v":"No"},{"$f":"'Ecosystem Services (ES)'!F57","v":0},{"$f":"'Ecosystem Services (ES)'!G57","v":0},{"$f":"'Ecosystem Services (ES)'!H57","v":0},null,{"$f":"O64","v":0},0,{"$f":"IF(D64=\"Yes\",1,0)","v":0},{"$f":"(N64-E64)/(G64-E64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F64+(E64*4)+G64)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E64=0,F64=0,G64=0),(E64=F64),F64=G64),E64,IF(General!$D$21=\"Off\",E64,IF(OR(F64=G64,N64=E64,L64<0),E64,_xlfn.BETA.INV(RAND(),L64,M64,F64,G64)))),E64)","v":0},null,null,{"$f":"I64*$R$59","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B58","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C58","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D58","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F58","v":211.55},{"$f":"'Ecosystem Services (ES)'!G58","v":62.09},{"$f":"'Ecosystem Services (ES)'!H58","v":361},null,211.55,0,{"$f":"IF(D65=\"Yes\",1,0)","v":1},-1.1152001784500318E-5,6.0000111520017843,211.54833333333332,{"$f":"IFERROR(IF(OR(AND(E65=0,F65=0,G65=0),(E65=F65),F65=G65),E65,IF(General!$D$21=\"Off\",E65,IF(OR(F65=G65,N65=E65,L65<0),E65,_xlfn.BETA.INV(RAND(),L65,M65,F65,G65)))),E65)","v":211.55},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I65*$R$59,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B59","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C59","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D59","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F59","v":0},{"$f":"'Ecosystem Services (ES)'!G59","v":0},{"$f":"'Ecosystem Services (ES)'!H59","v":0},null,0,0,{"$f":"IF(D66=\"Yes\",1,0)","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E66=0,F66=0,G66=0),(E66=F66),F66=G66),E66,IF(General!$D$21=\"Off\",E66,IF(OR(F66=G66,N66=E66,L66<0),E66,_xlfn.BETA.INV(RAND(),L66,M66,F66,G66)))),E66)","v":0},null,null,{"$f":"I66*$R$59","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B60","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C60","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D60","v":"No"},{"$f":"'Ecosystem Services (ES)'!F60","v":0},{"$f":"'Ecosystem Services (ES)'!G60","v":0},{"$f":"'Ecosystem Services (ES)'!H60","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E67=0,F67=0,G67=0),(E67=F67),F67=G67),E67,IF(General!$D$21=\"Off\",E67,IF(OR(F67=G67,N67=E67,L67<0),E67,_xlfn.BETA.INV(RAND(),L67,M67,F67,G67)))),E67)","v":0},null,null,{"$f":"I67*$R$59","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B61","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C61","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D61","v":"No"},{"$f":"'Ecosystem Services (ES)'!F61","v":0},{"$f":"'Ecosystem Services (ES)'!G61","v":0},{"$f":"'Ecosystem Services (ES)'!H61","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E68=0,F68=0,G68=0),(E68=F68),F68=G68),E68,IF(General!$D$21=\"Off\",E68,IF(OR(F68=G68,N68=E68,L68<0),E68,_xlfn.BETA.INV(RAND(),L68,M68,F68,G68)))),E68)","v":0},null,null,{"$f":"I68*$R$59","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B62","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C62","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D62","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F62","v":2374.94},{"$f":"'Ecosystem Services (ES)'!G62","v":1118.77},{"$f":"'Ecosystem Services (ES)'!H62","v":3631.1},null,2374.94,0,1,-1.326794888032945E-6,6.0000013267948882,2374.9383333333335,{"$f":"IFERROR(IF(OR(AND(E69=0,F69=0,G69=0),(E69=F69),F69=G69),E69,IF(General!$D$21=\"Off\",E69,IF(OR(F69=G69,N69=E69,L69<0),E69,_xlfn.BETA.INV(RAND(),L69,M69,F69,G69)))),E69)","v":2374.94},null,null,{"$f":"IF(General!$D$32=\"No\",I69*$R$59,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B63","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C63","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D63","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F63","v":43849.01},{"$f":"'Ecosystem Services (ES)'!G63","v":43849.01},{"$f":"'Ecosystem Services (ES)'!H63","v":43849.01},null,43849.01,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},43849.01,{"$f":"IFERROR(IF(OR(AND(E70=0,F70=0,G70=0),(E70=F70),F70=G70),E70,IF(General!$D$21=\"Off\",E70,IF(OR(F70=G70,N70=E70,L70<0),E70,_xlfn.BETA.INV(RAND(),L70,M70,F70,G70)))),E70)","v":43849.01},null,null,{"$f":"IF(General!$D$31=\"No\",I70*$R$59,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B64","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C64","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D64","v":"No"},{"$f":"'Ecosystem Services (ES)'!F64","v":0},{"$f":"'Ecosystem Services (ES)'!G64","v":0},{"$f":"'Ecosystem Services (ES)'!H64","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E71=0,F71=0,G71=0),(E71=F71),F71=G71),E71,IF(General!$D$21=\"Off\",E71,IF(OR(F71=G71,N71=E71,L71<0),E71,_xlfn.BETA.INV(RAND(),L71,M71,F71,G71)))),E71)","v":0},null,null,{"$f":"I71*$R$59","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B65","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C65","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D65","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F65","v":3.68},{"$f":"'Ecosystem Services (ES)'!G65","v":3.68},{"$f":"'Ecosystem Services (ES)'!H65","v":3.68},null,3.68,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.68,{"$f":"IFERROR(IF(OR(AND(E72=0,F72=0,G72=0),(E72=F72),F72=G72),E72,IF(General!$D$21=\"Off\",E72,IF(OR(F72=G72,N72=E72,L72<0),E72,_xlfn.BETA.INV(RAND(),L72,M72,F72,G72)))),E72)","v":3.68},null,null,{"$f":"IF(General!$D$30=\"No\",I72*$R$59,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B66","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C66","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D66","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F66","v":2.42},{"$f":"'Ecosystem Services (ES)'!G66","v":2.42},{"$f":"'Ecosystem Services (ES)'!H66","v":2.42},null,2.42,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.42,{"$f":"IFERROR(IF(OR(AND(E73=0,F73=0,G73=0),(E73=F73),F73=G73),E73,IF(General!$D$21=\"Off\",E73,IF(OR(F73=G73,N73=E73,L73<0),E73,_xlfn.BETA.INV(RAND(),L73,M73,F73,G73)))),E73)","v":2.42},null,null,{"$f":"I73*$R$59","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R73*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R73*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R73*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R73*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R73*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B67","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C67","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D67","v":"No"},{"$f":"'Ecosystem Services (ES)'!F67","v":0},{"$f":"'Ecosystem Services (ES)'!G67","v":0},{"$f":"'Ecosystem Services (ES)'!H67","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E74=0,F74=0,G74=0),(E74=F74),F74=G74),E74,IF(General!$D$21=\"Off\",E74,IF(OR(F74=G74,N74=E74,L74<0),E74,_xlfn.BETA.INV(RAND(),L74,M74,F74,G74)))),E74)","v":0},null,null,{"$f":"I74*$R$59","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B68","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C68","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D68","v":"No"},{"$f":"'Ecosystem Services (ES)'!F68","v":0},{"$f":"'Ecosystem Services (ES)'!G68","v":0},{"$f":"'Ecosystem Services (ES)'!H68","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E75=0,F75=0,G75=0),(E75=F75),F75=G75),E75,IF(General!$D$21=\"Off\",E75,IF(OR(F75=G75,N75=E75,L75<0),E75,_xlfn.BETA.INV(RAND(),L75,M75,F75,G75)))),E75)","v":0},null,null,{"$f":"I75*$R$59","v":0},"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B69","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C69","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D69","v":"No"},{"$f":"'Ecosystem Services (ES)'!F69","v":0},{"$f":"'Ecosystem Services (ES)'!G69","v":0},{"$f":"'Ecosystem Services (ES)'!H69","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E76=0,F76=0,G76=0),(E76=F76),F76=G76),E76,IF(General!$D$21=\"Off\",E76,IF(OR(F76=G76,N76=E76,L76<0),E76,_xlfn.BETA.INV(RAND(),L76,M76,F76,G76)))),E76)","v":0},null,null,{"$f":"I76*$R$59","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B70","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C70","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D70","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F70","v":987.82},{"$f":"'Ecosystem Services (ES)'!G70","v":677.46},{"$f":"'Ecosystem Services (ES)'!H70","v":1298.17},null,987.82,0,1,-5.3702808660507092E-6,6.0000053702808662,987.81833333333327,{"$f":"IFERROR(IF(OR(AND(E77=0,F77=0,G77=0),(E77=F77),F77=G77),E77,IF(General!$D$21=\"Off\",E77,IF(OR(F77=G77,N77=E77,L77<0),E77,_xlfn.BETA.INV(RAND(),L77,M77,F77,G77)))),E77)","v":987.82},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I77*$R$59)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B71","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C71","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D71","v":"No"},{"$f":"'Ecosystem Services (ES)'!F71","v":0},{"$f":"'Ecosystem Services (ES)'!G71","v":0},{"$f":"'Ecosystem Services (ES)'!H71","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E78=0,F78=0,G78=0),(E78=F78),F78=G78),E78,IF(General!$D$21=\"Off\",E78,IF(OR(F78=G78,N78=E78,L78<0),E78,_xlfn.BETA.INV(RAND(),L78,M78,F78,G78)))),E78)","v":0},null,null,{"$f":"I78*$R$59","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B72","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C72","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D72","v":"No"},{"$f":"'Ecosystem Services (ES)'!F72","v":0},{"$f":"'Ecosystem Services (ES)'!G72","v":0},{"$f":"'Ecosystem Services (ES)'!H72","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E79=0,F79=0,G79=0),(E79=F79),F79=G79),E79,IF(General!$D$21=\"Off\",E79,IF(OR(F79=G79,N79=E79,L79<0),E79,_xlfn.BETA.INV(RAND(),L79,M79,F79,G79)))),E79)","v":0},null,null,{"$f":"I79*$R$59","v":0},"$",null,"Cognitive development ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B73","v":"Water purification"},{"$f":"'Ecosystem Services (ES)'!C73","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D73","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F73","v":15155.55},{"$f":"'Ecosystem Services (ES)'!G73","v":1507.39},{"$f":"'Ecosystem Services (ES)'!H73","v":28803.71},null,15155.55,0,1,-1.3327726254277913E-16,6,15155.549999999997,{"$f":"IFERROR(IF(OR(AND(E80=0,F80=0,G80=0),(E80=F80),F80=G80),E80,IF(General!$D$21=\"Off\",E80,IF(OR(F80=G80,N80=E80,L80<0),E80,_xlfn.BETA.INV(RAND(),L80,M80,F80,G80)))),E80)","v":15155.55},null,null,{"$f":"I80*$R$59","v":0},"$",null,"Water purification",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B74","v":"Fisheries"},{"$f":"'Ecosystem Services (ES)'!C74","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D74","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F74","v":75},{"$f":"'Ecosystem Services (ES)'!G74","v":75},{"$f":"'Ecosystem Services (ES)'!H74","v":75},null,75,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},75,{"$f":"IFERROR(IF(OR(AND(E81=0,F81=0,G81=0),(E81=F81),F81=G81),E81,IF(General!$D$21=\"Off\",E81,IF(OR(F81=G81,N81=E81,L81<0),E81,_xlfn.BETA.INV(RAND(),L81,M81,F81,G81)))),E81)","v":75},null,null,{"$f":"IF(General!$D$29=\"No\",I81*$R$59,0)","v":0},"$",null,"Fisheries",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y83:BU83)","v":0},null,null,{"$f":"SUM(Y63:Y81)","v":0},{"$f":"SUM(Z63:Z81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coral Reef"]
[null,{"$f":"LCCA!B92","v":"Project area"},{"$f":"LCCA!C92","v":"m2"},{"$f":"'LCCA Model'!I83","v":0},null,null,null,null,{"$f":"D85","v":0},null,null,null,null,null,null,null,"area",{"$f":"I85*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B93","v":"Growth of project area per year"},{"$f":"LCCA!C93","v":"%"},{"$f":"'LCCA Model'!I84","v":0},null,null,null,null,{"$f":"D86","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B77","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C77","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D77","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F77","v":955.41},{"$f":"'Ecosystem Services (ES)'!G77","v":955.41},{"$f":"'Ecosystem Services (ES)'!H77","v":955.41},null,{"$f":"O89","v":955.41},0,{"$f":"IF(D89=\"Yes\",1,0)","v":1},{"$f":"(N89-E89)/(G89-E89)","v":{"$error":"#DIV/0!"}},{"$f":"6-L89","v":{"$error":"#DIV/0!"}},{"$f":"(F89+(E89*4)+G89)/6","v":955.41},{"$f":"IFERROR(IF(OR(AND(E89=0,F89=0,G89=0),(E89=F89),F89=G89),E89,IF(General!$D$21=\"Off\",E89,IF(OR(F89=G89,N89=E89,L89<0),E89,_xlfn.BETA.INV(RAND(),L89,M89,F89,G89)))),E89)","v":955.41},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I89*$R$85,0)","v":0},"$",null,{"$f":"B89","v":"Food"},{"$f":"SUM(Y89:BU89)","v":0},null,null,{"$f":"$R89*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R89*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R89*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R89*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R89*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B78","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C78","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D78","v":"No"},{"$f":"'Ecosystem Services (ES)'!F78","v":0},{"$f":"'Ecosystem Services (ES)'!G78","v":0},{"$f":"'Ecosystem Services (ES)'!H78","v":0},null,{"$f":"O90","v":0},0,{"$f":"IF(D90=\"Yes\",1,0)","v":0},{"$f":"(N90-E90)/(G90-E90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F90+(E90*4)+G90)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E90=0,F90=0,G90=0),(E90=F90),F90=G90),E90,IF(General!$D$21=\"Off\",E90,IF(OR(F90=G90,N90=E90,L90<0),E90,_xlfn.BETA.INV(RAND(),L90,M90,F90,G90)))),E90)","v":0},null,null,{"$f":"I90*$R$85","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B79","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C79","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D79","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F79","v":0},{"$f":"'Ecosystem Services (ES)'!G79","v":0},{"$f":"'Ecosystem Services (ES)'!H79","v":0},null,{"$f":"IF(O91=0,0,(O91/SUMIFS($K$10:$K$226,$B$10:$B$226,B91,$J$10:$J$226,1)))","v":0},1,{"$f":"IF(D91=\"Yes\",1,0)","v":1},{"$f":"(N91-E91)/(G91-E91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F91+(E91*4)+G91)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E91=0,F91=0,G91=0),(E91=F91),F91=G91),E91,IF(General!$D$21=\"Off\",E91,IF(OR(F91=G91,N91=E91,L91<0),E91,_xlfn.BETA.INV(RAND(),L91,M91,F91,G91)))),E91)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",(I91/SUM(K91,K119,K143,K167,K190))*$R$85,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B80","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C80","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D80","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F80","v":12},{"$f":"'Ecosystem Services (ES)'!G80","v":12},{"$f":"'Ecosystem Services (ES)'!H80","v":12},null,12,0,{"$f":"IF(D92=\"Yes\",1,0)","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12,{"$f":"IFERROR(IF(OR(AND(E92=0,F92=0,G92=0),(E92=F92),F92=G92),E92,IF(General!$D$21=\"Off\",E92,IF(OR(F92=G92,N92=E92,L92<0),E92,_xlfn.BETA.INV(RAND(),L92,M92,F92,G92)))),E92)","v":12},null,null,{"$f":"I92*$R$85","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B81","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C81","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D81","v":"No"},{"$f":"'Ecosystem Services (ES)'!F81","v":0},{"$f":"'Ecosystem Services (ES)'!G81","v":0},{"$f":"'Ecosystem Services (ES)'!H81","v":0},null,{"$f":"IF(O93=0,0,(O93/SUMIFS($K$10:$K$226,$B$10:$B$226,B93,$J$10:$J$226,1)))","v":0},1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E93=0,F93=0,G93=0),(E93=F93),F93=G93),E93,IF(General!$D$21=\"Off\",E93,IF(OR(F93=G93,N93=E93,L93<0),E93,_xlfn.BETA.INV(RAND(),L93,M93,F93,G93)))),E93)","v":0},null,null,{"$f":"I93*$R$85","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B82","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C82","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D82","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F82","v":486},{"$f":"'Ecosystem Services (ES)'!G82","v":296},{"$f":"'Ecosystem Services (ES)'!H82","v":676},null,162,1,1,0,6,486,{"$f":"IFERROR(IF(OR(AND(E94=0,F94=0,G94=0),(E94=F94),F94=G94),E94,IF(General!$D$21=\"Off\",E94,IF(OR(F94=G94,N94=E94,L94<0),E94,_xlfn.BETA.INV(RAND(),L94,M94,F94,G94)))),E94)","v":486},null,null,{"$f":"I94*$R$85","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B83","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C83","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D83","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F83","v":17309.150000000001},{"$f":"'Ecosystem Services (ES)'!G83","v":17309.150000000001},{"$f":"'Ecosystem Services (ES)'!H83","v":17309.150000000001},null,17309.150000000001,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17309.149999999998,{"$f":"IFERROR(IF(OR(AND(E95=0,F95=0,G95=0),(E95=F95),F95=G95),E95,IF(General!$D$21=\"Off\",E95,IF(OR(F95=G95,N95=E95,L95<0),E95,_xlfn.BETA.INV(RAND(),L95,M95,F95,G95)))),E95)","v":17309.150000000001},null,null,{"$f":"IF(General!$D$32=\"No\",I95*$R$85,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B84","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C84","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D84","v":"No"},{"$f":"'Ecosystem Services (ES)'!F84","v":0},{"$f":"'Ecosystem Services (ES)'!G84","v":0},{"$f":"'Ecosystem Services (ES)'!H84","v":0},null,{"$f":"IF(O96=0,0,(O96/SUMIFS($K$10:$K$226,$B$10:$B$226,B96,$J$10:$J$226,1)))","v":0},1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E96=0,F96=0,G96=0),(E96=F96),F96=G96),E96,IF(General!$D$21=\"Off\",E96,IF(OR(F96=G96,N96=E96,L96<0),E96,_xlfn.BETA.INV(RAND(),L96,M96,F96,G96)))),E96)","v":0},null,null,{"$f":"I96*$R$85","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B85","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C85","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D85","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F85","v":68970.94},{"$f":"'Ecosystem Services (ES)'!G85","v":68970.94},{"$f":"'Ecosystem Services (ES)'!H85","v":68970.94},null,34485.47,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},68970.94,{"$f":"IFERROR(IF(OR(AND(E97=0,F97=0,G97=0),(E97=F97),F97=G97),E97,IF(General!$D$21=\"Off\",E97,IF(OR(F97=G97,N97=E97,L97<0),E97,_xlfn.BETA.INV(RAND(),L97,M97,F97,G97)))),E97)","v":68970.94},null,null,{"$f":"I97*$R$85","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B86","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C86","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D86","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F86","v":791.3},{"$f":"'Ecosystem Services (ES)'!G86","v":791.3},{"$f":"'Ecosystem Services (ES)'!H86","v":791.3},null,791.3,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},791.30000000000007,{"$f":"IFERROR(IF(OR(AND(E98=0,F98=0,G98=0),(E98=F98),F98=G98),E98,IF(General!$D$21=\"Off\",E98,IF(OR(F98=G98,N98=E98,L98<0),E98,_xlfn.BETA.INV(RAND(),L98,M98,F98,G98)))),E98)","v":791.3},null,null,{"$f":"IF(General!$D$30=\"No\",I98*$R$85,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B87","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C87","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D87","v":"No"},{"$f":"'Ecosystem Services (ES)'!F87","v":0},{"$f":"'Ecosystem Services (ES)'!G87","v":0},{"$f":"'Ecosystem Services (ES)'!H87","v":0},null,{"$f":"IF(O99=0,0,(O99/SUMIFS($K$10:$K$226,$B$10:$B$226,B99,$J$10:$J$226,1)))","v":0},1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E99=0,F99=0,G99=0),(E99=F99),F99=G99),E99,IF(General!$D$21=\"Off\",E99,IF(OR(F99=G99,N99=E99,L99<0),E99,_xlfn.BETA.INV(RAND(),L99,M99,F99,G99)))),E99)","v":0},null,null,{"$f":"I99*$R$85","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R99*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R99*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R99*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R99*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R99*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B88","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C88","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D88","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F88","v":374},{"$f":"'Ecosystem Services (ES)'!G88","v":323},{"$f":"'Ecosystem Services (ES)'!H88","v":424},null,187,1,1,-3.3333333333337122E-3,6.0033333333333339,373.83333333333331,{"$f":"IFERROR(IF(OR(AND(E100=0,F100=0,G100=0),(E100=F100),F100=G100),E100,IF(General!$D$21=\"Off\",E100,IF(OR(F100=G100,N100=E100,L100<0),E100,_xlfn.BETA.INV(RAND(),L100,M100,F100,G100)))),E100)","v":374},null,null,{"$f":"I100*$R$85","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B89","v":"Genetic diversity (biodiversity)"},{"$f":"'Ecosystem Services (ES)'!C89","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D89","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F89","v":22876.27},{"$f":"'Ecosystem Services (ES)'!G89","v":22876.27},{"$f":"'Ecosystem Services (ES)'!H89","v":22876.27},null,22876.27,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},22876.27,{"$f":"IFERROR(IF(OR(AND(E101=0,F101=0,G101=0),(E101=F101),F101=G101),E101,IF(General!$D$21=\"Off\",E101,IF(OR(F101=G101,N101=E101,L101<0),E101,_xlfn.BETA.INV(RAND(),L101,M101,F101,G101)))),E101)","v":22876.27},null,null,{"$f":"I101*$R$85","v":0},"$",null,"Genetic diversity (biodiversity)",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B90","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C90","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D90","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F90","v":0},{"$f":"'Ecosystem Services (ES)'!G90","v":0},{"$f":"'Ecosystem Services (ES)'!H90","v":0},null,0,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E102=0,F102=0,G102=0),(E102=F102),F102=G102),E102,IF(General!$D$21=\"Off\",E102,IF(OR(F102=G102,N102=E102,L102<0),E102,_xlfn.BETA.INV(RAND(),L102,M102,F102,G102)))),E102)","v":0},null,null,{"$f":"I102*$R$85","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B91","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C91","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D91","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F91","v":8623.49},{"$f":"'Ecosystem Services (ES)'!G91","v":1357},{"$f":"'Ecosystem Services (ES)'!H91","v":15890},null,8623.49,0,1,4.5872548637687451E-7,5.999999541274514,8623.4933333333338,{"$f":"IFERROR(IF(OR(AND(E103=0,F103=0,G103=0),(E103=F103),F103=G103),E103,IF(General!$D$21=\"Off\",E103,IF(OR(F103=G103,N103=E103,L103<0),E103,_xlfn.BETA.INV(RAND(),L103,M103,F103,G103)))),E103)","v":8623.49},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I103*$R$85)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B92","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C92","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D92","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F92","v":164},{"$f":"'Ecosystem Services (ES)'!G92","v":164},{"$f":"'Ecosystem Services (ES)'!H92","v":164},null,{"$f":"IF(O104=0,0,(O104/SUMIFS($K$10:$K$226,$B$10:$B$226,B104,$J$10:$J$226,1)))","v":32.799999999999997},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},164,{"$f":"IFERROR(IF(OR(AND(E104=0,F104=0,G104=0),(E104=F104),F104=G104),E104,IF(General!$D$21=\"Off\",E104,IF(OR(F104=G104,N104=E104,L104<0),E104,_xlfn.BETA.INV(RAND(),L104,M104,F104,G104)))),E104)","v":164},null,null,{"$f":"I104*$R$85","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B93","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C93","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D93","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F93","v":3329},{"$f":"'Ecosystem Services (ES)'!G93","v":31},{"$f":"'Ecosystem Services (ES)'!H93","v":6628},null,1664.5,1,1,5.052035970491515E-5,5.9999494796402955,3329.1666666666665,{"$f":"IFERROR(IF(OR(AND(E105=0,F105=0,G105=0),(E105=F105),F105=G105),E105,IF(General!$D$21=\"Off\",E105,IF(OR(F105=G105,N105=E105,L105<0),E105,_xlfn.BETA.INV(RAND(),L105,M105,F105,G105)))),E105)","v":3329},null,null,{"$f":"I105*$R$85","v":0},"$",null,"Cognitive development ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B94","v":"Fishing (Commercial & Recreational)"},{"$f":"'Ecosystem Services (ES)'!C94","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D94","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F94","v":577.20000000000005},{"$f":"'Ecosystem Services (ES)'!G94","v":279},{"$f":"'Ecosystem Services (ES)'!H94","v":875},null,577.20000000000005,0,1,-2.2386389075459951E-4,6.0002238638907546,577.13333333333333,{"$f":"IFERROR(IF(OR(AND(E106=0,F106=0,G106=0),(E106=F106),F106=G106),E106,IF(General!$D$21=\"Off\",E106,IF(OR(F106=G106,N106=E106,L106<0),E106,_xlfn.BETA.INV(RAND(),L106,M106,F106,G106)))),E106)","v":577.20000000000005},null,null,{"$f":"IF(General!$D$29=\"No\",I106*$R$85,0)","v":0},"$",null,"Fishing (Commercial & Recreational)",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B95","v":"Research"},{"$f":"'Ecosystem Services (ES)'!C95","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D95","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F95","v":877.79},{"$f":"'Ecosystem Services (ES)'!G95","v":877.79},{"$f":"'Ecosystem Services (ES)'!H95","v":877.79},null,877.79,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},877.79,{"$f":"IFERROR(IF(OR(AND(E107=0,F107=0,G107=0),(E107=F107),F107=G107),E107,IF(General!$D$21=\"Off\",E107,IF(OR(F107=G107,N107=E107,L107<0),E107,_xlfn.BETA.INV(RAND(),L107,M107,F107,G107)))),E107)","v":877.79},null,null,{"$f":"I107*$R$85","v":0},"$",null,"Research",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B96","v":"Non-use"},{"$f":"'Ecosystem Services (ES)'!C96","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D96","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F96","v":23158.52},{"$f":"'Ecosystem Services (ES)'!G96","v":23158.52},{"$f":"'Ecosystem Services (ES)'!H96","v":23158.52},null,{"$f":"O108","v":23158.52},0,1,{"$f":"(N108-E108)/(G108-E108)","v":{"$error":"#DIV/0!"}},{"$f":"6-L108","v":{"$error":"#DIV/0!"}},{"$f":"(F108+(E108*4)+G108)/6","v":23158.52},{"$f":"IFERROR(IF(OR(AND(E108=0,F108=0,G108=0),(E108=F108),F108=G108),E108,IF(General!$D$21=\"Off\",E108,IF(OR(F108=G108,N108=E108,L108<0),E108,_xlfn.BETA.INV(RAND(),L108,M108,F108,G108)))),E108)","v":23158.52},null,null,{"$f":"I108*$R$85","v":0},"$",null,"Non-use",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y111:BU111)","v":0},null,null,{"$f":"SUM(Y89:Y108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE89:BE108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sand Dunes"]
[null,{"$f":"LCCA!B44","v":"Project area"},{"$f":"LCCA!C44","v":"m2"},{"$f":"'LCCA Model'!I39","v":0},null,null,null,null,{"$f":"D113","v":0},null,null,null,null,null,null,null,"area",{"$f":"I113*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B45","v":"Growth of project area per year"},{"$f":"LCCA!C45","v":"%"},{"$f":"'LCCA Model'!I40","v":0},null,null,null,null,{"$f":"D114","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B99","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C99","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D99","v":"No"},{"$f":"'Ecosystem Services (ES)'!F99","v":0},{"$f":"'Ecosystem Services (ES)'!G99","v":0},{"$f":"'Ecosystem Services (ES)'!H99","v":0},null,{"$f":"IF(O117=0,0,(O117/SUMIFS($K$10:$K$226,$B$10:$B$226,B117,$J$10:$J$226,1)))","v":0},0,{"$f":"IF(D117=\"Yes\",1,0)","v":0},{"$f":"(N117-E117)/(G117-E117)","v":{"$error":"#DIV/0!"}},{"$f":"6-L117","v":{"$error":"#DIV/0!"}},{"$f":"(F117+(E117*4)+G117)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E117=0,F117=0,G117=0),(E117=F117),F117=G117),E117,IF(General!$D$21=\"Off\",E117,IF(OR(F117=G117,N117=E117,L117<0),E117,_xlfn.BETA.INV(RAND(),L117,M117,F117,G117)))),E117)","v":0},null,null,{"$f":"I117*$R$113","v":0},"$",null,{"$f":"B117","v":"Food"},{"$f":"SUM(Y117:BU117)","v":0},null,null,{"$f":"$R117*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R117*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R117*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R117*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R117*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B100","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C100","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D100","v":"No"},{"$f":"'Ecosystem Services (ES)'!F100","v":0},{"$f":"'Ecosystem Services (ES)'!G100","v":0},{"$f":"'Ecosystem Services (ES)'!H100","v":0},null,0,0,0,{"$f":"(N118-E118)/(G118-E118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F118+(E118*4)+G118)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E118=0,F118=0,G118=0),(E118=F118),F118=G118),E118,IF(General!$D$21=\"Off\",E118,IF(OR(F118=G118,N118=E118,L118<0),E118,_xlfn.BETA.INV(RAND(),L118,M118,F118,G118)))),E118)","v":0},null,null,{"$f":"I118*$R$113","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B101","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C101","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D101","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F101","v":26},{"$f":"'Ecosystem Services (ES)'!G101","v":1.411244116},{"$f":"'Ecosystem Services (ES)'!H101","v":49.738930889999999},null,13,1,1,-5.9664649455491133E-3,6.0059664649455495,25.858362501000002,{"$f":"IFERROR(IF(OR(AND(E119=0,F119=0,G119=0),(E119=F119),F119=G119),E119,IF(General!$D$21=\"Off\",E119,IF(OR(F119=G119,N119=E119,L119<0),E119,_xlfn.BETA.INV(RAND(),L119,M119,F119,G119)))),E119)","v":26},null,null,0,"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B102","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C102","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D102","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F102","v":12.43473272},{"$f":"'Ecosystem Services (ES)'!G102","v":12.43473272},{"$f":"'Ecosystem Services (ES)'!H102","v":12.43473272},null,12.43473272,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12.43473272,{"$f":"IFERROR(IF(OR(AND(E120=0,F120=0,G120=0),(E120=F120),F120=G120),E120,IF(General!$D$21=\"Off\",E120,IF(OR(F120=G120,N120=E120,L120<0),E120,_xlfn.BETA.INV(RAND(),L120,M120,F120,G120)))),E120)","v":12.43473272},null,null,0,"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B103","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C103","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D103","v":"No"},{"$f":"'Ecosystem Services (ES)'!F103","v":0},{"$f":"'Ecosystem Services (ES)'!G103","v":0},{"$f":"'Ecosystem Services (ES)'!H103","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E121=0,F121=0,G121=0),(E121=F121),F121=G121),E121,IF(General!$D$21=\"Off\",E121,IF(OR(F121=G121,N121=E121,L121<0),E121,_xlfn.BETA.INV(RAND(),L121,M121,F121,G121)))),E121)","v":0},null,null,0,"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B104","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C104","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D104","v":"No"},{"$f":"'Ecosystem Services (ES)'!F104","v":0},{"$f":"'Ecosystem Services (ES)'!G104","v":0},{"$f":"'Ecosystem Services (ES)'!H104","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E122=0,F122=0,G122=0),(E122=F122),F122=G122),E122,IF(General!$D$21=\"Off\",E122,IF(OR(F122=G122,N122=E122,L122<0),E122,_xlfn.BETA.INV(RAND(),L122,M122,F122,G122)))),E122)","v":0},null,null,0,"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B105","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C105","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D105","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F105","v":31007},{"$f":"'Ecosystem Services (ES)'!G105","v":31007},{"$f":"'Ecosystem Services (ES)'!H105","v":31007},null,{"$f":"O123","v":31007},0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},31007,{"$f":"IFERROR(IF(OR(AND(E123=0,F123=0,G123=0),(E123=F123),F123=G123),E123,IF(General!$D$21=\"Off\",E123,IF(OR(F123=G123,N123=E123,L123<0),E123,_xlfn.BETA.INV(RAND(),L123,M123,F123,G123)))),E123)","v":31007},null,null,0,"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B106","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C106","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D106","v":"No"},{"$f":"'Ecosystem Services (ES)'!F106","v":0},{"$f":"'Ecosystem Services (ES)'!G106","v":0},{"$f":"'Ecosystem Services (ES)'!H106","v":0},null,{"$f":"IF(O124=0,0,(O124/SUMIFS($K$10:$K$226,$B$10:$B$226,B124,$J$10:$J$226,1)))","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E124=0,F124=0,G124=0),(E124=F124),F124=G124),E124,IF(General!$D$21=\"Off\",E124,IF(OR(F124=G124,N124=E124,L124<0),E124,_xlfn.BETA.INV(RAND(),L124,M124,F124,G124)))),E124)","v":0},null,null,0,"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B107","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C107","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D107","v":"No"},{"$f":"'Ecosystem Services (ES)'!F107","v":0},{"$f":"'Ecosystem Services (ES)'!G107","v":0},{"$f":"'Ecosystem Services (ES)'!H107","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E125=0,F125=0,G125=0),(E125=F125),F125=G125),E125,IF(General!$D$21=\"Off\",E125,IF(OR(F125=G125,N125=E125,L125<0),E125,_xlfn.BETA.INV(RAND(),L125,M125,F125,G125)))),E125)","v":0},null,null,0,"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B108","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C108","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D108","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F108","v":49},{"$f":"'Ecosystem Services (ES)'!G108","v":36},{"$f":"'Ecosystem Services (ES)'!H108","v":62},null,9.8000000000000007,1,1,0,6,49,{"$f":"IFERROR(IF(OR(AND(E126=0,F126=0,G126=0),(E126=F126),F126=G126),E126,IF(General!$D$21=\"Off\",E126,IF(OR(F126=G126,N126=E126,L126<0),E126,_xlfn.BETA.INV(RAND(),L126,M126,F126,G126)))),E126)","v":49},null,null,0,"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B109","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C109","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D109","v":"No"},{"$f":"'Ecosystem Services (ES)'!F109","v":0},{"$f":"'Ecosystem Services (ES)'!G109","v":0},{"$f":"'Ecosystem Services (ES)'!H109","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E127=0,F127=0,G127=0),(E127=F127),F127=G127),E127,IF(General!$D$21=\"Off\",E127,IF(OR(F127=G127,N127=E127,L127<0),E127,_xlfn.BETA.INV(RAND(),L127,M127,F127,G127)))),E127)","v":0},null,null,0,"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R127*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R127*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R127*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R127*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R127*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B110","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C110","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D110","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F110","v":374},{"$f":"'Ecosystem Services (ES)'!G110","v":323},{"$f":"'Ecosystem Services (ES)'!H110","v":424},null,187,1,1,-3.3333333333337122E-3,6.0033333333333339,373.83333333333331,{"$f":"IFERROR(IF(OR(AND(E128=0,F128=0,G128=0),(E128=F128),F128=G128),E128,IF(General!$D$21=\"Off\",E128,IF(OR(F128=G128,N128=E128,L128<0),E128,_xlfn.BETA.INV(RAND(),L128,M128,F128,G128)))),E128)","v":374},null,null,0,"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B111","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C111","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D111","v":"No"},{"$f":"'Ecosystem Services (ES)'!F111","v":0},{"$f":"'Ecosystem Services (ES)'!G111","v":0},{"$f":"'Ecosystem Services (ES)'!H111","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E129=0,F129=0,G129=0),(E129=F129),F129=G129),E129,IF(General!$D$21=\"Off\",E129,IF(OR(F129=G129,N129=E129,L129<0),E129,_xlfn.BETA.INV(RAND(),L129,M129,F129,G129)))),E129)","v":0},null,null,0,"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B112","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C112","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D112","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F112","v":303},{"$f":"'Ecosystem Services (ES)'!G112","v":303},{"$f":"'Ecosystem Services (ES)'!H112","v":303},null,303,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},303,{"$f":"IFERROR(IF(OR(AND(E130=0,F130=0,G130=0),(E130=F130),F130=G130),E130,IF(General!$D$21=\"Off\",E130,IF(OR(F130=G130,N130=E130,L130<0),E130,_xlfn.BETA.INV(RAND(),L130,M130,F130,G130)))),E130)","v":303},null,null,{"$f":"I130*$R$113","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B113","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C113","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D113","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F113","v":14272},{"$f":"'Ecosystem Services (ES)'!G113","v":10273},{"$f":"'Ecosystem Services (ES)'!H113","v":18270},null,14272,0,1,-4.1687510421725945E-5,6.0000416875104214,14271.833333333334,{"$f":"IFERROR(IF(OR(AND(E131=0,F131=0,G131=0),(E131=F131),F131=G131),E131,IF(General!$D$21=\"Off\",E131,IF(OR(F131=G131,N131=E131,L131<0),E131,_xlfn.BETA.INV(RAND(),L131,M131,F131,G131)))),E131)","v":14272},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I131*$R$113)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B114","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C114","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D114","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F114","v":163.9123859},{"$f":"'Ecosystem Services (ES)'!G114","v":163.9123859},{"$f":"'Ecosystem Services (ES)'!H114","v":163.9123859},null,{"$f":"IF(O132=0,0,(O132/SUMIFS($K$10:$K$226,$B$10:$B$226,B132,$J$10:$J$226,1)))","v":32.782477180000001},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},163.9123859,{"$f":"IFERROR(IF(OR(AND(E132=0,F132=0,G132=0),(E132=F132),F132=G132),E132,IF(General!$D$21=\"Off\",E132,IF(OR(F132=G132,N132=E132,L132<0),E132,_xlfn.BETA.INV(RAND(),L132,M132,F132,G132)))),E132)","v":163.9123859},null,null,{"$f":"I132*$R$113","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B115","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C115","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D115","v":"No"},{"$f":"'Ecosystem Services (ES)'!F115","v":0},{"$f":"'Ecosystem Services (ES)'!G115","v":0},{"$f":"'Ecosystem Services (ES)'!H115","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E133=0,F133=0,G133=0),(E133=F133),F133=G133),E133,IF(General!$D$21=\"Off\",E133,IF(OR(F133=G133,N133=E133,L133<0),E133,_xlfn.BETA.INV(RAND(),L133,M133,F133,G133)))),E133)","v":0},null,null,{"$f":"I133*$R$113","v":0},"$",null,"Cognitive development ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y135:BU135)","v":0},null,null,{"$f":"SUM(Y117:Y133)","v":0},{"$f":"SUM(Z117:Z133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rock Breakwater"]
[null,{"$f":"LCCA!B55","v":"Surrounding project area affected by breakwaters"},{"$f":"LCCA!C55","v":"m2"},{"$f":"'LCCA Model'!I50","v":0},null,null,null,null,{"$f":"D137","v":0},null,null,null,null,null,null,null,"area",{"$f":"I137*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B57","v":"Growth of project area per year"},{"$f":"LCCA!C57","v":"%"},{"$f":"'LCCA Model'!I51","v":0},null,null,null,null,{"$f":"D138","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B118","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C118","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D118","v":"No"},{"$f":"'Ecosystem Services (ES)'!F118","v":0},{"$f":"'Ecosystem Services (ES)'!G118","v":0},{"$f":"'Ecosystem Services (ES)'!H118","v":0},null,{"$f":"IF(O141=0,0,(O141/SUMIFS($K$10:$K$226,$B$10:$B$226,B141,$J$10:$J$226,1)))","v":0},0,{"$f":"IF(D141=\"Yes\",1,0)","v":0},{"$f":"(N141-E141)/(G141-E141)","v":{"$error":"#DIV/0!"}},{"$f":"6-L141","v":{"$error":"#DIV/0!"}},{"$f":"(F141+(E141*4)+G141)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E141=0,F141=0,G141=0),(E141=F141),F141=G141),E141,IF(General!$D$21=\"Off\",E141,IF(OR(F141=G141,N141=E141,L141<0),E141,_xlfn.BETA.INV(RAND(),L141,M141,F141,G141)))),E141)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I141*$R$137,0)","v":0},"$",null,{"$f":"B141","v":"Food"},{"$f":"SUM(Y141:BU141)","v":0},null,null,{"$f":"$R141*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R141*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R141*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R141*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R141*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B119","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C119","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D119","v":"No"},{"$f":"'Ecosystem Services (ES)'!F119","v":0},{"$f":"'Ecosystem Services (ES)'!G119","v":0},{"$f":"'Ecosystem Services (ES)'!H119","v":0},null,0,0,0,{"$f":"(N142-E142)/(G142-E142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F142+(E142*4)+G142)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E142=0,F142=0,G142=0),(E142=F142),F142=G142),E142,IF(General!$D$21=\"Off\",E142,IF(OR(F142=G142,N142=E142,L142<0),E142,_xlfn.BETA.INV(RAND(),L142,M142,F142,G142)))),E142)","v":0},null,null,{"$f":"I142*$R$137","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B120","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C120","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D120","v":"No"},{"$f":"'Ecosystem Services (ES)'!F120","v":0},{"$f":"'Ecosystem Services (ES)'!G120","v":0},{"$f":"'Ecosystem Services (ES)'!H120","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E143=0,F143=0,G143=0),(E143=F143),F143=G143),E143,IF(General!$D$21=\"Off\",E143,IF(OR(F143=G143,N143=E143,L143<0),E143,_xlfn.BETA.INV(RAND(),L143,M143,F143,G143)))),E143)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I143*$R$137,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B121","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C121","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D121","v":"No"},{"$f":"'Ecosystem Services (ES)'!F121","v":0},{"$f":"'Ecosystem Services (ES)'!G121","v":0},{"$f":"'Ecosystem Services (ES)'!H121","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E144=0,F144=0,G144=0),(E144=F144),F144=G144),E144,IF(General!$D$21=\"Off\",E144,IF(OR(F144=G144,N144=E144,L144<0),E144,_xlfn.BETA.INV(RAND(),L144,M144,F144,G144)))),E144)","v":0},null,null,{"$f":"I144*$R$137","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B122","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C122","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D122","v":"No"},{"$f":"'Ecosystem Services (ES)'!F122","v":0},{"$f":"'Ecosystem Services (ES)'!G122","v":0},{"$f":"'Ecosystem Services (ES)'!H122","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E145=0,F145=0,G145=0),(E145=F145),F145=G145),E145,IF(General!$D$21=\"Off\",E145,IF(OR(F145=G145,N145=E145,L145<0),E145,_xlfn.BETA.INV(RAND(),L145,M145,F145,G145)))),E145)","v":0},null,null,{"$f":"I145*$R$137","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B123","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C123","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D123","v":"No"},{"$f":"'Ecosystem Services (ES)'!F123","v":0},{"$f":"'Ecosystem Services (ES)'!G123","v":0},{"$f":"'Ecosystem Services (ES)'!H123","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E146=0,F146=0,G146=0),(E146=F146),F146=G146),E146,IF(General!$D$21=\"Off\",E146,IF(OR(F146=G146,N146=E146,L146<0),E146,_xlfn.BETA.INV(RAND(),L146,M146,F146,G146)))),E146)","v":0},null,null,{"$f":"I146*$R$137","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B124","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C124","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D124","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F124","v":14390.377049999999},{"$f":"'Ecosystem Services (ES)'!G124","v":14390.377049999999},{"$f":"'Ecosystem Services (ES)'!H124","v":14390.377049999999},null,4796.7923499999997,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14390.377049999997,{"$f":"IFERROR(IF(OR(AND(E147=0,F147=0,G147=0),(E147=F147),F147=G147),E147,IF(General!$D$21=\"Off\",E147,IF(OR(F147=G147,N147=E147,L147<0),E147,_xlfn.BETA.INV(RAND(),L147,M147,F147,G147)))),E147)","v":14390.377049999999},null,null,{"$f":"IF(General!$D$32=\"No\",I147*$R$137,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B125","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C125","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D125","v":"No"},{"$f":"'Ecosystem Services (ES)'!F125","v":0},{"$f":"'Ecosystem Services (ES)'!G125","v":0},{"$f":"'Ecosystem Services (ES)'!H125","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E148=0,F148=0,G148=0),(E148=F148),F148=G148),E148,IF(General!$D$21=\"Off\",E148,IF(OR(F148=G148,N148=E148,L148<0),E148,_xlfn.BETA.INV(RAND(),L148,M148,F148,G148)))),E148)","v":0},null,null,{"$f":"IF(General!$D$31=\"No\",I148*$R$137,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B126","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C126","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D126","v":"No"},{"$f":"'Ecosystem Services (ES)'!F126","v":0},{"$f":"'Ecosystem Services (ES)'!G126","v":0},{"$f":"'Ecosystem Services (ES)'!H126","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E149=0,F149=0,G149=0),(E149=F149),F149=G149),E149,IF(General!$D$21=\"Off\",E149,IF(OR(F149=G149,N149=E149,L149<0),E149,_xlfn.BETA.INV(RAND(),L149,M149,F149,G149)))),E149)","v":0},null,null,{"$f":"I149*$R$137","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B127","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C127","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D127","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F127","v":49},{"$f":"'Ecosystem Services (ES)'!G127","v":35.800440739999999},{"$f":"'Ecosystem Services (ES)'!H127","v":62.173663609999998},null,9.8000000000000007,1,1,-3.2761893687584958E-4,6.0003276189368755,48.995684058333332,{"$f":"IFERROR(IF(OR(AND(E150=0,F150=0,G150=0),(E150=F150),F150=G150),E150,IF(General!$D$21=\"Off\",E150,IF(OR(F150=G150,N150=E150,L150<0),E150,_xlfn.BETA.INV(RAND(),L150,M150,F150,G150)))),E150)","v":49},null,null,{"$f":"IF(General!$D$30=\"No\",I150*$R$137,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B128","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C128","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D128","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F128","v":4543.199165},{"$f":"'Ecosystem Services (ES)'!G128","v":4543.199165},{"$f":"'Ecosystem Services (ES)'!H128","v":4543.199165},null,757.19986083333333,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4543.1991649999991,{"$f":"IFERROR(IF(OR(AND(E151=0,F151=0,G151=0),(E151=F151),F151=G151),E151,IF(General!$D$21=\"Off\",E151,IF(OR(F151=G151,N151=E151,L151<0),E151,_xlfn.BETA.INV(RAND(),L151,M151,F151,G151)))),E151)","v":4543.199165},null,null,{"$f":"I151*$R$137","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R151*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R151*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R151*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R151*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R151*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B129","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C129","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D129","v":"No"},{"$f":"'Ecosystem Services (ES)'!F129","v":0},{"$f":"'Ecosystem Services (ES)'!G129","v":0},{"$f":"'Ecosystem Services (ES)'!H129","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E152=0,F152=0,G152=0),(E152=F152),F152=G152),E152,IF(General!$D$21=\"Off\",E152,IF(OR(F152=G152,N152=E152,L152<0),E152,_xlfn.BETA.INV(RAND(),L152,M152,F152,G152)))),E152)","v":0},null,null,{"$f":"I152*$R$137","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B130","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C130","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D130","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F130","v":531.29999999999995},{"$f":"'Ecosystem Services (ES)'!G130","v":531.29999999999995},{"$f":"'Ecosystem Services (ES)'!H130","v":531.29999999999995},null,{"$f":"O153","v":531.29999999999995},0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},531.30000000000007,{"$f":"IFERROR(IF(OR(AND(E153=0,F153=0,G153=0),(E153=F153),F153=G153),E153,IF(General!$D$21=\"Off\",E153,IF(OR(F153=G153,N153=E153,L153<0),E153,_xlfn.BETA.INV(RAND(),L153,M153,F153,G153)))),E153)","v":531.29999999999995},null,null,{"$f":"I153*$R$137","v":0},"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B131","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C131","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D131","v":"No"},{"$f":"'Ecosystem Services (ES)'!F131","v":0},{"$f":"'Ecosystem Services (ES)'!G131","v":0},{"$f":"'Ecosystem Services (ES)'!H131","v":0},null,{"$f":"IF(O154=0,0,(O154/SUMIFS($K$10:$K$226,$B$10:$B$226,B154,$J$10:$J$226,1)))","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E154=0,F154=0,G154=0),(E154=F154),F154=G154),E154,IF(General!$D$21=\"Off\",E154,IF(OR(F154=G154,N154=E154,L154<0),E154,_xlfn.BETA.INV(RAND(),L154,M154,F154,G154)))),E154)","v":0},null,null,{"$f":"I154*$R$137","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B132","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C132","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D132","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F132","v":4385},{"$f":"'Ecosystem Services (ES)'!G132","v":73.384694039999999},{"$f":"'Ecosystem Services (ES)'!H132","v":8697.5303239999994},null,1461.6666666666667,1,1,3.5362767380009225E-5,5.9999646372326199,4385.1525030066668,{"$f":"IFERROR(IF(OR(AND(E155=0,F155=0,G155=0),(E155=F155),F155=G155),E155,IF(General!$D$21=\"Off\",E155,IF(OR(F155=G155,N155=E155,L155<0),E155,_xlfn.BETA.INV(RAND(),L155,M155,F155,G155)))),E155)","v":4385},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I155*$R$137)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B133","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C133","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D133","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F133","v":163.9123859},{"$f":"'Ecosystem Services (ES)'!G133","v":163.9123859},{"$f":"'Ecosystem Services (ES)'!H133","v":163.9123859},null,32.782477180000001,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},163.9123859,{"$f":"IFERROR(IF(OR(AND(E156=0,F156=0,G156=0),(E156=F156),F156=G156),E156,IF(General!$D$21=\"Off\",E156,IF(OR(F156=G156,N156=E156,L156<0),E156,_xlfn.BETA.INV(RAND(),L156,M156,F156,G156)))),E156)","v":163.9123859},null,null,{"$f":"I156*$R$137","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B134","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C134","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D134","v":"No"},{"$f":"'Ecosystem Services (ES)'!F134","v":0},{"$f":"'Ecosystem Services (ES)'!G134","v":0},{"$f":"'Ecosystem Services (ES)'!H134","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E157=0,F157=0,G157=0),(E157=F157),F157=G157),E157,IF(General!$D$21=\"Off\",E157,IF(OR(F157=G157,N157=E157,L157<0),E157,_xlfn.BETA.INV(RAND(),L157,M157,F157,G157)))),E157)","v":0},null,null,{"$f":"I157*$R$137","v":0},"$",null,"Cognitive development ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B135","v":"Water Quality"},{"$f":"'Ecosystem Services (ES)'!C135","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D135","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F135","v":13112},{"$f":"'Ecosystem Services (ES)'!G135","v":13112},{"$f":"'Ecosystem Services (ES)'!H135","v":13112},null,13112,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},13112,{"$f":"IFERROR(IF(OR(AND(E158=0,F158=0,G158=0),(E158=F158),F158=G158),E158,IF(General!$D$21=\"Off\",E158,IF(OR(F158=G158,N158=E158,L158<0),E158,_xlfn.BETA.INV(RAND(),L158,M158,F158,G158)))),E158)","v":13112},null,null,{"$f":"I158*$R$137","v":0},"$",null,"Water Quality",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y159:BU159)","v":0},null,null,{"$f":"SUM(Y141:Y158)","v":0},{"$f":"SUM(Z141:Z158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Earthen Levees"]
[null,{"$f":"LCCA!B67","v":"Surrounding project area affected by levees"},{"$f":"LCCA!C67","v":"m2"},{"$f":"'LCCA Model'!I61","v":0},null,null,null,null,{"$f":"D161","v":0},null,null,null,null,null,null,null,"area",{"$f":"I161*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B69","v":"Growth of project area per year"},{"$f":"LCCA!C69","v":"%"},{"$f":"'LCCA Model'!I62","v":0},null,null,null,null,{"$f":"D162","v":0}]
[]
[null,"Ecosystem Services "]
[null,{"$f":"'Ecosystem Services (ES)'!B138","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C138","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D138","v":"No"},{"$f":"'Ecosystem Services (ES)'!F138","v":0},{"$f":"'Ecosystem Services (ES)'!G138","v":0},{"$f":"'Ecosystem Services (ES)'!H138","v":0},null,{"$f":"IF(O165=0,0,(O165/SUMIFS($K$10:$K$226,$B$10:$B$226,B165,$J$10:$J$226,1)))","v":0},0,{"$f":"IF(D165=\"Yes\",1,0)","v":0},{"$f":"(N165-E165)/(G165-E165)","v":{"$error":"#DIV/0!"}},{"$f":"6-L165","v":{"$error":"#DIV/0!"}},{"$f":"(F165+(E165*4)+G165)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E165=0,F165=0,G165=0),(E165=F165),F165=G165),E165,IF(General!$D$21=\"Off\",E165,IF(OR(F165=G165,N165=E165,L165<0),E165,_xlfn.BETA.INV(RAND(),L165,M165,F165,G165)))),E165)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I165*$R$161,0)","v":0},"$",null,{"$f":"B165","v":"Food"},{"$f":"SUM(Y165:BU165)","v":0},null,null,{"$f":"$R165*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R165*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R165*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R165*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R165*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B139","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C139","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D139","v":"No"},{"$f":"'Ecosystem Services (ES)'!F139","v":0},{"$f":"'Ecosystem Services (ES)'!G139","v":0},{"$f":"'Ecosystem Services (ES)'!H139","v":0},null,0,0,0,{"$f":"(N166-E166)/(G166-E166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F166+(E166*4)+G166)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E166=0,F166=0,G166=0),(E166=F166),F166=G166),E166,IF(General!$D$21=\"Off\",E166,IF(OR(F166=G166,N166=E166,L166<0),E166,_xlfn.BETA.INV(RAND(),L166,M166,F166,G166)))),E166)","v":0},null,null,{"$f":"I166*$R$161","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B140","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C140","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D140","v":"No"},{"$f":"'Ecosystem Services (ES)'!F140","v":0},{"$f":"'Ecosystem Services (ES)'!G140","v":0},{"$f":"'Ecosystem Services (ES)'!H140","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E167=0,F167=0,G167=0),(E167=F167),F167=G167),E167,IF(General!$D$21=\"Off\",E167,IF(OR(F167=G167,N167=E167,L167<0),E167,_xlfn.BETA.INV(RAND(),L167,M167,F167,G167)))),E167)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I167*$R$161,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B141","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C141","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D141","v":"No"},{"$f":"'Ecosystem Services (ES)'!F141","v":0},{"$f":"'Ecosystem Services (ES)'!G141","v":0},{"$f":"'Ecosystem Services (ES)'!H141","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E168=0,F168=0,G168=0),(E168=F168),F168=G168),E168,IF(General!$D$21=\"Off\",E168,IF(OR(F168=G168,N168=E168,L168<0),E168,_xlfn.BETA.INV(RAND(),L168,M168,F168,G168)))),E168)","v":0},null,null,{"$f":"I168*$R$161","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B142","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C142","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D142","v":"No"},{"$f":"'Ecosystem Services (ES)'!F142","v":0},{"$f":"'Ecosystem Services (ES)'!G142","v":0},{"$f":"'Ecosystem Services (ES)'!H142","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E169=0,F169=0,G169=0),(E169=F169),F169=G169),E169,IF(General!$D$21=\"Off\",E169,IF(OR(F169=G169,N169=E169,L169<0),E169,_xlfn.BETA.INV(RAND(),L169,M169,F169,G169)))),E169)","v":0},null,null,{"$f":"I169*$R$161","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B143","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C143","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D143","v":"No"},{"$f":"'Ecosystem Services (ES)'!F143","v":0},{"$f":"'Ecosystem Services (ES)'!G143","v":0},{"$f":"'Ecosystem Services (ES)'!H143","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E170=0,F170=0,G170=0),(E170=F170),F170=G170),E170,IF(General!$D$21=\"Off\",E170,IF(OR(F170=G170,N170=E170,L170<0),E170,_xlfn.BETA.INV(RAND(),L170,M170,F170,G170)))),E170)","v":0},null,null,{"$f":"I170*$R$161","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B144","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C144","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D144","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F144","v":14390.377049999999},{"$f":"'Ecosystem Services (ES)'!G144","v":14390.377049999999},{"$f":"'Ecosystem Services (ES)'!H144","v":14390.377049999999},null,4796.7923499999997,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14390.377049999997,{"$f":"IFERROR(IF(OR(AND(E171=0,F171=0,G171=0),(E171=F171),F171=G171),E171,IF(General!$D$21=\"Off\",E171,IF(OR(F171=G171,N171=E171,L171<0),E171,_xlfn.BETA.INV(RAND(),L171,M171,F171,G171)))),E171)","v":14390.377049999999},null,null,{"$f":"IF(General!$D$32=\"No\",I171*$R$161,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B145","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C145","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D145","v":"No"},{"$f":"'Ecosystem Services (ES)'!F145","v":0},{"$f":"'Ecosystem Services (ES)'!G145","v":0},{"$f":"'Ecosystem Services (ES)'!H145","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E172=0,F172=0,G172=0),(E172=F172),F172=G172),E172,IF(General!$D$21=\"Off\",E172,IF(OR(F172=G172,N172=E172,L172<0),E172,_xlfn.BETA.INV(RAND(),L172,M172,F172,G172)))),E172)","v":0},null,null,{"$f":"IF(General!$D$31=\"No\",I172*$R$161,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B146","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C146","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D146","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F146","v":41324.008130000002},{"$f":"'Ecosystem Services (ES)'!G146","v":41324.008130000002},{"$f":"'Ecosystem Services (ES)'!H146","v":41324.008130000002},null,20662.004065000001,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},41324.008130000002,{"$f":"IFERROR(IF(OR(AND(E173=0,F173=0,G173=0),(E173=F173),F173=G173),E173,IF(General!$D$21=\"Off\",E173,IF(OR(F173=G173,N173=E173,L173<0),E173,_xlfn.BETA.INV(RAND(),L173,M173,F173,G173)))),E173)","v":41324.008130000002},null,null,{"$f":"I173*$R$161","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B147","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C147","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D147","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F147","v":49},{"$f":"'Ecosystem Services (ES)'!G147","v":35.800440739999999},{"$f":"'Ecosystem Services (ES)'!H147","v":62.173663609999998},null,9.8000000000000007,1,1,-3.2761893687584958E-4,6.0003276189368755,48.995684058333332,{"$f":"IFERROR(IF(OR(AND(E174=0,F174=0,G174=0),(E174=F174),F174=G174),E174,IF(General!$D$21=\"Off\",E174,IF(OR(F174=G174,N174=E174,L174<0),E174,_xlfn.BETA.INV(RAND(),L174,M174,F174,G174)))),E174)","v":49},null,null,{"$f":"IF(General!$D$30=\"No\",I174*$R$161,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B148","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C148","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D148","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F148","v":4543.199165},{"$f":"'Ecosystem Services (ES)'!G148","v":4543.199165},{"$f":"'Ecosystem Services (ES)'!H148","v":4543.199165},null,757.19986083333333,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4543.1991649999991,{"$f":"IFERROR(IF(OR(AND(E175=0,F175=0,G175=0),(E175=F175),F175=G175),E175,IF(General!$D$21=\"Off\",E175,IF(OR(F175=G175,N175=E175,L175<0),E175,_xlfn.BETA.INV(RAND(),L175,M175,F175,G175)))),E175)","v":4543.199165},null,null,{"$f":"I175*$R$161","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R175*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R175*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R175*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R175*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R175*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B149","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C149","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D149","v":"No"},{"$f":"'Ecosystem Services (ES)'!F149","v":0},{"$f":"'Ecosystem Services (ES)'!G149","v":0},{"$f":"'Ecosystem Services (ES)'!H149","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E176=0,F176=0,G176=0),(E176=F176),F176=G176),E176,IF(General!$D$21=\"Off\",E176,IF(OR(F176=G176,N176=E176,L176<0),E176,_xlfn.BETA.INV(RAND(),L176,M176,F176,G176)))),E176)","v":0},null,null,{"$f":"I176*$R$161","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B150","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C150","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D150","v":"No"},{"$f":"'Ecosystem Services (ES)'!F150","v":0},{"$f":"'Ecosystem Services (ES)'!G150","v":0},{"$f":"'Ecosystem Services (ES)'!H150","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E177=0,F177=0,G177=0),(E177=F177),F177=G177),E177,IF(General!$D$21=\"Off\",E177,IF(OR(F177=G177,N177=E177,L177<0),E177,_xlfn.BETA.INV(RAND(),L177,M177,F177,G177)))),E177)","v":0},null,null,{"$f":"I177*$R$161","v":0},"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B151","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C151","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D151","v":"No"},{"$f":"'Ecosystem Services (ES)'!F151","v":0},{"$f":"'Ecosystem Services (ES)'!G151","v":0},{"$f":"'Ecosystem Services (ES)'!H151","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E178=0,F178=0,G178=0),(E178=F178),F178=G178),E178,IF(General!$D$21=\"Off\",E178,IF(OR(F178=G178,N178=E178,L178<0),E178,_xlfn.BETA.INV(RAND(),L178,M178,F178,G178)))),E178)","v":0},null,null,{"$f":"I178*$R$161","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B152","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C152","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D152","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F152","v":4385},{"$f":"'Ecosystem Services (ES)'!G152","v":73.384694039999999},{"$f":"'Ecosystem Services (ES)'!H152","v":8697.5303239999994},null,1461.6666666666667,1,1,3.5362767380009225E-5,5.9999646372326199,4385.1525030066668,{"$f":"IFERROR(IF(OR(AND(E179=0,F179=0,G179=0),(E179=F179),F179=G179),E179,IF(General!$D$21=\"Off\",E179,IF(OR(F179=G179,N179=E179,L179<0),E179,_xlfn.BETA.INV(RAND(),L179,M179,F179,G179)))),E179)","v":4385},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I179*$R$161)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B153","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C153","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D153","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F153","v":163.9123859},{"$f":"'Ecosystem Services (ES)'!G153","v":163.9123859},{"$f":"'Ecosystem Services (ES)'!H153","v":163.9123859},null,32.782477180000001,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},163.9123859,{"$f":"IFERROR(IF(OR(AND(E180=0,F180=0,G180=0),(E180=F180),F180=G180),E180,IF(General!$D$21=\"Off\",E180,IF(OR(F180=G180,N180=E180,L180<0),E180,_xlfn.BETA.INV(RAND(),L180,M180,F180,G180)))),E180)","v":163.9123859},null,null,{"$f":"I180*$R$161","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y182:BU182)","v":0},null,null,{"$f":"SUM(Y165:Y180)","v":0},{"$f":"SUM(Z165:Z180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sea walls"]
[null,{"$f":"LCCA!B79","v":"Surrounding project area affected by the wall"},{"$f":"LCCA!C79","v":"m2"},{"$f":"'LCCA Model'!I72","v":0},null,null,null,null,{"$f":"D184","v":0},null,null,null,null,null,null,null,"area",{"$f":"I184*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"LCCA!B81","v":"Is the seawall green or grey"},{"$f":"LCCA!C81","v":"List"},{"$f":"LCCA!D81","v":"Green"},null,null,null,null,{"$f":"D185","v":"Green"}]
[null,{"$f":"LCCA!B82","v":"Growth of project area per year"},{"$f":"LCCA!C82","v":"%"},{"$f":"'LCCA Model'!I73","v":0},null,null,null,null,{"$f":"D186","v":0}]
[]
[null,{"$f":"'Ecosystem Services (ES)'!B156","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C156","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D156","v":"No"},{"$f":"'Ecosystem Services (ES)'!F156","v":0},{"$f":"'Ecosystem Services (ES)'!G156","v":0},{"$f":"'Ecosystem Services (ES)'!H156","v":0},null,{"$f":"IF(O188=0,0,(O188/SUMIFS($K$10:$K$226,$B$10:$B$226,B188,$J$10:$J$226,1)))","v":0},1,{"$f":"IF(D188=\"Yes\",1,0)","v":0},{"$f":"(N188-E188)/(G188-E188)","v":{"$error":"#DIV/0!"}},{"$f":"6-L188","v":{"$error":"#DIV/0!"}},{"$f":"(F188+(E188*4)+G188)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E188=0,F188=0,G188=0),(E188=F188),F188=G188),E188,IF(General!$D$21=\"Off\",E188,IF(OR(F188=G188,N188=E188,L188<0),E188,_xlfn.BETA.INV(RAND(),L188,M188,F188,G188)))),E188)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I188*$R$184,0)","v":0},"$",null,{"$f":"B188","v":"Food"},{"$f":"SUM(Y188:BU188)","v":0},null,null,{"$f":"$R188*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R188*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R188*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R188*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R188*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B157","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C157","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D157","v":"No"},{"$f":"'Ecosystem Services (ES)'!F157","v":0},{"$f":"'Ecosystem Services (ES)'!G157","v":0},{"$f":"'Ecosystem Services (ES)'!H157","v":0},null,0,1,0,{"$f":"(N189-E189)/(G189-E189)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F189+(E189*4)+G189)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E189=0,F189=0,G189=0),(E189=F189),F189=G189),E189,IF(General!$D$21=\"Off\",E189,IF(OR(F189=G189,N189=E189,L189<0),E189,_xlfn.BETA.INV(RAND(),L189,M189,F189,G189)))),E189)","v":0},null,null,{"$f":"I189*$R$184","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B158","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C158","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D158","v":"No"},{"$f":"'Ecosystem Services (ES)'!F158","v":0},{"$f":"'Ecosystem Services (ES)'!G158","v":0},{"$f":"'Ecosystem Services (ES)'!H158","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E190=0,F190=0,G190=0),(E190=F190),F190=G190),E190,IF(General!$D$21=\"Off\",E190,IF(OR(F190=G190,N190=E190,L190<0),E190,_xlfn.BETA.INV(RAND(),L190,M190,F190,G190)))),E190)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I190*$R$184,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B159","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C159","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D159","v":"No"},{"$f":"'Ecosystem Services (ES)'!F159","v":0},{"$f":"'Ecosystem Services (ES)'!G159","v":0},{"$f":"'Ecosystem Services (ES)'!H159","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E191=0,F191=0,G191=0),(E191=F191),F191=G191),E191,IF(General!$D$21=\"Off\",E191,IF(OR(F191=G191,N191=E191,L191<0),E191,_xlfn.BETA.INV(RAND(),L191,M191,F191,G191)))),E191)","v":0},null,null,{"$f":"I191*$R$184","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B160","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C160","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D160","v":"No"},{"$f":"'Ecosystem Services (ES)'!F160","v":0},{"$f":"'Ecosystem Services (ES)'!G160","v":0},{"$f":"'Ecosystem Services (ES)'!H160","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E192=0,F192=0,G192=0),(E192=F192),F192=G192),E192,IF(General!$D$21=\"Off\",E192,IF(OR(F192=G192,N192=E192,L192<0),E192,_xlfn.BETA.INV(RAND(),L192,M192,F192,G192)))),E192)","v":0},null,null,{"$f":"I192*$R$184","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B161","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C161","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D161","v":"No"},{"$f":"'Ecosystem Services (ES)'!F161","v":0},{"$f":"'Ecosystem Services (ES)'!G161","v":0},{"$f":"'Ecosystem Services (ES)'!H161","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E193=0,F193=0,G193=0),(E193=F193),F193=G193),E193,IF(General!$D$21=\"Off\",E193,IF(OR(F193=G193,N193=E193,L193<0),E193,_xlfn.BETA.INV(RAND(),L193,M193,F193,G193)))),E193)","v":0},null,null,{"$f":"I193*$R$184","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B162","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C162","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D162","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F162","v":14390},{"$f":"'Ecosystem Services (ES)'!G162","v":14390},{"$f":"'Ecosystem Services (ES)'!H162","v":14390},null,4796.666666666667,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14390,{"$f":"IFERROR(IF(OR(AND(E194=0,F194=0,G194=0),(E194=F194),F194=G194),E194,IF(General!$D$21=\"Off\",E194,IF(OR(F194=G194,N194=E194,L194<0),E194,_xlfn.BETA.INV(RAND(),L194,M194,F194,G194)))),E194)","v":14390},null,null,{"$f":"IF(General!$D$32=\"No\",I194*$R$184,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B163","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C163","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D163","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F163","v":6169},{"$f":"'Ecosystem Services (ES)'!G163","v":6169},{"$f":"'Ecosystem Services (ES)'!H163","v":6169},null,{"$f":"O195","v":6169},0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6169,{"$f":"IFERROR(IF(OR(AND(E195=0,F195=0,G195=0),(E195=F195),F195=G195),E195,IF(General!$D$21=\"Off\",E195,IF(OR(F195=G195,N195=E195,L195<0),E195,_xlfn.BETA.INV(RAND(),L195,M195,F195,G195)))),E195)","v":6169},null,null,{"$f":"IF(General!$D$31=\"No\",I195*$R$184,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B164","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C164","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D164","v":"No"},{"$f":"'Ecosystem Services (ES)'!F164","v":0},{"$f":"'Ecosystem Services (ES)'!G164","v":0},{"$f":"'Ecosystem Services (ES)'!H164","v":0},null,{"$f":"IF(O196=0,0,(O196/SUMIFS($K$10:$K$226,$B$10:$B$226,B196,$J$10:$J$226,1)))","v":0},1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E196=0,F196=0,G196=0),(E196=F196),F196=G196),E196,IF(General!$D$21=\"Off\",E196,IF(OR(F196=G196,N196=E196,L196<0),E196,_xlfn.BETA.INV(RAND(),L196,M196,F196,G196)))),E196)","v":0},null,null,{"$f":"I196*$R$184","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B165","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C165","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D165","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F165","v":49},{"$f":"'Ecosystem Services (ES)'!G165","v":36},{"$f":"'Ecosystem Services (ES)'!H165","v":62},null,9.8000000000000007,1,1,0,6,49,{"$f":"IFERROR(IF(OR(AND(E197=0,F197=0,G197=0),(E197=F197),F197=G197),E197,IF(General!$D$21=\"Off\",E197,IF(OR(F197=G197,N197=E197,L197<0),E197,_xlfn.BETA.INV(RAND(),L197,M197,F197,G197)))),E197)","v":49},null,null,{"$f":"IF(General!$D$30=\"No\",I197*$R$184,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B166","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C166","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D166","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F166","v":4543},{"$f":"'Ecosystem Services (ES)'!G166","v":4543},{"$f":"'Ecosystem Services (ES)'!H166","v":4543},null,757.16666666666663,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4543,{"$f":"IFERROR(IF(OR(AND(E198=0,F198=0,G198=0),(E198=F198),F198=G198),E198,IF(General!$D$21=\"Off\",E198,IF(OR(F198=G198,N198=E198,L198<0),E198,_xlfn.BETA.INV(RAND(),L198,M198,F198,G198)))),E198)","v":4543},null,null,{"$f":"I198*$R$184","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R198*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R198*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R198*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R198*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R198*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B167","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C167","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D167","v":"No"},{"$f":"'Ecosystem Services (ES)'!F167","v":0},{"$f":"'Ecosystem Services (ES)'!G167","v":0},{"$f":"'Ecosystem Services (ES)'!H167","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E199=0,F199=0,G199=0),(E199=F199),F199=G199),E199,IF(General!$D$21=\"Off\",E199,IF(OR(F199=G199,N199=E199,L199<0),E199,_xlfn.BETA.INV(RAND(),L199,M199,F199,G199)))),E199)","v":0},null,null,{"$f":"I199*$R$184","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B168","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C168","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D168","v":"No"},{"$f":"'Ecosystem Services (ES)'!F168","v":0},{"$f":"'Ecosystem Services (ES)'!G168","v":0},{"$f":"'Ecosystem Services (ES)'!H168","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E200=0,F200=0,G200=0),(E200=F200),F200=G200),E200,IF(General!$D$21=\"Off\",E200,IF(OR(F200=G200,N200=E200,L200<0),E200,_xlfn.BETA.INV(RAND(),L200,M200,F200,G200)))),E200)","v":0},null,null,{"$f":"I200*$R$184","v":0},"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B169","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C169","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D169","v":"No"},{"$f":"'Ecosystem Services (ES)'!F169","v":0},{"$f":"'Ecosystem Services (ES)'!G169","v":0},{"$f":"'Ecosystem Services (ES)'!H169","v":0},null,0,1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E201=0,F201=0,G201=0),(E201=F201),F201=G201),E201,IF(General!$D$21=\"Off\",E201,IF(OR(F201=G201,N201=E201,L201<0),E201,_xlfn.BETA.INV(RAND(),L201,M201,F201,G201)))),E201)","v":0},null,null,{"$f":"I201*$R$184","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B170","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C170","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D170","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F170","v":49276},{"$f":"'Ecosystem Services (ES)'!G170","v":49276},{"$f":"'Ecosystem Services (ES)'!H170","v":49276},null,49276,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},49276,{"$f":"IFERROR(IF(OR(AND(E202=0,F202=0,G202=0),(E202=F202),F202=G202),E202,IF(General!$D$21=\"Off\",E202,IF(OR(F202=G202,N202=E202,L202<0),E202,_xlfn.BETA.INV(RAND(),L202,M202,F202,G202)))),E202)","v":49276},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I202*$R$184)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B171","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C171","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D171","v":"No"},{"$f":"'Ecosystem Services (ES)'!F171","v":0},{"$f":"'Ecosystem Services (ES)'!G171","v":0},{"$f":"'Ecosystem Services (ES)'!H171","v":0},null,{"$f":"IF(O203=0,0,(O203/SUMIFS($K$10:$K$226,$B$10:$B$226,B203,$J$10:$J$226,1)))","v":0},1,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E203=0,F203=0,G203=0),(E203=F203),F203=G203),E203,IF(General!$D$21=\"Off\",E203,IF(OR(F203=G203,N203=E203,L203<0),E203,_xlfn.BETA.INV(RAND(),L203,M203,F203,G203)))),E203)","v":0},null,null,{"$f":"I203*$R$184","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y205:BU205)","v":0},null,null,{"$f":"SUM(Y188:Y203)","v":0},{"$f":"SUM(Z188:Z203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mudflats"]
[null,{"$f":"'LCCA Model'!B94","v":"Project area"},{"$f":"'LCCA Model'!C94","v":"m2"},{"$f":"'LCCA Model'!D94","v":0},null,null,null,null,{"$f":"D207","v":0},null,null,null,null,null,null,null,"area",{"$f":"I207*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"'LCCA Model'!B95","v":"Growth of project area per year"},{"$f":"'LCCA Model'!C95","v":"%"},{"$f":"'LCCA Model'!D95","v":0},null,null,null,null,{"$f":"D208","v":0}]
[]
[null,{"$f":"'Ecosystem Services (ES)'!B174","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C174","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D174","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F174","v":0},{"$f":"'Ecosystem Services (ES)'!G174","v":0},{"$f":"'Ecosystem Services (ES)'!H174","v":0},null,{"$f":"O210","v":0},0,{"$f":"IF(D210=\"Yes\",1,0)","v":1},{"$f":"(N210-E210)/(G210-E210)","v":{"$error":"#DIV/0!"}},{"$f":"6-L210","v":{"$error":"#DIV/0!"}},{"$f":"(F210+(E210*4)+G210)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E210=0,F210=0,G210=0),(E210=F210),F210=G210),E210,IF(General!$D$21=\"Off\",E210,IF(OR(F210=G210,N210=E210,L210<0),E210,_xlfn.BETA.INV(RAND(),L210,M210,F210,G210)))),E210)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I210*$R$207,0)","v":0},"$",null,{"$f":"B210","v":"Food"},{"$f":"SUM(Y210:BU210)","v":0},null,null,{"$f":"$R210*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R210*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R210*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R210*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R210*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B175","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C175","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D175","v":"No"},{"$f":"'Ecosystem Services (ES)'!F175","v":0},{"$f":"'Ecosystem Services (ES)'!G175","v":0},{"$f":"'Ecosystem Services (ES)'!H175","v":0},null,{"$f":"O211","v":0},0,0,{"$f":"(N211-E211)/(G211-E211)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F211+(E211*4)+G211)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E211=0,F211=0,G211=0),(E211=F211),F211=G211),E211,IF(General!$D$21=\"Off\",E211,IF(OR(F211=G211,N211=E211,L211<0),E211,_xlfn.BETA.INV(RAND(),L211,M211,F211,G211)))),E211)","v":0},null,null,{"$f":"I211*$R$207","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B176","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C176","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D176","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F176","v":3.95},{"$f":"'Ecosystem Services (ES)'!G176","v":3.95},{"$f":"'Ecosystem Services (ES)'!H176","v":3.95},null,3.95,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9499999999999997,{"$f":"IFERROR(IF(OR(AND(E212=0,F212=0,G212=0),(E212=F212),F212=G212),E212,IF(General!$D$21=\"Off\",E212,IF(OR(F212=G212,N212=E212,L212<0),E212,_xlfn.BETA.INV(RAND(),L212,M212,F212,G212)))),E212)","v":3.95},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I212*$R$207,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B177","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C177","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D177","v":"No"},{"$f":"'Ecosystem Services (ES)'!F177","v":0},{"$f":"'Ecosystem Services (ES)'!G177","v":0},{"$f":"'Ecosystem Services (ES)'!H177","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E213=0,F213=0,G213=0),(E213=F213),F213=G213),E213,IF(General!$D$21=\"Off\",E213,IF(OR(F213=G213,N213=E213,L213<0),E213,_xlfn.BETA.INV(RAND(),L213,M213,F213,G213)))),E213)","v":0},null,null,{"$f":"I213*$R$207","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B178","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C178","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D178","v":"No"},{"$f":"'Ecosystem Services (ES)'!F178","v":0},{"$f":"'Ecosystem Services (ES)'!G178","v":0},{"$f":"'Ecosystem Services (ES)'!H178","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E214=0,F214=0,G214=0),(E214=F214),F214=G214),E214,IF(General!$D$21=\"Off\",E214,IF(OR(F214=G214,N214=E214,L214<0),E214,_xlfn.BETA.INV(RAND(),L214,M214,F214,G214)))),E214)","v":0},null,null,{"$f":"I214*$R$207","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B179","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C179","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D179","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F179","v":486.08},{"$f":"'Ecosystem Services (ES)'!G179","v":296.17},{"$f":"'Ecosystem Services (ES)'!H179","v":675.99},null,486.08,0,1,-2.9931767079568221E-16,6,486.07999999999993,{"$f":"IFERROR(IF(OR(AND(E215=0,F215=0,G215=0),(E215=F215),F215=G215),E215,IF(General!$D$21=\"Off\",E215,IF(OR(F215=G215,N215=E215,L215<0),E215,_xlfn.BETA.INV(RAND(),L215,M215,F215,G215)))),E215)","v":486.08},null,null,{"$f":"I215*$R$207","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B180","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C180","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D180","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F180","v":3115.96},{"$f":"'Ecosystem Services (ES)'!G180","v":3115.96},{"$f":"'Ecosystem Services (ES)'!H180","v":3115.96},null,3115.96,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3115.9599999999996,{"$f":"IFERROR(IF(OR(AND(E216=0,F216=0,G216=0),(E216=F216),F216=G216),E216,IF(General!$D$21=\"Off\",E216,IF(OR(F216=G216,N216=E216,L216<0),E216,_xlfn.BETA.INV(RAND(),L216,M216,F216,G216)))),E216)","v":3115.96},null,null,{"$f":"IF(General!$D$32=\"No\",I216*$R$207,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B181","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C181","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D181","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F181","v":117.56},{"$f":"'Ecosystem Services (ES)'!G181","v":117.56},{"$f":"'Ecosystem Services (ES)'!H181","v":117.56},null,{"$f":"IF(O217=0,0,(O217/SUMIFS($K$10:$K$226,$B$10:$B$226,B217,$J$10:$J$226,1)))","v":58.78},1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},117.55999999999999,{"$f":"IFERROR(IF(OR(AND(E217=0,F217=0,G217=0),(E217=F217),F217=G217),E217,IF(General!$D$21=\"Off\",E217,IF(OR(F217=G217,N217=E217,L217<0),E217,_xlfn.BETA.INV(RAND(),L217,M217,F217,G217)))),E217)","v":117.56},null,null,{"$f":"IF(General!$D$31=\"No\",I217*$R$207,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B182","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C182","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D182","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F182","v":41324.01},{"$f":"'Ecosystem Services (ES)'!G182","v":41324.01},{"$f":"'Ecosystem Services (ES)'!H182","v":41324.01},null,41324.01,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},41324.01,{"$f":"IFERROR(IF(OR(AND(E218=0,F218=0,G218=0),(E218=F218),F218=G218),E218,IF(General!$D$21=\"Off\",E218,IF(OR(F218=G218,N218=E218,L218<0),E218,_xlfn.BETA.INV(RAND(),L218,M218,F218,G218)))),E218)","v":41324.01},null,null,{"$f":"I218*$R$207","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B183","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C183","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D183","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F183","v":5843.7},{"$f":"'Ecosystem Services (ES)'!G183","v":5843.7},{"$f":"'Ecosystem Services (ES)'!H183","v":5843.7},null,5843.7,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5843.7,{"$f":"IFERROR(IF(OR(AND(E219=0,F219=0,G219=0),(E219=F219),F219=G219),E219,IF(General!$D$21=\"Off\",E219,IF(OR(F219=G219,N219=E219,L219<0),E219,_xlfn.BETA.INV(RAND(),L219,M219,F219,G219)))),E219)","v":5843.7},null,null,{"$f":"IF(General!$D$30=\"No\",I219*$R$207,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B184","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C184","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D184","v":"No"},{"$f":"'Ecosystem Services (ES)'!F184","v":0},{"$f":"'Ecosystem Services (ES)'!G184","v":0},{"$f":"'Ecosystem Services (ES)'!H184","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E220=0,F220=0,G220=0),(E220=F220),F220=G220),E220,IF(General!$D$21=\"Off\",E220,IF(OR(F220=G220,N220=E220,L220<0),E220,_xlfn.BETA.INV(RAND(),L220,M220,F220,G220)))),E220)","v":0},null,null,{"$f":"I220*$R$207","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R220*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R220*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R220*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R220*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R220*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B185","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C185","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D185","v":"No"},{"$f":"'Ecosystem Services (ES)'!F185","v":0},{"$f":"'Ecosystem Services (ES)'!G185","v":0},{"$f":"'Ecosystem Services (ES)'!H185","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E221=0,F221=0,G221=0),(E221=F221),F221=G221),E221,IF(General!$D$21=\"Off\",E221,IF(OR(F221=G221,N221=E221,L221<0),E221,_xlfn.BETA.INV(RAND(),L221,M221,F221,G221)))),E221)","v":0},null,null,{"$f":"I221*$R$207","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B186","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C186","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D186","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F186","v":233.06},{"$f":"'Ecosystem Services (ES)'!G186","v":233.06},{"$f":"'Ecosystem Services (ES)'!H186","v":233.06},null,233.06,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},233.05999999999997,{"$f":"IFERROR(IF(OR(AND(E222=0,F222=0,G222=0),(E222=F222),F222=G222),E222,IF(General!$D$21=\"Off\",E222,IF(OR(F222=G222,N222=E222,L222<0),E222,_xlfn.BETA.INV(RAND(),L222,M222,F222,G222)))),E222)","v":233.06},null,null,{"$f":"I222*$R$207","v":0},"$",null,"Genetic diversity",0,null,null,{"$f":"$R222*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B187","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C187","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D187","v":"No"},{"$f":"'Ecosystem Services (ES)'!F187","v":0},{"$f":"'Ecosystem Services (ES)'!G187","v":0},{"$f":"'Ecosystem Services (ES)'!H187","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E223=0,F223=0,G223=0),(E223=F223),F223=G223),E223,IF(General!$D$21=\"Off\",E223,IF(OR(F223=G223,N223=E223,L223<0),E223,_xlfn.BETA.INV(RAND(),L223,M223,F223,G223)))),E223)","v":0},null,null,{"$f":"I223*$R$207","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B188","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C188","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D188","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F188","v":1114.9000000000001},{"$f":"'Ecosystem Services (ES)'!G188","v":1114.9000000000001},{"$f":"'Ecosystem Services (ES)'!H188","v":1114.9000000000001},null,1114.9000000000001,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1114.8999999999999,{"$f":"IFERROR(IF(OR(AND(E224=0,F224=0,G224=0),(E224=F224),F224=G224),E224,IF(General!$D$21=\"Off\",E224,IF(OR(F224=G224,N224=E224,L224<0),E224,_xlfn.BETA.INV(RAND(),L224,M224,F224,G224)))),E224)","v":1114.9000000000001},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I224*$R$207)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B189","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C189","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D189","v":"No"},{"$f":"'Ecosystem Services (ES)'!F189","v":0},{"$f":"'Ecosystem Services (ES)'!G189","v":0},{"$f":"'Ecosystem Services (ES)'!H189","v":0},null,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E225=0,F225=0,G225=0),(E225=F225),F225=G225),E225,IF(General!$D$21=\"Off\",E225,IF(OR(F225=G225,N225=E225,L225<0),E225,_xlfn.BETA.INV(RAND(),L225,M225,F225,G225)))),E225)","v":0},null,null,{"$f":"I225*$R$207","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B190","v":"Cognitive development "},{"$f":"'Ecosystem Services (ES)'!C190","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D190","v":"No"},{"$f":"'Ecosystem Services (ES)'!F190","v":0},{"$f":"'Ecosystem Services (ES)'!G190","v":0},{"$f":"'Ecosystem Services (ES)'!H190","v":0},null,0,0,0,{"$f":"(N226-E226)/(G226-E226)","v":{"$error":"#DIV/0!"}},{"$f":"6-L226","v":{"$error":"#DIV/0!"}},{"$f":"(F226+(E226*4)+G226)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E226=0,F226=0,G226=0),(E226=F226),F226=G226),E226,IF(General!$D$21=\"Off\",E226,IF(OR(F226=G226,N226=E226,L226<0),E226,_xlfn.BETA.INV(RAND(),L226,M226,F226,G226)))),E226)","v":0},null,null,{"$f":"I226*$R$207","v":0},"$",null,{"$f":"B226","v":"Cognitive development "},{"$f":"SUM(Y226:BU226)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B191","v":"Water purification"},{"$f":"'Ecosystem Services (ES)'!C191","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D191","v":"Yes"},{"$f":"'Ecosystem Services (ES)'!F191","v":0},{"$f":"'Ecosystem Services (ES)'!G191","v":0},{"$f":"'Ecosystem Services (ES)'!H191","v":0},null,{"$f":"IF(O227=0,0,(O227/SUMIFS($K$10:$K$226,$B$10:$B$226,B227,$J$10:$J$226,1)))","v":0},0,{"$f":"IF(D227=\"Yes\",1,0)","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E227=0,F227=0,G227=0),(E227=F227),F227=G227),E227,IF(General!$D$21=\"Off\",E227,IF(OR(F227=G227,N227=E227,L227<0),E227,_xlfn.BETA.INV(RAND(),L227,M227,F227,G227)))),E227)","v":0},null,null,{"$f":"I227*$R$207","v":0},"$",null,{"$f":"B227","v":"Water purification"},{"$f":"SUM(Y227:BU227)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coastal Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y228:BU228)","v":0},null,null,{"$f":"SUM(Y210:Y227)","v":0},{"$f":"SUM(Z210:Z227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'LCCA Model'!B105","v":"Project area"},{"$f":"'LCCA Model'!C105","v":"m2"},{"$f":"'LCCA Model'!D105","v":0},null,null,null,null,{"$f":"D229","v":0},null,null,null,null,null,null,null,"area",{"$f":"I229*Conversions!$B$25","v":0},"hectares"]
[null,{"$f":"'LCCA Model'!B106","v":"Growth of project area per year"},{"$f":"'LCCA Model'!C106","v":"%"},{"$f":"'LCCA Model'!D106","v":0},null,null,null,null,{"$f":"D230","v":0}]
[]
[null,{"$f":"'Ecosystem Services (ES)'!B194","v":"Food"},{"$f":"'Ecosystem Services (ES)'!C194","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D194","v":"No"},{"$f":"'Ecosystem Services (ES)'!F194","v":0},{"$f":"'Ecosystem Services (ES)'!G194","v":0},{"$f":"'Ecosystem Services (ES)'!H194","v":0},null,{"$f":"O232","v":0},null,{"$f":"IF(D232=\"Yes\",1,0)","v":0},{"$f":"(N232-E232)/(G232-E232)","v":{"$error":"#DIV/0!"}},{"$f":"6-L232","v":{"$error":"#DIV/0!"}},{"$f":"(F232+(E232*4)+G232)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E232=0,F232=0,G232=0),(E232=F232),F232=G232),E232,IF(General!$D$21=\"Off\",E232,IF(OR(F232=G232,N232=E232,L232<0),E232,_xlfn.BETA.INV(RAND(),L232,M232,F232,G232)))),E232)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$10=\"No\",I232*$R$229,0)","v":0},"$",null,{"$f":"B232","v":"Food"},{"$f":"SUM(Y232:BU232)","v":0},null,null,{"$f":"$R232*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R232*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R232*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R232*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R232*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B195","v":"Water"},{"$f":"'Ecosystem Services (ES)'!C195","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D195","v":"No"},{"$f":"'Ecosystem Services (ES)'!F195","v":0},{"$f":"'Ecosystem Services (ES)'!G195","v":0},{"$f":"'Ecosystem Services (ES)'!H195","v":0},null,{"$f":"O233","v":0},null,0,{"$f":"(N233-E233)/(G233-E233)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(F233+(E233*4)+G233)/6","v":0},{"$f":"IFERROR(IF(OR(AND(E233=0,F233=0,G233=0),(E233=F233),F233=G233),E233,IF(General!$D$21=\"Off\",E233,IF(OR(F233=G233,N233=E233,L233<0),E233,_xlfn.BETA.INV(RAND(),L233,M233,F233,G233)))),E233)","v":0},null,null,{"$f":"I233*$R$229","v":0},"$",null,"Water",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B196","v":"Raw materials"},{"$f":"'Ecosystem Services (ES)'!C196","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D196","v":"No"},{"$f":"'Ecosystem Services (ES)'!F196","v":0},{"$f":"'Ecosystem Services (ES)'!G196","v":0},{"$f":"'Ecosystem Services (ES)'!H196","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E234=0,F234=0,G234=0),(E234=F234),F234=G234),E234,IF(General!$D$21=\"Off\",E234,IF(OR(F234=G234,N234=E234,L234<0),E234,_xlfn.BETA.INV(RAND(),L234,M234,F234,G234)))),E234)","v":0},null,null,{"$f":"IF('Food-Raw Materials'!$D$23=\"No\",I234*$R$229,0)","v":0},"$",null,"Raw materials",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B197","v":"Genetic resources"},{"$f":"'Ecosystem Services (ES)'!C197","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D197","v":"No"},{"$f":"'Ecosystem Services (ES)'!F197","v":0},{"$f":"'Ecosystem Services (ES)'!G197","v":0},{"$f":"'Ecosystem Services (ES)'!H197","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E235=0,F235=0,G235=0),(E235=F235),F235=G235),E235,IF(General!$D$21=\"Off\",E235,IF(OR(F235=G235,N235=E235,L235<0),E235,_xlfn.BETA.INV(RAND(),L235,M235,F235,G235)))),E235)","v":0},null,null,{"$f":"I235*$R$229","v":0},"$",null,"Genetic resources",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B198","v":"Air quality regulation"},{"$f":"'Ecosystem Services (ES)'!C198","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D198","v":"No"},{"$f":"'Ecosystem Services (ES)'!F198","v":0},{"$f":"'Ecosystem Services (ES)'!G198","v":0},{"$f":"'Ecosystem Services (ES)'!H198","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E236=0,F236=0,G236=0),(E236=F236),F236=G236),E236,IF(General!$D$21=\"Off\",E236,IF(OR(F236=G236,N236=E236,L236<0),E236,_xlfn.BETA.INV(RAND(),L236,M236,F236,G236)))),E236)","v":0},null,null,{"$f":"I236*$R$229","v":0},"$",null,"Air quality regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B199","v":"Climate regulation"},{"$f":"'Ecosystem Services (ES)'!C199","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D199","v":"No"},{"$f":"'Ecosystem Services (ES)'!F199","v":0},{"$f":"'Ecosystem Services (ES)'!G199","v":0},{"$f":"'Ecosystem Services (ES)'!H199","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E237=0,F237=0,G237=0),(E237=F237),F237=G237),E237,IF(General!$D$21=\"Off\",E237,IF(OR(F237=G237,N237=E237,L237<0),E237,_xlfn.BETA.INV(RAND(),L237,M237,F237,G237)))),E237)","v":0},null,null,{"$f":"I237*$R$229","v":0},"$",null,"Climate regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B200","v":"Disturbance moderation"},{"$f":"'Ecosystem Services (ES)'!C200","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D200","v":"No"},{"$f":"'Ecosystem Services (ES)'!F200","v":0},{"$f":"'Ecosystem Services (ES)'!G200","v":0},{"$f":"'Ecosystem Services (ES)'!H200","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E238=0,F238=0,G238=0),(E238=F238),F238=G238),E238,IF(General!$D$21=\"Off\",E238,IF(OR(F238=G238,N238=E238,L238<0),E238,_xlfn.BETA.INV(RAND(),L238,M238,F238,G238)))),E238)","v":0},null,null,{"$f":"IF(General!$D$32=\"No\",I238*$R$229,0)","v":0},"$",null,"Disturbance moderation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B201","v":"Water flow regulation"},{"$f":"'Ecosystem Services (ES)'!C201","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D201","v":"No"},{"$f":"'Ecosystem Services (ES)'!F201","v":0},{"$f":"'Ecosystem Services (ES)'!G201","v":0},{"$f":"'Ecosystem Services (ES)'!H201","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E239=0,F239=0,G239=0),(E239=F239),F239=G239),E239,IF(General!$D$21=\"Off\",E239,IF(OR(F239=G239,N239=E239,L239<0),E239,_xlfn.BETA.INV(RAND(),L239,M239,F239,G239)))),E239)","v":0},null,null,{"$f":"IF(General!$D$31=\"No\",I239*$R$229,0)","v":0},"$",null,"Water flow regulation",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B202","v":"Waste treatment"},{"$f":"'Ecosystem Services (ES)'!C202","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D202","v":"No"},{"$f":"'Ecosystem Services (ES)'!F202","v":0},{"$f":"'Ecosystem Services (ES)'!G202","v":0},{"$f":"'Ecosystem Services (ES)'!H202","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E240=0,F240=0,G240=0),(E240=F240),F240=G240),E240,IF(General!$D$21=\"Off\",E240,IF(OR(F240=G240,N240=E240,L240<0),E240,_xlfn.BETA.INV(RAND(),L240,M240,F240,G240)))),E240)","v":0},null,null,{"$f":"I240*$R$229","v":0},"$",null,"Waste treatment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B203","v":"Erosion prevention"},{"$f":"'Ecosystem Services (ES)'!C203","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D203","v":"No"},{"$f":"'Ecosystem Services (ES)'!F203","v":0},{"$f":"'Ecosystem Services (ES)'!G203","v":0},{"$f":"'Ecosystem Services (ES)'!H203","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E241=0,F241=0,G241=0),(E241=F241),F241=G241),E241,IF(General!$D$21=\"Off\",E241,IF(OR(F241=G241,N241=E241,L241<0),E241,_xlfn.BETA.INV(RAND(),L241,M241,F241,G241)))),E241)","v":0},null,null,{"$f":"IF(General!$D$30=\"No\",I241*$R$229,0)","v":0},"$",null,"Erosion prevention",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B204","v":"Soil fertility maintenance"},{"$f":"'Ecosystem Services (ES)'!C204","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D204","v":"No"},{"$f":"'Ecosystem Services (ES)'!F204","v":0},{"$f":"'Ecosystem Services (ES)'!G204","v":0},{"$f":"'Ecosystem Services (ES)'!H204","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E242=0,F242=0,G242=0),(E242=F242),F242=G242),E242,IF(General!$D$21=\"Off\",E242,IF(OR(F242=G242,N242=E242,L242<0),E242,_xlfn.BETA.INV(RAND(),L242,M242,F242,G242)))),E242)","v":0},null,null,{"$f":"I242*$R$229","v":0},"$",null,"Soil fertility maintenance",0,null,null,{"$f":"$R242*Y$5*Y$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R242*AI$5*AI$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R242*AS$5*AS$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R242*BC$5*BC$289","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$R242*BM$5*BM$289","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B205","v":"Maintenance of migratory species life cycles "},{"$f":"'Ecosystem Services (ES)'!C205","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D205","v":"No"},{"$f":"'Ecosystem Services (ES)'!F205","v":0},{"$f":"'Ecosystem Services (ES)'!G205","v":0},{"$f":"'Ecosystem Services (ES)'!H205","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E243=0,F243=0,G243=0),(E243=F243),F243=G243),E243,IF(General!$D$21=\"Off\",E243,IF(OR(F243=G243,N243=E243,L243<0),E243,_xlfn.BETA.INV(RAND(),L243,M243,F243,G243)))),E243)","v":0},null,null,{"$f":"I243*$R$229","v":0},"$",null,"Maintenance of migratory species life cycles ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B206","v":"Genetic diversity"},{"$f":"'Ecosystem Services (ES)'!C206","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D206","v":"No"},{"$f":"'Ecosystem Services (ES)'!F206","v":0},{"$f":"'Ecosystem Services (ES)'!G206","v":0},{"$f":"'Ecosystem Services (ES)'!H206","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E244=0,F244=0,G244=0),(E244=F244),F244=G244),E244,IF(General!$D$21=\"Off\",E244,IF(OR(F244=G244,N244=E244,L244<0),E244,_xlfn.BETA.INV(RAND(),L244,M244,F244,G244)))),E244)","v":0},null,null,{"$f":"I244*$R$229","v":0},"$",null,"Genetic diversity",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B207","v":"Aesthetic information"},{"$f":"'Ecosystem Services (ES)'!C207","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D207","v":"No"},{"$f":"'Ecosystem Services (ES)'!F207","v":0},{"$f":"'Ecosystem Services (ES)'!G207","v":0},{"$f":"'Ecosystem Services (ES)'!H207","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E245=0,F245=0,G245=0),(E245=F245),F245=G245),E245,IF(General!$D$21=\"Off\",E245,IF(OR(F245=G245,N245=E245,L245<0),E245,_xlfn.BETA.INV(RAND(),L245,M245,F245,G245)))),E245)","v":0},null,null,{"$f":"I245*$R$229","v":0},"$",null,"Aesthetic information",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B208","v":"Recreational tourism "},{"$f":"'Ecosystem Services (ES)'!C208","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D208","v":"No"},{"$f":"'Ecosystem Services (ES)'!F208","v":0},{"$f":"'Ecosystem Services (ES)'!G208","v":0},{"$f":"'Ecosystem Services (ES)'!H208","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E246=0,F246=0,G246=0),(E246=F246),F246=G246),E246,IF(General!$D$21=\"Off\",E246,IF(OR(F246=G246,N246=E246,L246<0),E246,_xlfn.BETA.INV(RAND(),L246,M246,F246,G246)))),E246)","v":0},null,null,{"$f":"IF('Recreation, amenity model'!$I$5=\"Yes\",0,I246*$R$229)","v":0},"$",null,"Recreational tourism ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Ecosystem Services (ES)'!B209","v":"Inspiration for culture "},{"$f":"'Ecosystem Services (ES)'!C209","v":"$/ha"},{"$f":"'Ecosystem Services (ES)'!D209","v":"No"},{"$f":"'Ecosystem Services (ES)'!F209","v":0},{"$f":"'Ecosystem Services (ES)'!G209","v":0},{"$f":"'Ecosystem Services (ES)'!H209","v":0},null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(IF(OR(AND(E247=0,F247=0,G247=0),(E247=F247),F247=G247),E247,IF(General!$D$21=\"Off\",E247,IF(OR(F247=G247,N247=E247,L247<0),E247,_xlfn.BETA.INV(RAND(),L247,M247,F247,G247)))),E247)","v":0},null,null,{"$f":"I247*$R$229","v":0},"$",null,"Inspiration for culture ",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y249:BU249)","v":0},null,null,{"$f":"SUM(Y232:Y247)","v":0},{"$f":"SUM(Z232:Z247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV",{"$f":"SUM(Y252:BU252)","v":0},null,"Annual cashflows ",{"$f":"Y57+Y83+Y111+Y135+Y159+Y182+Y205+Y228+Y249","v":0},{"$f":"Z57+Z83+Z111+Z135+Z159+Z182+Z205+Z228+Z249+Z31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food",null,null,null,null,{"$f":"SUMIF($U$10:$V$247,Q253,$V$10:$V$247)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raw materials",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genetic resources",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality regulation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Climate regulation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance moderation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water flow regulation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste treatment",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erosion prevention",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil fertility maintenance",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance of migratory species life cycles ",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genetic diversity",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aesthetic information",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreational tourism ",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inspiration for culture ",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raw materials",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genetic resources",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality regulation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Climate regulation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance moderation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water flow regulation",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste treatment",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erosion prevention",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil fertility maintenance",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance of migratory species life cycles ",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genetic diversity",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aesthetic information",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreational tourism ",null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inspiration for culture ",null,null,null,null,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount factor",{"$f":"1/((1+General!$D$20)^(Y$3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(Z$3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(AA$3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(AB$3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(AC$3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(AD$3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(AE$3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AF$3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AG$3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AH$3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AI$3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AJ$3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AK$3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AL$3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AM$3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AN$3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AO$3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AP$3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AQ$3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AR$3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AS$3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AT$3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AU$3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AV$3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AW$3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AX$3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AY$3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AZ$3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(BA$3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(BB$3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(BC$3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(BD$3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(BE$3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BF$3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BG$3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BH$3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BI$3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BJ$3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BK$3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BL$3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BM$3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BN$3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BO$3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BP$3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BQ$3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BR$3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BS$3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BT$3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BU$3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BV$3-General!$D$19))","v":9.3262183373376445E+25},{"$f":"1/((1+General!$D$20)^(BW$3-General!$D$19))","v":9.3262183373376445E+25}]

{"sheet":"Fisheries Model","index":19,"n_rows":86,"n_cols":67,"rows_kept":86,"cut":false,"hidden":false,"merged":[[28,7,28,10],[29,7,29,10],[22,7,22,10],[23,7,23,10],[24,7,24,10],[25,7,25,10],[26,7,26,10],[18,7,18,10],[19,7,19,10],[20,7,20,10],[21,7,21,10],[27,7,27,10],[13,7,13,10],[14,7,14,10],[15,7,15,10],[16,7,16,10],[17,7,17,10],[0,1,0,6],[3,3,3,6],[10,7,10,10],[11,7,11,10],[12,7,12,10]]}
[]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Expected Value",null,"Alpha","Beta","Distribution Parameter 3","Expected Value "]
[null,{"$f":"General!B12","v":"Country"},{"$f":"General!C12","v":"text"},{"$f":"General!D12","v":"Mexico"}]
[]
[null,{"$f":"Fisheries!B13","v":"Project area mangroves"},{"$f":"Fisheries!C13","v":"m2"},{"$f":"Fisheries!D13","v":0},{"$f":"Fisheries!E13","v":0},{"$f":"Fisheries!F13","v":0},{"$f":"L6","v":0},null,{"$f":"(K6-E6)/(F6-E6)","v":{"$error":"#DIV/0!"}},{"$f":"6-I6","v":{"$error":"#DIV/0!"}},{"$f":"(E6+4*D6+F6)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D6,IF(OR(E6=F6,AND(E6=D6,F6=D6)),D6,_xlfn.BETA.INV(RAND(),I6,J6,E6,F6)))","v":0}]
[null,{"$f":"Fisheries!B14","v":"Project area  seagrass"},{"$f":"Fisheries!C14","v":"m2"},{"$f":"Fisheries!D14","v":0},{"$f":"Fisheries!E14","v":0},{"$f":"Fisheries!F14","v":0},{"$f":"L7","v":0},null,{"$f":"(K7-E7)/(F7-E7)","v":{"$error":"#DIV/0!"}},{"$f":"6-I7","v":{"$error":"#DIV/0!"}},{"$f":"(E7+4*D7+F7)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D7,IF(OR(E7=F7,AND(E7=D7,F7=D7)),D7,_xlfn.BETA.INV(RAND(),I7,J7,E7,F7)))","v":0}]
[null,{"$f":"Fisheries!B15","v":"Project area coral reef"},{"$f":"Fisheries!C15","v":"m2"},{"$f":"Fisheries!D15","v":0},{"$f":"Fisheries!E15","v":0},{"$f":"Fisheries!F15","v":0},{"$f":"L8","v":0},null,{"$f":"(K8-E8)/(F8-E8)","v":{"$error":"#DIV/0!"}},{"$f":"6-I8","v":{"$error":"#DIV/0!"}},{"$f":"(E8+4*D8+F8)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D8,IF(OR(E8=F8,AND(E8=D8,F8=D8)),D8,_xlfn.BETA.INV(RAND(),I8,J8,E8,F8)))","v":0}]
[null,{"$f":"Fisheries!B16","v":"Number of families affected by project"},{"$f":"Fisheries!C16","v":"#"},{"$f":"Fisheries!D16","v":0},{"$f":"Fisheries!E16","v":0},{"$f":"Fisheries!F16","v":0},{"$f":"L9","v":0},null,{"$f":"(K9-E9)/(F9-E9)","v":{"$error":"#DIV/0!"}},{"$f":"6-I9","v":{"$error":"#DIV/0!"}},{"$f":"(E9+4*D9+F9)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D9,IF(OR(E9=F9,AND(E9=D9,F9=D9)),D9,_xlfn.BETA.INV(RAND(),I9,J9,E9,F9)))","v":0}]
[]
[null,{"$f":"Fisheries!B22","v":"ASFIS species"},{"$f":"Fisheries!C22","v":"Category"},{"$f":"Fisheries!D22","v":"Average weight (kgs)"},{"$f":"Fisheries!E22","v":"Weight source"},{"$f":"Fisheries!F22","v":"Market Price ($USD/tonne)"},{"$f":"Fisheries!G22","v":"Protein (g/100g)"},{"$f":"Fisheries!H22","v":"Protein Source"}]
[1,{"$f":"Fisheries!B23","v":"Atlantic seabob"},{"$f":"Fisheries!C23","v":"Shrimp"},{"$f":"Fisheries!D23","v":3.2473076923076924E-2},{"$f":"Fisheries!E23","v":"Average of Whiteleg shrimp & Northern brown shrimp"},{"$f":"Fisheries!F23","v":7.3497296370000003},{"$f":"Fisheries!G23","v":20.100000000000001},{"$f":"Fisheries!H23","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"},null,null,null,null,"Variable","NPV",null,"Duration",{"$f":"'Scheduling Calcs'!C14","v":0},{"$f":"'Scheduling Calcs'!D14","v":1},{"$f":"'Scheduling Calcs'!E14","v":2},{"$f":"'Scheduling Calcs'!F14","v":3},{"$f":"'Scheduling Calcs'!G14","v":4},{"$f":"'Scheduling Calcs'!H14","v":5},{"$f":"'Scheduling Calcs'!I14","v":6},{"$f":"'Scheduling Calcs'!J14","v":7},{"$f":"'Scheduling Calcs'!K14","v":8},{"$f":"'Scheduling Calcs'!L14","v":9},{"$f":"'Scheduling Calcs'!M14","v":10},{"$f":"'Scheduling Calcs'!N14","v":11},{"$f":"'Scheduling Calcs'!O14","v":12},{"$f":"'Scheduling Calcs'!P14","v":13},{"$f":"'Scheduling Calcs'!Q14","v":14},{"$f":"'Scheduling Calcs'!R14","v":15},{"$f":"'Scheduling Calcs'!S14","v":16},{"$f":"'Scheduling Calcs'!T14","v":17},{"$f":"'Scheduling Calcs'!U14","v":18},{"$f":"'Scheduling Calcs'!V14","v":19},{"$f":"'Scheduling Calcs'!W14","v":20},{"$f":"'Scheduling Calcs'!X14","v":21},{"$f":"'Scheduling Calcs'!Y14","v":22},{"$f":"'Scheduling Calcs'!Z14","v":23},{"$f":"'Scheduling Calcs'!AA14","v":24},{"$f":"'Scheduling Calcs'!AB14","v":25},{"$f":"'Scheduling Calcs'!AC14","v":26},{"$f":"'Scheduling Calcs'!AD14","v":27},{"$f":"'Scheduling Calcs'!AE14","v":28},{"$f":"'Scheduling Calcs'!AF14","v":29},{"$f":"'Scheduling Calcs'!AG14","v":30},{"$f":"'Scheduling Calcs'!AH14","v":31},{"$f":"'Scheduling Calcs'!AI14","v":32},{"$f":"'Scheduling Calcs'!AJ14","v":33},{"$f":"'Scheduling Calcs'!AK14","v":34},{"$f":"'Scheduling Calcs'!AL14","v":35},{"$f":"'Scheduling Calcs'!AM14","v":36},{"$f":"'Scheduling Calcs'!AN14","v":37},{"$f":"'Scheduling Calcs'!AO14","v":38},{"$f":"'Scheduling Calcs'!AP14","v":39},{"$f":"'Scheduling Calcs'!AQ14","v":40},{"$f":"'Scheduling Calcs'!AR14","v":41},{"$f":"'Scheduling Calcs'!AS14","v":42},{"$f":"'Scheduling Calcs'!AT14","v":43},{"$f":"'Scheduling Calcs'!AU14","v":44},{"$f":"'Scheduling Calcs'!AV14","v":45},{"$f":"'Scheduling Calcs'!AW14","v":46},{"$f":"'Scheduling Calcs'!AX14","v":47},{"$f":"'Scheduling Calcs'!AY14","v":48},{"$f":"'Scheduling Calcs'!AZ14","v":49},{"$f":"'Scheduling Calcs'!BA14","v":50}]
[{"$f":"A12+1","v":2},{"$f":"Fisheries!B24","v":"Cachama"},{"$f":"Fisheries!C24","v":"Freshwater"},{"$f":"Fisheries!D24","v":40},{"$f":"Fisheries!E24","v":"https://www.fishbase.se/summary/263"},{"$f":"Fisheries!F24","v":2.162683532},{"$f":"Fisheries!G24","v":17.5},{"$f":"Fisheries!H24","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/171960/nutrients"},null,null,null,null,"Fishery Benefits Coral Reefs",{"$f":"SUM(Q17:BO17)","v":0},null,"Year",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[3,{"$f":"Fisheries!B25","v":"Whiteleg shrimp"},{"$f":"Fisheries!C25","v":"Shrimp"},{"$f":"Fisheries!D25","v":3.2500000000000001E-2},{"$f":"Fisheries!E25","v":"https://www.fao.org/fishery/en/culturedspecies/penaeus_vannamei/en"},{"$f":"Fisheries!F25","v":7.3497296370000003},{"$f":"Fisheries!G25","v":20.100000000000001},{"$f":"Fisheries!H25","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"},null,null,null,null,"Fishery Benefits SeaGrass",{"$f":"SUM(Q18:BO18)","v":0},null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[4,{"$f":"Fisheries!B26","v":"Yellowfin tuna"},{"$f":"Fisheries!C26","v":"Tuna"},{"$f":"Fisheries!D26","v":200},{"$f":"Fisheries!E26","v":"https://www.fishbase.se/summary/143"},{"$f":"Fisheries!F26","v":3.376246079},{"$f":"Fisheries!G26","v":24.4},{"$f":"Fisheries!H26","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175159/nutrients"},null,null,null,null,"Fishery Benefits Mangroves",{"$f":"SUM(Q19:BO19)","v":0},null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[5,{"$f":"Fisheries!B27","v":"Bigeye tuna"},{"$f":"Fisheries!C27","v":"Tuna"},{"$f":"Fisheries!D27","v":210},{"$f":"Fisheries!E27","v":"https://www.fishbase.se/summary/146"},{"$f":"Fisheries!F27","v":3.376246079},{"$f":"Fisheries!G27","v":23.2},{"$f":"Fisheries!H27","v":"Average of Yellowfin tuna & Skipjack tuna"}]
[6,{"$f":"Fisheries!B28","v":"Southern red snapper"},{"$f":"Fisheries!C28","v":"Snapper"},{"$f":"Fisheries!D28","v":10},{"$f":"Fisheries!E28","v":"https://www.fishbase.se/summary/171"},{"$f":"Fisheries!F28","v":5.0842145700000003},{"$f":"Fisheries!G28","v":20.5},{"$f":"Fisheries!H28","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/173698/nutrients"},null,null,null,null,"Total",{"$f":"SUM(N13:N15)","v":0},null,"Fishery Benefits Coral Reefs",{"$f":"$C$61*Q15*Q$23","v":0},{"$f":"$C$61*R15*R$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$f":"Fisheries!B29","v":"Swordfish"},{"$f":"Fisheries!C29","v":"Swordfish"},{"$f":"Fisheries!D29","v":650},{"$f":"Fisheries!E29","v":"https://www.fishbase.se/summary/226"},{"$f":"Fisheries!F29","v":2.790744128},{"$f":"Fisheries!G29","v":19.7},{"$f":"Fisheries!H29","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/173703/nutrients"},null,null,null,null,null,null,null,"Fishery Benefits SeaGrass",{"$f":"$C71*Q$15*Q$23","v":0},{"$f":"$C71*R$15*R$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"Fisheries!B30","v":"King mackerel"},{"$f":"Fisheries!C30","v":"Mackerel"},{"$f":"Fisheries!D30","v":45},{"$f":"Fisheries!E30","v":"https://www.fishbase.se/summary/120"},{"$f":"Fisheries!F30","v":2.0382313430000001},{"$f":"Fisheries!G30","v":20.3},{"$f":"Fisheries!H30","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175122/nutrients"},null,null,null,null,null,null,null,"Fishery Benefits Mangroves",{"$f":"$C$81*Q15*Q$23","v":0},{"$f":"$C$81*R15*R$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"Fisheries!B31","v":"Skipjack tuna"},{"$f":"Fisheries!C31","v":"Tuna"},{"$f":"Fisheries!D31","v":34.5},{"$f":"Fisheries!E31","v":"https://www.fishbase.se/summary/107"},{"$f":"Fisheries!F31","v":3.376246079},{"$f":"Fisheries!G31","v":22},{"$f":"Fisheries!H31","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175156/nutrients"}]
[10,{"$f":"Fisheries!B32","v":"Rainbow trout"},{"$f":"Fisheries!C32","v":"Trout"},{"$f":"Fisheries!D32","v":25.4},{"$f":"Fisheries!E32","v":"https://www.fishbase.se/summary/239"},{"$f":"Fisheries!F32","v":1.808575262},{"$f":"Fisheries!G32","v":20.5},{"$f":"Fisheries!H32","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175154/nutrients"},null,null,null,null,null,null,null,"Annual cashflows",{"$f":"SUM(Q17:Q19)","v":0},{"$f":"SUM(R17:R19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"Fisheries!B33","v":"Serra Spanish mackerel"},{"$f":"Fisheries!C33","v":"Mackerel"},{"$f":"Fisheries!D33","v":6.7},{"$f":"Fisheries!E33","v":"https://www.fishbase.se/summary/119"},{"$f":"Fisheries!F33","v":2.0382313430000001},{"$f":"Fisheries!G33","v":19.3},{"$f":"Fisheries!H33","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/173673/nutrients"}]
[12,{"$f":"Fisheries!B34","v":"Nile tilapia"},{"$f":"Fisheries!C34","v":"Tilapia"},{"$f":"Fisheries!D34","v":4.3},{"$f":"Fisheries!E34","v":"https://www.fishbase.se/summary/2"},{"$f":"Fisheries!F34","v":3.5172172960000001},{"$f":"Fisheries!G34","v":20.100000000000001},{"$f":"Fisheries!H34","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175176/nutrients"},null,null,null,null,null,null,null,"Discount factor",{"$f":"1/((1+General!$D$20)^(Q$13-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(R$13-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(S$13-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(T$13-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(U$13-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(V$13-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(W$13-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(X$13-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(Y$13-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(Z$13-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AA$13-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AB$13-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AC$13-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AD$13-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AE$13-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AF$13-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AG$13-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AH$13-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AI$13-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AJ$13-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AK$13-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AL$13-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AM$13-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AN$13-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AO$13-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AP$13-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AQ$13-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AR$13-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AS$13-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AT$13-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AU$13-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AV$13-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AW$13-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(AX$13-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(AY$13-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(AZ$13-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BA$13-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BB$13-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BC$13-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BD$13-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BE$13-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BF$13-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BG$13-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BH$13-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BI$13-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BJ$13-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BK$13-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BL$13-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BM$13-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BN$13-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BO$13-General!$D$19))","v":8.6520177845670379}]
[13,{"$f":"Fisheries!B35","v":"Brazilian sardinella"},{"$f":"Fisheries!C35","v":"Sardine"},{"$f":"Fisheries!D35","v":0.24062500000000001},{"$f":"Fisheries!E35","v":"https://www.fishbase.se/summary/1505\nhttps://www.fishbase.se/summary/1478\nhttps://www.fishbase.se/summary/1523\nhttps://www.fishbase.se/summary/1043\nhttps://www.fishbase.se/summary/1486"},{"$f":"Fisheries!F35","v":1.5732926190000001},{"$f":"Fisheries!G35","v":24.6},{"$f":"Fisheries!H35","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/2341708/nutrients"}]
[14,{"$f":"Fisheries!B36","v":"Whitemouth croaker"},{"$f":"Fisheries!C36","v":"Croaker"},{"$f":"Fisheries!D36","v":5.5300000000000002E-2},{"$f":"Fisheries!E36","v":"https://www.fishbase.se/summary/7620"},{"$f":"Fisheries!F36","v":1.804821257},{"$f":"Fisheries!G36","v":17.8},{"$f":"Fisheries!H36","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/174192/nutrients"}]
[15,{"$f":"Fisheries!B37","v":"Tambacu, hybrid"},{"$f":"Fisheries!C37","v":"Freshwater"},{"$f":"Fisheries!D37","v":0.31874999999999998},{"$f":"Fisheries!E37","v":"https://www.fishbase.se/summary/SpeciesSummary.php?ID=23429&AT=Tambacu\nhttps://www.fishbase.se/summary/SpeciesSummary.php?ID=52621&AT=Tambacu"},{"$f":"Fisheries!F37","v":2.162683532},{"$f":"Fisheries!G37","v":17.5},{"$f":"Fisheries!H37","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/171960/nutrients"}]
[16,{"$f":"Fisheries!B38","v":"Common carp"},{"$f":"Fisheries!C38","v":"Carp"},{"$f":"Fisheries!D38","v":40.1},{"$f":"Fisheries!E38","v":"https://www.fishbase.se/summary/1450"},{"$f":"Fisheries!F38","v":0.38},{"$f":"Fisheries!G38","v":17.8},{"$f":"Fisheries!H38","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/171952/nutrients"}]
[17,{"$f":"Fisheries!B39","v":"Blue crab"},{"$f":"Fisheries!C39","v":"Crab"},{"$f":"Fisheries!D39","v":0.15117157974300829},{"$f":"Fisheries!E39","v":"https://www.fisheries.noaa.gov/species/blue-crab"},{"$f":"Fisheries!F39","v":6.3296796579999999},{"$f":"Fisheries!G39","v":18.100000000000001},{"$f":"Fisheries!H39","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/174204/nutrients"}]
[18,{"$f":"Fisheries!B40","v":"Northern brown shrimp"},{"$f":"Fisheries!C40","v":"Shrimp"},{"$f":"Fisheries!D40","v":3.2446153846153847E-2},{"$f":"Fisheries!E40","v":"https://www.reabic.net/journals/bir/2021/2/BIR_2021_Abdulrraziq_etal.pdf"},{"$f":"Fisheries!F40","v":7.3497296370000003},{"$f":"Fisheries!G40","v":20.100000000000001},{"$f":"Fisheries!H40","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[19,{"$f":"Fisheries!B41","v":"Atlantic Spanish mackerel"},{"$f":"Fisheries!C41","v":"Mackerel"},{"$f":"Fisheries!D41","v":5.9},{"$f":"Fisheries!E41","v":"https://www.fishbase.se/summary/126"},{"$f":"Fisheries!F41","v":2.0382313430000001},{"$f":"Fisheries!G41","v":18.600000000000001},{"$f":"Fisheries!H41","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175119/nutrients"}]
[20,{"$f":"Fisheries!B42","v":"Whitebelly prawn"},{"$f":"Fisheries!C42","v":"Shrimp"},{"$f":"Fisheries!D42","v":3.2473076923076924E-2},{"$f":"Fisheries!E42","v":"Average of Whiteleg shrimp & Northern brown shrimp"},{"$f":"Fisheries!F42","v":7.3497296370000003},{"$f":"Fisheries!G42","v":20.100000000000001},{"$f":"Fisheries!H42","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[21,{"$f":"Fisheries!B43","v":"Brazilian codling"},{"$f":"Fisheries!C43","v":"Cod, hake, haddock"},{"$f":"Fisheries!D43","v":0},{"$f":"Fisheries!E43","v":0},{"$f":"Fisheries!F43","v":2.8419936824307119},{"$f":"Fisheries!G43","v":20.100000000000001},{"$f":"Fisheries!H43","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[22,{"$f":"Fisheries!B44","v":"Brazilian codling"},{"$f":"Fisheries!C44","v":"Cod, hake, haddock"},{"$f":"Fisheries!D44","v":0},{"$f":"Fisheries!E44","v":0},{"$f":"Fisheries!F44","v":2.8419936824307119},{"$f":"Fisheries!G44","v":20.100000000000001},{"$f":"Fisheries!H44","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[23,{"$f":"Fisheries!B45","v":"Brazilian codling"},{"$f":"Fisheries!C45","v":"Cod, hake, haddock"},{"$f":"Fisheries!D45","v":0},{"$f":"Fisheries!E45","v":0},{"$f":"Fisheries!F45","v":2.8419936824307119},{"$f":"Fisheries!G45","v":20.100000000000001},{"$f":"Fisheries!H45","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[24,{"$f":"Fisheries!B46","v":"Brazilian codling"},{"$f":"Fisheries!C46","v":"Cod, hake, haddock"},{"$f":"Fisheries!D46","v":0},{"$f":"Fisheries!E46","v":0},{"$f":"Fisheries!F46","v":2.8419936824307119},{"$f":"Fisheries!G46","v":20.100000000000001},{"$f":"Fisheries!H46","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[25,{"$f":"Fisheries!B47","v":"Brazilian codling"},{"$f":"Fisheries!C47","v":"Cod, hake, haddock"},{"$f":"Fisheries!D47","v":0},{"$f":"Fisheries!E47","v":0},{"$f":"Fisheries!F47","v":2.8419936824307119},{"$f":"Fisheries!G47","v":20.100000000000001},{"$f":"Fisheries!H47","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[26,{"$f":"Fisheries!B48","v":"Brazilian codling"},{"$f":"Fisheries!C48","v":"Cod, hake, haddock"},{"$f":"Fisheries!D48","v":0},{"$f":"Fisheries!E48","v":0},{"$f":"Fisheries!F48","v":2.8419936824307119},{"$f":"Fisheries!G48","v":20.100000000000001},{"$f":"Fisheries!H48","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[27,{"$f":"Fisheries!B49","v":"Brazilian codling"},{"$f":"Fisheries!C49","v":"Cod, hake, haddock"},{"$f":"Fisheries!D49","v":0},{"$f":"Fisheries!E49","v":0},{"$f":"Fisheries!F49","v":2.8419936824307119},{"$f":"Fisheries!G49","v":20.100000000000001},{"$f":"Fisheries!H49","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[28,{"$f":"Fisheries!B50","v":"Brazilian codling"},{"$f":"Fisheries!C50","v":"Cod, hake, haddock"},{"$f":"Fisheries!D50","v":0},{"$f":"Fisheries!E50","v":0},{"$f":"Fisheries!F50","v":2.8419936824307119},{"$f":"Fisheries!G50","v":20.100000000000001},{"$f":"Fisheries!H50","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[29,{"$f":"Fisheries!B51","v":"Brazilian codling"},{"$f":"Fisheries!C51","v":"Cod, hake, haddock"},{"$f":"Fisheries!D51","v":0},{"$f":"Fisheries!E51","v":0},{"$f":"Fisheries!F51","v":2.8419936824307119},{"$f":"Fisheries!G51","v":20.100000000000001},{"$f":"Fisheries!H51","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[30,{"$f":"Fisheries!B52","v":"Brazilian codling"},{"$f":"Fisheries!C52","v":"Cod, hake, haddock"},{"$f":"Fisheries!D52","v":0},{"$f":"Fisheries!E52","v":0},{"$f":"Fisheries!F52","v":2.8419936824307119},{"$f":"Fisheries!G52","v":20.100000000000001},{"$f":"Fisheries!H52","v":"https://fdc.nal.usda.gov/fdc-app.html#/food-details/175179/nutrients"}]
[]
[null,"Calculations "]
[null,"Variable","Value","Unit"]
[null,"Country",{"$f":"D4","v":"Mexico"}]
[null,"Reef size",{"$f":"G8","v":0},"m3"]
[null,"Sea grass area ",{"$f":"G7","v":0},"m2"]
[null,"Mangrove area",{"$f":"G6*Conversions!B25","v":0},"ha"]
[null,"Fish population increase",{"$f":"C46*'Fish spawning'!$K$11","v":0},"individuals / species (coral reef)"]
[null,"Fish population increase",0.98,"kg per sqm / year (seagrass)"]
[null,"Fish & Crab increase ",{"$f":"'Fish spawning'!I41","v":1.1911564114968969},"tons/ha","tons into kgs ",1016]
[]
[]
[null,null,{"$f":"1","v":1},{"$f":"C54+1","v":2},{"$f":"D54+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Unit"]
[null,"Name",{"$f":"TRANSPOSE($B$12:$B$41)","v":"Atlantic seabob"},"Cachama","Whiteleg shrimp","Yellowfin tuna","Bigeye tuna","Southern red snapper","Swordfish","King mackerel","Skipjack tuna","Rainbow trout","Serra Spanish mackerel","Nile tilapia","Brazilian sardinella","Whitemouth croaker","Tambacu, hybrid","Common carp","Blue crab","Northern brown shrimp","Atlantic Spanish mackerel","Whitebelly prawn","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling"]
[null,"Coral Reefs"]
[null,"Individual fish weight",{"$f":"VLOOKUP(C$55,$B$11:$H$41,3,0)","v":3.2473076923076924E-2},{"$f":"VLOOKUP(D$55,$B$11:$H$41,3,0)","v":40},3.2500000000000001E-2,200,210,10,650,45,34.5,25.4,6.7,4.3,0.24062500000000001,5.5300000000000002E-2,0.31874999999999998,40.1,0.15117157974300829,3.2446153846153847E-2,5.9,3.2473076923076924E-2,0,0,0,0,0,0,0,0,0,0,"kgs"]
[null,"Fish population increase",{"$f":"C57*$C$49","v":0},{"$f":"D57*$C$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"kgs"]
[null,"Market price",{"$f":"VLOOKUP(C$55,$B$12:$H$41,5,0)","v":7.3497296370000003},{"$f":"VLOOKUP(D$55,$B$12:$H$41,5,0)","v":2.162683532},7.3497296370000003,3.376246079,3.376246079,5.0842145700000003,2.790744128,2.0382313430000001,3.376246079,1.808575262,2.0382313430000001,3.5172172960000001,1.5732926190000001,1.804821257,2.162683532,0.38,6.3296796579999999,7.3497296370000003,2.0382313430000001,7.3497296370000003,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,"$/kg"]
[null,"Fish benefit",{"$f":"C58*C59","v":0},{"$f":"D58*D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"$"]
[null,"Total fish benefit",{"$f":"SUM(C60:AF60)","v":0}]
[]
[]
[null,null,{"$f":"1","v":1},{"$f":"C64+1","v":2},{"$f":"D64+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Unit"]
[null,"Name",{"$f":"TRANSPOSE($B$12:$B$41)","v":"Atlantic seabob"},"Cachama","Whiteleg shrimp","Yellowfin tuna","Bigeye tuna","Southern red snapper","Swordfish","King mackerel","Skipjack tuna","Rainbow trout","Serra Spanish mackerel","Nile tilapia","Brazilian sardinella","Whitemouth croaker","Tambacu, hybrid","Common carp","Blue crab","Northern brown shrimp","Atlantic Spanish mackerel","Whitebelly prawn","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling"]
[null,"Sea Grass"]
[null,"Individual fish weight",{"$f":"VLOOKUP(C$55,$B$11:$H$41,3,0)","v":3.2473076923076924E-2},{"$f":"VLOOKUP(D$55,$B$11:$H$41,3,0)","v":40},3.2500000000000001E-2,200,210,10,650,45,34.5,25.4,6.7,4.3,0.24062500000000001,5.5300000000000002E-2,0.31874999999999998,40.1,0.15117157974300829,3.2446153846153847E-2,5.9,3.2473076923076924E-2,0,0,0,0,0,0,0,0,0,0,"kgs"]
[null,"Fish population increase",{"$f":"$C$50*$C$47","v":0},{"$f":"$C$50*$C$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"kgs"]
[null,"Market price (USD per kg)",{"$f":"VLOOKUP(C$55,$B$12:$H$41,5,0)/$F$51","v":7.233985863188977E-3},{"$f":"VLOOKUP(D$55,$B$12:$H$41,5,0)/$F$51","v":2.1286255236220471E-3},7.233985863188977E-3,3.3230768494094489E-3,3.3230768494094489E-3,5.0041481988188979E-3,2.7467954015748032E-3,2.0061332116141735E-3,3.3230768494094489E-3,1.7800937618110235E-3,2.0061332116141735E-3,3.4618280472440946E-3,1.5485163572834645E-3,1.776398875E-3,2.1286255236220471E-3,3.7401574803149607E-4,6.2299996633858263E-3,7.233985863188977E-3,2.0061332116141735E-3,7.233985863188977E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,2.797237876408181E-3,{"$error":"#N/A"}]
[null,"Fish benefit",{"$f":"C68*C69","v":0},{"$f":"D68*D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"$"]
[null,"Total fish benefit",{"$f":"SUM(C70:AF70)","v":0}]
[]
[]
[null,null,{"$f":"1","v":1},{"$f":"C74+1","v":2},{"$f":"D74+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Unit"]
[null,"Name",{"$f":"TRANSPOSE($B$12:$B$41)","v":"Atlantic seabob"},"Cachama","Whiteleg shrimp","Yellowfin tuna","Bigeye tuna","Southern red snapper","Swordfish","King mackerel","Skipjack tuna","Rainbow trout","Serra Spanish mackerel","Nile tilapia","Brazilian sardinella","Whitemouth croaker","Tambacu, hybrid","Common carp","Blue crab","Northern brown shrimp","Atlantic Spanish mackerel","Whitebelly prawn","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling","Brazilian codling"]
[null,"Mangroves"]
[null,"Individual fish weight",{"$f":"VLOOKUP(C$55,$B$11:$H$41,3,0)","v":3.2473076923076924E-2},{"$f":"VLOOKUP(D$55,$B$11:$H$41,3,0)","v":40},3.2500000000000001E-2,200,210,10,650,45,34.5,25.4,6.7,4.3,0.24062500000000001,5.5300000000000002E-2,0.31874999999999998,40.1,0.15117157974300829,3.2446153846153847E-2,5.9,3.2473076923076924E-2,0,0,0,0,0,0,0,0,0,0,"kgs"]
[null,"Fish population increase",{"$f":"$C$51*$C$48","v":0},{"$f":"$C$51*$C$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Market price (USD per ton)",{"$f":"VLOOKUP(C$55,$B$12:$H$41,5,0)","v":7.3497296370000003},{"$f":"VLOOKUP(D$55,$B$12:$H$41,5,0)","v":2.162683532},7.3497296370000003,3.376246079,3.376246079,5.0842145700000003,2.790744128,2.0382313430000001,3.376246079,1.808575262,2.0382313430000001,3.5172172960000001,1.5732926190000001,1.804821257,2.162683532,0.38,6.3296796579999999,7.3497296370000003,2.0382313430000001,7.3497296370000003,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,2.8419936824307119,"$/kg"]
[null,"Fish benefit",{"$f":"C78*C79","v":0},{"$f":"D78*D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"$"]
[null,"Total fish benefit",{"$f":"SUM(C80:AF80)","v":0}]
[]
[null,"Subsistence Benefits ","Seagrass","Coral Reef","Mangrove"]
[null,"Increase in protein consumption ",{"$f":"(SUM(G12:G41)/1000)*SUM(C58:V58)/SUM(D12:D41)","v":0},{"$f":"(SUM(G12:G41)/1000)*SUM(C68:V68)/SUM(D12:D41)","v":0},{"$f":"(SUM(G12:G41)/1000)*SUM(C78:V78)/SUM(D12:D41)","v":0}]
[null,"Alternative cost of protein ",{"$f":"C84*($G$12/$F$12)","v":0},{"$f":"D84*($G$12/$F$12)","v":0},{"$f":"E84*($G$12/$F$12)","v":0}]
[null,"Annual benefit ",{"$f":"AVERAGE(C85:E85)*365.25","v":0}]

{"sheet":"Food-Raw Materials model","index":20,"n_rows":33,"n_cols":70,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,1,1,6],[1,10,1,11],[4,3,4,5],[17,3,17,5],[31,1,31,6]]}
[]
[null,null,null,null,null,null,null,null,"Monte Carlo Value",null,"NPV "]
[null,null,null,null,null,null,null,null,null,null,"Variable","NPV",null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,"Expected Value",null,"Raw materials & food",{"$f":"SUM(T11:BR11)","v":0},null,"Alpha","Beta","Distribution Parameter 3","Expected Value ",null,"Year",{"$f":"'Scheduling Calcs'!C16","v":"1900-01-01"},{"$f":"'Scheduling Calcs'!D16","v":"1901-01-01"},{"$f":"'Scheduling Calcs'!E16","v":"1902-01-01"},{"$f":"'Scheduling Calcs'!F16","v":"1903-01-01"},{"$f":"'Scheduling Calcs'!G16","v":"1904-01-01"},{"$f":"'Scheduling Calcs'!H16","v":"1905-01-01"},{"$f":"'Scheduling Calcs'!I16","v":"1906-01-01"},{"$f":"'Scheduling Calcs'!J16","v":"1907-01-01"},{"$f":"'Scheduling Calcs'!K16","v":"1908-01-01"},{"$f":"'Scheduling Calcs'!L16","v":"1909-01-01"},{"$f":"'Scheduling Calcs'!M16","v":"1910-01-01"},{"$f":"'Scheduling Calcs'!N16","v":"1911-01-01"},{"$f":"'Scheduling Calcs'!O16","v":"1912-01-01"},{"$f":"'Scheduling Calcs'!P16","v":"1913-01-01"},{"$f":"'Scheduling Calcs'!Q16","v":"1914-01-01"},{"$f":"'Scheduling Calcs'!R16","v":"1915-01-01"},{"$f":"'Scheduling Calcs'!S16","v":"1916-01-01"},{"$f":"'Scheduling Calcs'!T16","v":"1917-01-01"},{"$f":"'Scheduling Calcs'!U16","v":"1918-01-01"},{"$f":"'Scheduling Calcs'!V16","v":"1919-01-01"},{"$f":"'Scheduling Calcs'!W16","v":"1920-01-01"},{"$f":"'Scheduling Calcs'!X16","v":"1921-01-01"},{"$f":"'Scheduling Calcs'!Y16","v":"1922-01-01"},{"$f":"'Scheduling Calcs'!Z16","v":"1923-01-01"},{"$f":"'Scheduling Calcs'!AA16","v":"1924-01-01"},{"$f":"'Scheduling Calcs'!AB16","v":"1925-01-01"},{"$f":"'Scheduling Calcs'!AC16","v":"1926-01-01"},{"$f":"'Scheduling Calcs'!AD16","v":"1927-01-01"},{"$f":"'Scheduling Calcs'!AE16","v":"1928-01-01"},{"$f":"'Scheduling Calcs'!AF16","v":"1929-01-01"},{"$f":"'Scheduling Calcs'!AG16","v":"1930-01-01"},{"$f":"'Scheduling Calcs'!AH16","v":"1931-01-01"},{"$f":"'Scheduling Calcs'!AI16","v":"1932-01-01"},{"$f":"'Scheduling Calcs'!AJ16","v":"1933-01-01"},{"$f":"'Scheduling Calcs'!AK16","v":"1934-01-01"},{"$f":"'Scheduling Calcs'!AL16","v":"1935-01-01"},{"$f":"'Scheduling Calcs'!AM16","v":"1936-01-01"},{"$f":"'Scheduling Calcs'!AN16","v":"1937-01-01"},{"$f":"'Scheduling Calcs'!AO16","v":"1938-01-01"},{"$f":"'Scheduling Calcs'!AP16","v":"1939-01-01"},{"$f":"'Scheduling Calcs'!AQ16","v":"1940-01-01"},{"$f":"'Scheduling Calcs'!AR16","v":"1941-01-01"},{"$f":"'Scheduling Calcs'!AS16","v":"1942-01-01"},{"$f":"'Scheduling Calcs'!AT16","v":"1943-01-01"},{"$f":"'Scheduling Calcs'!AU16","v":"1944-01-01"},{"$f":"'Scheduling Calcs'!AV16","v":"1945-01-01"},{"$f":"'Scheduling Calcs'!AW16","v":"1946-01-01"},{"$f":"'Scheduling Calcs'!AX16","v":"1947-01-01"},{"$f":"'Scheduling Calcs'!AY16","v":"1948-01-01"},{"$f":"'Scheduling Calcs'!AZ16","v":"1949-01-01"},{"$f":"'Scheduling Calcs'!BA16","v":"1950-01-01"}]
[null,{"$f":"'Food-Raw Materials'!B10","v":"Are there inputs on raw material from the project area available? "},{"$f":"'Food-Raw Materials'!C10","v":"List"},{"$f":"'Food-Raw Materials'!D10","v":"No"},null,null,null,null,{"$f":"D5","v":"No"},null,null,null,null,null,null,null,null,null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,{"$f":"'Food-Raw Materials'!B11","v":"Metric tons of raw material gathered from project area"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,{"$f":"'Food-Raw Materials'!B12","v":1},{"$f":"'Food-Raw Materials'!C12","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D12","v":0},{"$f":"'Food-Raw Materials'!E12","v":0},{"$f":"'Food-Raw Materials'!F12","v":0},{"$f":"'Food-Raw Materials'!G12","v":0},null,{"$f":"Q7","v":0},null,null,null,null,{"$f":"(P7-E7)/(F7-E7)","v":{"$error":"#DIV/0!"}},{"$f":"6-N7","v":{"$error":"#DIV/0!"}},{"$f":"(E7+4*D7+F7)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D7,IF(OR(AND(D7=E7,F7=D7),AND(E7=0,F7=0)),D7,_xlfn.BETA.INV(RAND(),N7,O7,E7,F7)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B13","v":2},{"$f":"'Food-Raw Materials'!C13","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D13","v":0},{"$f":"'Food-Raw Materials'!E13","v":0},{"$f":"'Food-Raw Materials'!F13","v":0},{"$f":"'Food-Raw Materials'!G13","v":0},null,{"$f":"Q8","v":0},null,null,null,null,{"$f":"(P8-E8)/(F8-E8)","v":{"$error":"#DIV/0!"}},{"$f":"6-N8","v":{"$error":"#DIV/0!"}},{"$f":"(E8+4*D8+F8)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D8,IF(OR(AND(D8=E8,F8=D8),AND(E8=0,F8=0)),D8,_xlfn.BETA.INV(RAND(),N8,O8,E8,F8)))","v":0},null,"Value of produced raw material",{"$f":"SUMPRODUCT($I$7:$I$10,$I$13:$I$16)*T6*T$13","v":0},{"$f":"SUMPRODUCT($I$7:$I$10,$I$13:$I$16)*U6","v":0},{"$f":"SUMPRODUCT($I$7:$I$10,$I$13:$I$16)*V6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($I$7:$I$10,$I$13:$I$16)*AO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Food-Raw Materials'!B14","v":3},{"$f":"'Food-Raw Materials'!C14","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D14","v":0},{"$f":"'Food-Raw Materials'!E14","v":0},{"$f":"'Food-Raw Materials'!F14","v":0},{"$f":"'Food-Raw Materials'!G14","v":0},null,{"$f":"Q9","v":0},null,null,null,null,{"$f":"(P9-E9)/(F9-E9)","v":{"$error":"#DIV/0!"}},{"$f":"6-N9","v":{"$error":"#DIV/0!"}},{"$f":"(E9+4*D9+F9)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D9,IF(OR(AND(D9=E9,F9=D9),AND(E9=0,F9=0)),D9,_xlfn.BETA.INV(RAND(),N9,O9,E9,F9)))","v":0},null,"Value of produced food ",{"$f":"SUMPRODUCT($I$20:$I$23,$I$26:$I$29)*T6*T$13","v":0},{"$f":"SUMPRODUCT($I$20:$I$23,$I$26:$I$29)*U6","v":0},{"$f":"SUMPRODUCT($I$20:$I$23,$I$26:$I$29)*V6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($I$20:$I$23,$I$26:$I$29)*AO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Food-Raw Materials'!B15","v":4},{"$f":"'Food-Raw Materials'!C15","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D15","v":0},{"$f":"'Food-Raw Materials'!E15","v":0},{"$f":"'Food-Raw Materials'!F15","v":0},{"$f":"'Food-Raw Materials'!G15","v":0},null,{"$f":"Q10","v":0},null,null,null,null,{"$f":"(P10-E10)/(F10-E10)","v":{"$error":"#DIV/0!"}},{"$f":"6-N10","v":{"$error":"#DIV/0!"}},{"$f":"(E10+4*D10+F10)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D10,IF(OR(AND(D10=E10,F10=D10),AND(E10=0,F10=0)),D10,_xlfn.BETA.INV(RAND(),N10,O10,E10,F10)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Benefit",{"$f":"SUM(T8:T9)","v":0},{"$f":"SUM(U8:U9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO8:AO9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Food-Raw Materials'!B17","v":"Market price of raw material gathered from project area"}]
[null,{"$f":"'Food-Raw Materials'!B18","v":1},{"$f":"'Food-Raw Materials'!C18","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D18","v":0},{"$f":"'Food-Raw Materials'!E18","v":0},{"$f":"'Food-Raw Materials'!F18","v":0},{"$f":"'Food-Raw Materials'!G18","v":0},null,{"$f":"Q13","v":0},null,null,null,null,{"$f":"(P13-E13)/(F13-E13)","v":{"$error":"#DIV/0!"}},{"$f":"6-N13","v":{"$error":"#DIV/0!"}},{"$f":"(E13+4*D13+F13)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D13,IF(OR(AND(D13=E13,F13=D13),AND(E13=0,F13=0)),D13,_xlfn.BETA.INV(RAND(),N13,O13,E13,F13)))","v":0},null,"Discount factor",{"$f":"1/((1+General!$D$20)^(T$3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(U$3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(V$3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(W$3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(X$3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(Y$3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(Z$3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AA$3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AB$3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AC$3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AD$3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AE$3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AF$3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AG$3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AH$3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AI$3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AJ$3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AK$3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AL$3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AM$3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AN$3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AO$3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AP$3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AQ$3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AR$3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AS$3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AT$3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AU$3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AV$3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AW$3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AX$3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AY$3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AZ$3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BA$3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BB$3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BC$3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BD$3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BE$3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BF$3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BG$3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BH$3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BI$3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BJ$3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BK$3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BL$3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BM$3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BN$3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BO$3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BP$3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BQ$3-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BR$3-General!$D$19))","v":8.6520177845670379}]
[null,{"$f":"'Food-Raw Materials'!B19","v":2},{"$f":"'Food-Raw Materials'!C19","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D19","v":0},{"$f":"'Food-Raw Materials'!E19","v":0},{"$f":"'Food-Raw Materials'!F19","v":0},{"$f":"'Food-Raw Materials'!G19","v":0},null,{"$f":"Q14","v":0},null,null,null,null,{"$f":"(P14-E14)/(F14-E14)","v":{"$error":"#DIV/0!"}},{"$f":"6-N14","v":{"$error":"#DIV/0!"}},{"$f":"(E14+4*D14+F14)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D14,IF(OR(AND(D14=E14,F14=D14),AND(E14=0,F14=0)),D14,_xlfn.BETA.INV(RAND(),N14,O14,E14,F14)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B20","v":3},{"$f":"'Food-Raw Materials'!C20","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D20","v":0},{"$f":"'Food-Raw Materials'!E20","v":0},{"$f":"'Food-Raw Materials'!F20","v":0},{"$f":"'Food-Raw Materials'!G20","v":0},null,{"$f":"Q15","v":0},null,null,null,null,{"$f":"(P15-E15)/(F15-E15)","v":{"$error":"#DIV/0!"}},{"$f":"6-N15","v":{"$error":"#DIV/0!"}},{"$f":"(E15+4*D15+F15)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D15,IF(OR(AND(D15=E15,F15=D15),AND(E15=0,F15=0)),D15,_xlfn.BETA.INV(RAND(),N15,O15,E15,F15)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B21","v":4},{"$f":"'Food-Raw Materials'!C21","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D21","v":0},{"$f":"'Food-Raw Materials'!E21","v":0},{"$f":"'Food-Raw Materials'!F21","v":0},{"$f":"'Food-Raw Materials'!G21","v":0},null,{"$f":"Q16","v":0},null,null,null,null,{"$f":"(P16-E16)/(F16-E16)","v":{"$error":"#DIV/0!"}},{"$f":"6-N16","v":{"$error":"#DIV/0!"}},{"$f":"(E16+4*D16+F16)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D16,IF(OR(AND(D16=E16,F16=D16),AND(E16=0,F16=0)),D16,_xlfn.BETA.INV(RAND(),N16,O16,E16,F16)))","v":0}]
[]
[null,{"$f":"'Food-Raw Materials'!B23","v":"Are there inputs on food gathered from the project area available? "},{"$f":"'Food-Raw Materials'!C23","v":"List"},{"$f":"'Food-Raw Materials'!D23","v":"No"}]
[null,{"$f":"'Food-Raw Materials'!B24","v":"Metric tons of food gathered from project area"}]
[null,{"$f":"'Food-Raw Materials'!B25","v":1},{"$f":"'Food-Raw Materials'!C25","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D25","v":0},{"$f":"'Food-Raw Materials'!E25","v":0},{"$f":"'Food-Raw Materials'!F25","v":0},{"$f":"'Food-Raw Materials'!G25","v":0},null,{"$f":"Q20","v":0},null,null,null,null,{"$f":"(P20-E20)/(F20-E20)","v":{"$error":"#DIV/0!"}},{"$f":"6-N20","v":{"$error":"#DIV/0!"}},{"$f":"(E20+4*D20+F20)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D20,IF(OR(AND(D20=E20,F20=D20),AND(E20=0,F20=0)),D20,_xlfn.BETA.INV(RAND(),N20,O20,E20,F20)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B26","v":2},{"$f":"'Food-Raw Materials'!C26","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D26","v":0},{"$f":"'Food-Raw Materials'!E26","v":0},{"$f":"'Food-Raw Materials'!F26","v":0},{"$f":"'Food-Raw Materials'!G26","v":0},null,{"$f":"Q21","v":0},null,null,null,null,{"$f":"(P21-E21)/(F21-E21)","v":{"$error":"#DIV/0!"}},{"$f":"6-N21","v":{"$error":"#DIV/0!"}},{"$f":"(E21+4*D21+F21)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D21,IF(OR(AND(D21=E21,F21=D21),AND(E21=0,F21=0)),D21,_xlfn.BETA.INV(RAND(),N21,O21,E21,F21)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B27","v":3},{"$f":"'Food-Raw Materials'!C27","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D27","v":0},{"$f":"'Food-Raw Materials'!E27","v":0},{"$f":"'Food-Raw Materials'!F27","v":0},{"$f":"'Food-Raw Materials'!G27","v":0},null,{"$f":"Q22","v":0},null,null,null,null,{"$f":"(P22-E22)/(F22-E22)","v":{"$error":"#DIV/0!"}},{"$f":"6-N22","v":{"$error":"#DIV/0!"}},{"$f":"(E22+4*D22+F22)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D22,IF(OR(AND(D22=E22,F22=D22),AND(E22=0,F22=0)),D22,_xlfn.BETA.INV(RAND(),N22,O22,E22,F22)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B28","v":4},{"$f":"'Food-Raw Materials'!C28","v":"Metric tons"},{"$f":"'Food-Raw Materials'!D28","v":0},{"$f":"'Food-Raw Materials'!E28","v":0},{"$f":"'Food-Raw Materials'!F28","v":0},{"$f":"'Food-Raw Materials'!G28","v":0},null,{"$f":"Q23","v":0},null,null,null,null,{"$f":"(P23-E23)/(F23-E23)","v":{"$error":"#DIV/0!"}},{"$f":"6-N23","v":{"$error":"#DIV/0!"}},{"$f":"(E23+4*D23+F23)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D23,IF(OR(AND(D23=E23,F23=D23),AND(E23=0,F23=0)),D23,_xlfn.BETA.INV(RAND(),N23,O23,E23,F23)))","v":0}]
[]
[null,{"$f":"'Food-Raw Materials'!B30","v":"Market price of food "}]
[null,{"$f":"'Food-Raw Materials'!B31","v":1},{"$f":"'Food-Raw Materials'!C31","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D31","v":0},{"$f":"'Food-Raw Materials'!E31","v":0},{"$f":"'Food-Raw Materials'!F31","v":0},{"$f":"'Food-Raw Materials'!G31","v":0},null,{"$f":"Q26","v":0},null,null,null,null,{"$f":"(P26-E26)/(F26-E26)","v":{"$error":"#DIV/0!"}},{"$f":"6-N26","v":{"$error":"#DIV/0!"}},{"$f":"(E26+4*D26+F26)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D26,IF(OR(AND(D26=E26,F26=D26),AND(E26=0,F26=0)),D26,_xlfn.BETA.INV(RAND(),N26,O26,E26,F26)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B32","v":2},{"$f":"'Food-Raw Materials'!C32","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D32","v":0},{"$f":"'Food-Raw Materials'!E32","v":0},{"$f":"'Food-Raw Materials'!F32","v":0},{"$f":"'Food-Raw Materials'!G32","v":0},null,{"$f":"Q27","v":0},null,null,null,null,{"$f":"(P27-E27)/(F27-E27)","v":{"$error":"#DIV/0!"}},{"$f":"6-N27","v":{"$error":"#DIV/0!"}},{"$f":"(E27+4*D27+F27)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D27,IF(OR(AND(D27=E27,F27=D27),AND(E27=0,F27=0)),D27,_xlfn.BETA.INV(RAND(),N27,O27,E27,F27)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B33","v":3},{"$f":"'Food-Raw Materials'!C33","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D33","v":0},{"$f":"'Food-Raw Materials'!E33","v":0},{"$f":"'Food-Raw Materials'!F33","v":0},{"$f":"'Food-Raw Materials'!G33","v":0},null,{"$f":"Q28","v":0},null,null,null,null,{"$f":"(P28-E28)/(F28-E28)","v":{"$error":"#DIV/0!"}},{"$f":"6-N28","v":{"$error":"#DIV/0!"}},{"$f":"(E28+4*D28+F28)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D28,IF(OR(AND(D28=E28,F28=D28),AND(E28=0,F28=0)),D28,_xlfn.BETA.INV(RAND(),N28,O28,E28,F28)))","v":0}]
[null,{"$f":"'Food-Raw Materials'!B34","v":4},{"$f":"'Food-Raw Materials'!C34","v":"$/metric ton"},{"$f":"'Food-Raw Materials'!D34","v":0},{"$f":"'Food-Raw Materials'!E34","v":0},{"$f":"'Food-Raw Materials'!F34","v":0},{"$f":"'Food-Raw Materials'!G34","v":0},null,{"$f":"Q29","v":0},null,null,null,null,{"$f":"(P29-E29)/(F29-E29)","v":{"$error":"#DIV/0!"}},{"$f":"6-N29","v":{"$error":"#DIV/0!"}},{"$f":"(E29+4*D29+F29)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D29,IF(OR(AND(D29=E29,F29=D29),AND(E29=0,F29=0)),D29,_xlfn.BETA.INV(RAND(),N29,O29,E29,F29)))","v":0}]
[]
[]
[null,"Erosion related research Values "]
[null,"Research Parameters ","Unit ","Mexico","Brazil","Guyana","Suriname"]

{"sheet":"Water flow(Sea intrusion) model","index":21,"n_rows":37,"n_cols":70,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,1,0,6],[2,15,2,16],[3,3,3,5],[33,1,33,6],[45,1,45,6],[5,3,5,5],[4,3,4,5]]}
[null,null,null,null,null,null,null,null,"Monte Carlo Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C14","v":0},{"$f":"'Scheduling Calcs'!D14","v":1},{"$f":"'Scheduling Calcs'!E14","v":2},{"$f":"'Scheduling Calcs'!F14","v":3},{"$f":"'Scheduling Calcs'!G14","v":4},{"$f":"'Scheduling Calcs'!H14","v":5},{"$f":"'Scheduling Calcs'!I14","v":6},{"$f":"'Scheduling Calcs'!J14","v":7},{"$f":"'Scheduling Calcs'!K14","v":8},{"$f":"'Scheduling Calcs'!L14","v":9},{"$f":"'Scheduling Calcs'!M14","v":10},{"$f":"'Scheduling Calcs'!N14","v":11},{"$f":"'Scheduling Calcs'!O14","v":12},{"$f":"'Scheduling Calcs'!P14","v":13},{"$f":"'Scheduling Calcs'!Q14","v":14},{"$f":"'Scheduling Calcs'!R14","v":15},{"$f":"'Scheduling Calcs'!S14","v":16},{"$f":"'Scheduling Calcs'!T14","v":17},{"$f":"'Scheduling Calcs'!U14","v":18},{"$f":"'Scheduling Calcs'!V14","v":19},{"$f":"'Scheduling Calcs'!W14","v":20},{"$f":"'Scheduling Calcs'!X14","v":21},{"$f":"'Scheduling Calcs'!Y14","v":22},{"$f":"'Scheduling Calcs'!Z14","v":23},{"$f":"'Scheduling Calcs'!AA14","v":24},{"$f":"'Scheduling Calcs'!AB14","v":25},{"$f":"'Scheduling Calcs'!AC14","v":26},{"$f":"'Scheduling Calcs'!AD14","v":27},{"$f":"'Scheduling Calcs'!AE14","v":28},{"$f":"'Scheduling Calcs'!AF14","v":29},{"$f":"'Scheduling Calcs'!AG14","v":30},{"$f":"'Scheduling Calcs'!AH14","v":31},{"$f":"'Scheduling Calcs'!AI14","v":32},{"$f":"'Scheduling Calcs'!AJ14","v":33},{"$f":"'Scheduling Calcs'!AK14","v":34},{"$f":"'Scheduling Calcs'!AL14","v":35},{"$f":"'Scheduling Calcs'!AM14","v":36},{"$f":"'Scheduling Calcs'!AN14","v":37},{"$f":"'Scheduling Calcs'!AO14","v":38},{"$f":"'Scheduling Calcs'!AP14","v":39},{"$f":"'Scheduling Calcs'!AQ14","v":40},{"$f":"'Scheduling Calcs'!AR14","v":41},{"$f":"'Scheduling Calcs'!AS14","v":42},{"$f":"'Scheduling Calcs'!AT14","v":43},{"$f":"'Scheduling Calcs'!AU14","v":44},{"$f":"'Scheduling Calcs'!AV14","v":45},{"$f":"'Scheduling Calcs'!AW14","v":46},{"$f":"'Scheduling Calcs'!AX14","v":47},{"$f":"'Scheduling Calcs'!AY14","v":48},{"$f":"'Scheduling Calcs'!AZ14","v":49},{"$f":"'Scheduling Calcs'!BA14","v":50}]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,"Expected Value",null,"Alpha","Beta","Distribution Parameter 3","Expected Value ",null,"NPV ",null,null,"Year",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,{"$f":"'Water flow(Sea intrusion)'!B10","v":"Country"},{"$f":"'Water flow(Sea intrusion)'!C10","v":"text"},{"$f":"'Water flow(Sea intrusion)'!D10","v":"Mexico"},null,null,{"$f":"D4","v":"Mexico"},null,null,null,null,null,null,null,null,"Variable","NPV"]
[null,{"$f":"'Water flow(Sea intrusion)'!B11","v":"City"},{"$f":"'Water flow(Sea intrusion)'!C11","v":"text"},{"$f":"'Water flow(Sea intrusion)'!D11","v":0},{"$f":"'Water flow(Sea intrusion)'!E11","v":0},{"$f":"'Water flow(Sea intrusion)'!F11","v":0},{"$f":"'Water flow(Sea intrusion)'!G11","v":0},null,{"$f":"N5","v":0},null,{"$f":"(M5-E5)/(F5-E5)","v":{"$error":"#DIV/0!"}},{"$f":"6-K5","v":{"$error":"#DIV/0!"}},{"$f":"(E5+4*D5+F5)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D5,IF(OR(AND(D5=E5,E5=F5),E5=F5),D5,_xlfn.BETA.INV(RAND(),K5,L5,E5,F5)))","v":0},null,"Seawater intrusion benefits",{"$f":"SUM(T16:BR16)","v":0},null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B12","v":"Are you using a detailed model?"},{"$f":"'Water flow(Sea intrusion)'!C12","v":"List"},{"$f":"'Water flow(Sea intrusion)'!D12","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B14","v":"Estimating the number of people affected or shortages"}]
[null,{"$f":"'Water flow(Sea intrusion)'!B15","v":"Project area / area affected by water shortage "},{"$f":"'Water flow(Sea intrusion)'!C15","v":"km2"},{"$f":"'Water flow(Sea intrusion)'!D15","v":0},{"$f":"'Water flow(Sea intrusion)'!E15","v":0},{"$f":"'Water flow(Sea intrusion)'!F15","v":0},{"$f":"'Water flow(Sea intrusion)'!G15","v":0},null,{"$f":"N8","v":0},null,{"$f":"(M8-E8)/(F8-E8)","v":{"$error":"#DIV/0!"}},{"$f":"6-K8","v":{"$error":"#DIV/0!"}},{"$f":"(E8+4*D8+F8)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D8,IF(OR(AND(D8=E8,E8=F8),E8=F8),D8,_xlfn.BETA.INV(RAND(),K8,L8,E8,F8)))","v":0},null,null,null,null,"Estimating number of people affected ",{"$f":"MAX($I8*$I9*$I10,$I12)","v":0},{"$f":"MAX($I8*$I9*$I10,$I12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Water flow(Sea intrusion)'!B16","v":"Housing density"},{"$f":"'Water flow(Sea intrusion)'!C16","v":"#/km2"},{"$f":"'Water flow(Sea intrusion)'!D16","v":0},{"$f":"'Water flow(Sea intrusion)'!E16","v":0},{"$f":"'Water flow(Sea intrusion)'!F16","v":0},{"$f":"'Water flow(Sea intrusion)'!G16","v":0},null,{"$f":"N9","v":0},null,{"$f":"(M9-E9)/(F9-E9)","v":{"$error":"#DIV/0!"}},{"$f":"6-K9","v":{"$error":"#DIV/0!"}},{"$f":"(E9+4*D9+F9)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D9,IF(OR(AND(D9=E9,E9=F9),E9=F9),D9,_xlfn.BETA.INV(RAND(),K9,L9,E9,F9)))","v":0},null,null,null,null,"Volume of annual shortages ",{"$f":"MAX($I17,$I15*$I16*T8/365.25)","v":0},{"$f":"MAX($I17,$I15*$I16*U8/365.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Water flow(Sea intrusion)'!B17","v":"Persons per household"},{"$f":"'Water flow(Sea intrusion)'!C17","v":"#"},{"$f":"'Water flow(Sea intrusion)'!D17","v":0},{"$f":"'Water flow(Sea intrusion)'!E17","v":0},{"$f":"'Water flow(Sea intrusion)'!F17","v":0},{"$f":"'Water flow(Sea intrusion)'!G17","v":2},null,{"$f":"N10","v":0},null,{"$f":"(M10-E10)/(F10-E10)","v":{"$error":"#DIV/0!"}},{"$f":"6-K10","v":{"$error":"#DIV/0!"}},{"$f":"(E10+4*D10+F10)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D10,IF(OR(AND(D10=E10,E10=F10),E10=F10),D10,_xlfn.BETA.INV(RAND(),K10,L10,E10,F10)))","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B18","v":"OR "}]
[null,{"$f":"'Water flow(Sea intrusion)'!B19","v":"Number of people affected by reduced water availabilities / shortages"},{"$f":"'Water flow(Sea intrusion)'!C19","v":"#"},{"$f":"'Water flow(Sea intrusion)'!D19","v":0},{"$f":"'Water flow(Sea intrusion)'!E19","v":0},{"$f":"'Water flow(Sea intrusion)'!F19","v":0},{"$f":"'Water flow(Sea intrusion)'!G19","v":0},null,{"$f":"N12","v":0},null,{"$f":"(M12-E12)/(F12-E12)","v":{"$error":"#DIV/0!"}},{"$f":"6-K12","v":{"$error":"#DIV/0!"}},{"$f":"(E12+4*D12+F12)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D12,IF(OR(AND(D12=E12,E12=F12),E12=F12),D12,_xlfn.BETA.INV(RAND(),K12,L12,E12,F12)))","v":0},null,null,null,null,"Savings from reduced need of an expensive source of water",{"$f":"T9*($I21-$I22)*$I32","v":0},{"$f":"U9*($I21-$I22)*$I32","v":0},{"$f":"V9*($I21-$I22)*$I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment, infrastructure and purification costs ",{"$f":"SUM($I25:$I27)*$I32","v":0},{"$f":"SUM($I25:$I27)*$I32","v":0},{"$f":"SUM($I25:$I27)*$I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Water flow(Sea intrusion)'!B21","v":"Shortages assumptions"}]
[null,{"$f":"'Water flow(Sea intrusion)'!B22","v":"Per capita water consumption per year"},{"$f":"'Water flow(Sea intrusion)'!C22","v":"liters/person/year"},{"$f":"'Water flow(Sea intrusion)'!D22","v":112969.26140538677},{"$f":"'Water flow(Sea intrusion)'!E22","v":112969.26140538677},{"$f":"'Water flow(Sea intrusion)'!F22","v":112969.26140538677},{"$f":"'Water flow(Sea intrusion)'!G22","v":112969.26140538677},null,112969.26140538677,null,{"$f":"(M15-E15)/(F15-E15)","v":{"$error":"#DIV/0!"}},{"$f":"6-K15","v":{"$error":"#DIV/0!"}},{"$f":"(E15+4*D15+F15)/6","v":112969.26140538677},{"$f":"IF(General!$D$21=\"Off\",D15,IF(OR(AND(D15=E15,E15=F15),E15=F15),D15,_xlfn.BETA.INV(RAND(),K15,L15,E15,F15)))","v":112969.26140538677}]
[null,{"$f":"'Water flow(Sea intrusion)'!B23","v":"Duration of annual water shortages during intrusion events "},{"$f":"'Water flow(Sea intrusion)'!C23","v":"# days"},{"$f":"'Water flow(Sea intrusion)'!D23","v":0},{"$f":"'Water flow(Sea intrusion)'!E23","v":0},{"$f":"'Water flow(Sea intrusion)'!F23","v":0},{"$f":"'Water flow(Sea intrusion)'!G23","v":0},null,0,null,{"$f":"(M16-E16)/(F16-E16)","v":{"$error":"#DIV/0!"}},{"$f":"6-K16","v":{"$error":"#DIV/0!"}},{"$f":"(E16+4*D16+F16)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D16,IF(OR(AND(D16=E16,E16=F16),E16=F16),D16,_xlfn.BETA.INV(RAND(),K16,L16,E16,F16)))","v":0},null,null,null,null,"Water Intrusion Benefit ",{"$f":"SUM(T12:T13)*T6*T20","v":0},{"$f":"SUM(U12:U13)*U6*U20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Water flow(Sea intrusion)'!B24","v":"Annual water shortages in the region"},"litres",{"$f":"'Water flow(Sea intrusion)'!D24","v":0},{"$f":"'Water flow(Sea intrusion)'!E24","v":0},{"$f":"'Water flow(Sea intrusion)'!F24","v":0},{"$f":"'Water flow(Sea intrusion)'!G24","v":0},null,0,null,{"$f":"(M17-E17)/(F17-E17)","v":{"$error":"#DIV/0!"}},{"$f":"6-K17","v":{"$error":"#DIV/0!"}},{"$f":"(E17+4*D17+F17)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D17,IF(OR(AND(D17=E17,E17=F17),E17=F17),D17,_xlfn.BETA.INV(RAND(),K17,L17,E17,F17)))","v":0},null,null,null,null,"Litres",{"$f":"((T9*$I22*$I32)+(T9*($I21-$I22)*$I32)+(SUM($I25:$I27)*$I32))*T6","v":0},{"$f":"((U9*$I32))*U6","v":0},{"$f":"((V9*$I32))*V6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Water flow(Sea intrusion)'!B26","v":"Current costs"}]
[null,{"$f":"'Water flow(Sea intrusion)'!B27","v":"Community"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount factor",{"$f":"1/((1+General!$D$20)^(T$3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(U$3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(V$3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(W$3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(X$3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(Y$3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(Z$3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AA$3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AB$3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AC$3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AD$3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AE$3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AF$3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AG$3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AH$3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AI$3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AJ$3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AK$3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AL$3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AM$3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AN$3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AO$3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AP$3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AQ$3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AR$3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AS$3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AT$3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AU$3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AV$3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AW$3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AX$3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AY$3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AZ$3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BA$3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BB$3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BC$3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BD$3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BE$3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BF$3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BG$3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BH$3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BI$3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BJ$3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BK$3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BL$3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BM$3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BN$3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BO$3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BP$3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BQ$3-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BR$3-General!$D$19))","v":8.6520177845670379}]
[null,{"$f":"'Water flow(Sea intrusion)'!B28","v":"Alternative costs of water"},{"$f":"'Water flow(Sea intrusion)'!C28","v":"$/liter"},{"$f":"'Water flow(Sea intrusion)'!D28","v":0},{"$f":"'Water flow(Sea intrusion)'!E28","v":0},{"$f":"'Water flow(Sea intrusion)'!F28","v":0},{"$f":"'Water flow(Sea intrusion)'!G28","v":0},null,{"$f":"N21","v":0},null,{"$f":"(M21-E21)/(F21-E21)","v":{"$error":"#DIV/0!"}},{"$f":"6-K21","v":{"$error":"#DIV/0!"}},{"$f":"(E21+4*D21+F21)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D21,IF(OR(AND(D21=E21,E21=F21),E21=F21),D21,_xlfn.BETA.INV(RAND(),K21,L21,E21,F21)))","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B29","v":"Current cost of water "},{"$f":"'Water flow(Sea intrusion)'!C29","v":"$/liter"},{"$f":"'Water flow(Sea intrusion)'!D29","v":6.1684977833435777E-3},{"$f":"'Water flow(Sea intrusion)'!E29","v":6.1684977833435777E-3},{"$f":"'Water flow(Sea intrusion)'!F29","v":6.1684977833435777E-3},{"$f":"'Water flow(Sea intrusion)'!G29","v":6.1684977833435777E-3},null,6.1684977833435777E-3,null,{"$f":"(M22-E22)/(F22-E22)","v":{"$error":"#DIV/0!"}},{"$f":"6-K22","v":{"$error":"#DIV/0!"}},{"$f":"(E22+4*D22+F22)/6","v":6.1684977833435786E-3},{"$f":"IF(General!$D$21=\"Off\",D22,IF(OR(AND(D22=E22,E22=F22),E22=F22),D22,_xlfn.BETA.INV(RAND(),K22,L22,E22,F22)))","v":6.1684977833435777E-3}]
[]
[null,{"$f":"'Water flow(Sea intrusion)'!B31","v":"Treatment and infrastructure costs "}]
[null,{"$f":"'Water flow(Sea intrusion)'!B32","v":"Current ongoing infrastructure costs to prevent saltwater intrusion"},{"$f":"'Water flow(Sea intrusion)'!C32","v":"$/year "},{"$f":"'Water flow(Sea intrusion)'!D32","v":0},{"$f":"'Water flow(Sea intrusion)'!E32","v":0},{"$f":"'Water flow(Sea intrusion)'!F32","v":0},{"$f":"'Water flow(Sea intrusion)'!G32","v":0},null,0,null,{"$f":"(M25-E25)/(F25-E25)","v":{"$error":"#DIV/0!"}},{"$f":"6-K25","v":{"$error":"#DIV/0!"}},{"$f":"(E25+4*D25+F25)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D25,IF(OR(AND(D25=E25,E25=F25),E25=F25),D25,_xlfn.BETA.INV(RAND(),K25,L25,E25,F25)))","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B33","v":"Additional alternative water source, delivery & transportation costs (not covered by the cost mentioned above)"},{"$f":"'Water flow(Sea intrusion)'!C33","v":"$/year "},{"$f":"'Water flow(Sea intrusion)'!D33","v":0},{"$f":"'Water flow(Sea intrusion)'!E33","v":0},{"$f":"'Water flow(Sea intrusion)'!F33","v":0},{"$f":"'Water flow(Sea intrusion)'!G33","v":0},null,0,null,{"$f":"(M26-E26)/(F26-E26)","v":{"$error":"#DIV/0!"}},{"$f":"6-K26","v":{"$error":"#DIV/0!"}},{"$f":"(E26+4*D26+F26)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D26,IF(OR(AND(D26=E26,E26=F26),E26=F26),D26,_xlfn.BETA.INV(RAND(),K26,L26,E26,F26)))","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B34","v":"Water purification and treatment costs on-site"},{"$f":"'Water flow(Sea intrusion)'!C34","v":"$/year "},{"$f":"'Water flow(Sea intrusion)'!D34","v":0},{"$f":"'Water flow(Sea intrusion)'!E34","v":0},{"$f":"'Water flow(Sea intrusion)'!F34","v":0},{"$f":"'Water flow(Sea intrusion)'!G34","v":0},null,0,null,{"$f":"(M27-E27)/(F27-E27)","v":{"$error":"#DIV/0!"}},{"$f":"6-K27","v":{"$error":"#DIV/0!"}},{"$f":"(E27+4*D27+F27)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D27,IF(OR(AND(D27=E27,E27=F27),E27=F27),D27,_xlfn.BETA.INV(RAND(),K27,L27,E27,F27)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(M28-E28)/(F28-E28)","v":{"$error":"#DIV/0!"}},{"$f":"6-K28","v":{"$error":"#DIV/0!"}},{"$f":"(E28+4*D28+F28)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D28,IF(OR(AND(D28=E28,E28=F28),E28=F28),D28,_xlfn.BETA.INV(RAND(),K28,L28,E28,F28)))","v":0}]
[null,{"$f":"'Water flow(Sea intrusion)'!B36","v":"% of local water consumption sourced from coastline fresh, surface, and groundwater sources "},{"$f":"'Water flow(Sea intrusion)'!C36","v":"%"},{"$f":"'Water flow(Sea intrusion)'!D36","v":0},{"$f":"'Water flow(Sea intrusion)'!E36","v":0},{"$f":"'Water flow(Sea intrusion)'!F36","v":0},{"$f":"'Water flow(Sea intrusion)'!G36","v":0},null,{"$f":"N29","v":0},null,{"$f":"(M29-E29)/(F29-E29)","v":{"$error":"#DIV/0!"}},{"$f":"6-K29","v":{"$error":"#DIV/0!"}},{"$f":"(E29+4*D29+F29)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D29,IF(OR(AND(D29=E29,E29=F29),E29=F29),D29,_xlfn.BETA.INV(RAND(),K29,L29,E29,F29)))","v":0}]
[]
[null,{"$f":"'Water flow(Sea intrusion)'!B38","v":"Project targets "}]
[null,{"$f":"'Water flow(Sea intrusion)'!B39","v":"Targeted water conservation/shortage reduction"},{"$f":"'Water flow(Sea intrusion)'!C39","v":"%"},{"$f":"'Water flow(Sea intrusion)'!D39","v":0},{"$f":"'Water flow(Sea intrusion)'!E39","v":0},{"$f":"'Water flow(Sea intrusion)'!F39","v":0},{"$f":"'Water flow(Sea intrusion)'!G39","v":0},null,{"$f":"N32","v":0},null,{"$f":"(M32-E32)/(F32-E32)","v":{"$error":"#DIV/0!"}},{"$f":"6-K32","v":{"$error":"#DIV/0!"}},{"$f":"(E32+4*D32+F32)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D32,IF(OR(AND(D32=E32,E32=F32),E32=F32),D32,_xlfn.BETA.INV(RAND(),K32,L32,E32,F32)))","v":0}]
[]
[null,"Water Price & Consumption "]
[null,"Research Parameters ","Unit ","Mexico","Brazil","Guyana","Suriname"]
[null,"Water Consumption per Capita ","litres /person / year",{"$f":"'Water consumption'!H5*(Conversions!$B$33)","v":848524.67455601611},{"$f":"'Water consumption'!H3*(Conversions!$B$33)","v":376963.90872454195},{"$f":"'Water consumption'!H4*(Conversions!$B$33)","v":2199675.4683992835},{"$f":"'Water consumption'!H6*(Conversions!$B$33)","v":1232564.1852178117}]
[null,"Water Market Price ","$/litre",{"$f":"'Water price'!E6/(Conversions!$B$33)","v":4.6332272239336204E-2},{"$f":"'Water price'!E7/(Conversions!$B$33)","v":4.6332272239336204E-2},{"$f":"'Water price'!E8/(Conversions!$B$33)","v":0.11209420703065212},{"$f":"'Water price'!E9/(Conversions!$B$33)","v":7.2736685451000926E-2}]

{"sheet":"Disturbance moderation (flood) ","index":22,"n_rows":102,"n_cols":75,"rows_kept":102,"cut":false,"hidden":false,"merged":[[1,1,1,7],[3,11,3,12],[5,3,5,7],[92,1,92,6],[4,3,4,7],[6,3,6,7]]}
[]
[null,null,null,null,null,null,null,null,null,"Monte Carlo Value"]
[]
[null,"Variable","Unit",{"$f":"'Disturbance moderation (flood)'!D14","v":"Value (Average)"},{"$f":"'Disturbance moderation (flood)'!E14","v":"Value (Min)"},{"$f":"'Disturbance moderation (flood)'!F14","v":"Value (Max)"},{"$f":"'Disturbance moderation (flood)'!G14","v":"Value (Default - Autocase)"},null,null,"Expected Value",null,"NPV ",null,null,"Calculations per storm type","Unit",{"$f":"D4","v":"Value (Average)"},null,"Alpha","Beta","Distribution Parameter 3","Expected Value "]
[null,{"$f":"'Disturbance moderation (flood)'!B13","v":"Minimal Model "},"List",{"$f":"'Disturbance moderation (flood)'!D11","v":"No"},null,null,null,null,null,{"$f":"D5","v":"No"},null,"Variable","NPV",null,"Minimalistic Model"]
[null,{"$f":"'Disturbance moderation (flood)'!B14","v":"Variable"},null,null,null,null,null,null,null,null,null,"Flood Risk Mitigation",{"$f":"SUM(Y11:BW11)","v":0},null,"Baseline Calcs ",null,null,null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,{"$f":"'Disturbance moderation (flood)'!B15","v":"Model selection "},{"$f":"'Disturbance moderation (flood)'!C15","v":"List"},{"$f":"'Disturbance moderation (flood)'!D15","v":"No"},null,null,null,null,null,{"$f":"D7","v":"No"},null,"5-year ",0,null,"Area of land unuseable due to flooding ","sqkm",{"$f":"J9*J8","v":0},null,null,null,null,null,null,"Year",{"$f":"'Scheduling Calcs'!C16","v":"1900-01-01"},{"$f":"'Scheduling Calcs'!D16","v":"1901-01-01"},{"$f":"'Scheduling Calcs'!E16","v":"1902-01-01"},{"$f":"'Scheduling Calcs'!F16","v":"1903-01-01"},{"$f":"'Scheduling Calcs'!G16","v":"1904-01-01"},{"$f":"'Scheduling Calcs'!H16","v":"1905-01-01"},{"$f":"'Scheduling Calcs'!I16","v":"1906-01-01"},{"$f":"'Scheduling Calcs'!J16","v":"1907-01-01"},{"$f":"'Scheduling Calcs'!K16","v":"1908-01-01"},{"$f":"'Scheduling Calcs'!L16","v":"1909-01-01"},{"$f":"'Scheduling Calcs'!M16","v":"1910-01-01"},{"$f":"'Scheduling Calcs'!N16","v":"1911-01-01"},{"$f":"'Scheduling Calcs'!O16","v":"1912-01-01"},{"$f":"'Scheduling Calcs'!P16","v":"1913-01-01"},{"$f":"'Scheduling Calcs'!Q16","v":"1914-01-01"},{"$f":"'Scheduling Calcs'!R16","v":"1915-01-01"},{"$f":"'Scheduling Calcs'!S16","v":"1916-01-01"},{"$f":"'Scheduling Calcs'!T16","v":"1917-01-01"},{"$f":"'Scheduling Calcs'!U16","v":"1918-01-01"},{"$f":"'Scheduling Calcs'!V16","v":"1919-01-01"},{"$f":"'Scheduling Calcs'!W16","v":"1920-01-01"},{"$f":"'Scheduling Calcs'!X16","v":"1921-01-01"},{"$f":"'Scheduling Calcs'!Y16","v":"1922-01-01"},{"$f":"'Scheduling Calcs'!Z16","v":"1923-01-01"},{"$f":"'Scheduling Calcs'!AA16","v":"1924-01-01"},{"$f":"'Scheduling Calcs'!AB16","v":"1925-01-01"},{"$f":"'Scheduling Calcs'!AC16","v":"1926-01-01"},{"$f":"'Scheduling Calcs'!AD16","v":"1927-01-01"},{"$f":"'Scheduling Calcs'!AE16","v":"1928-01-01"},{"$f":"'Scheduling Calcs'!AF16","v":"1929-01-01"},{"$f":"'Scheduling Calcs'!AG16","v":"1930-01-01"},{"$f":"'Scheduling Calcs'!AH16","v":"1931-01-01"},{"$f":"'Scheduling Calcs'!AI16","v":"1932-01-01"},{"$f":"'Scheduling Calcs'!AJ16","v":"1933-01-01"},{"$f":"'Scheduling Calcs'!AK16","v":"1934-01-01"},{"$f":"'Scheduling Calcs'!AL16","v":"1935-01-01"},{"$f":"'Scheduling Calcs'!AM16","v":"1936-01-01"},{"$f":"'Scheduling Calcs'!AN16","v":"1937-01-01"},{"$f":"'Scheduling Calcs'!AO16","v":"1938-01-01"},{"$f":"'Scheduling Calcs'!AP16","v":"1939-01-01"},{"$f":"'Scheduling Calcs'!AQ16","v":"1940-01-01"},{"$f":"'Scheduling Calcs'!AR16","v":"1941-01-01"},{"$f":"'Scheduling Calcs'!AS16","v":"1942-01-01"},{"$f":"'Scheduling Calcs'!AT16","v":"1943-01-01"},{"$f":"'Scheduling Calcs'!AU16","v":"1944-01-01"},{"$f":"'Scheduling Calcs'!AV16","v":"1945-01-01"},{"$f":"'Scheduling Calcs'!AW16","v":"1946-01-01"},{"$f":"'Scheduling Calcs'!AX16","v":"1947-01-01"},{"$f":"'Scheduling Calcs'!AY16","v":"1948-01-01"},{"$f":"'Scheduling Calcs'!AZ16","v":"1949-01-01"},{"$f":"'Scheduling Calcs'!BA16","v":"1950-01-01"}]
[null,{"$f":"'Disturbance moderation (flood)'!B16","v":"Flooded area in the baseline "},{"$f":"'Disturbance moderation (flood)'!C16","v":"m2"},{"$f":"'Disturbance moderation (flood)'!D16","v":0},{"$f":"'Disturbance moderation (flood)'!E16","v":0},{"$f":"'Disturbance moderation (flood)'!F16","v":0},{"$f":"'Disturbance moderation (flood)'!G16","v":0},null,null,{"$f":"V8","v":0},null,"10-year",0,null,"Loss in property value","$",{"$f":"J11*Q7","v":0},null,{"$f":"(U8-E8)/(F8-E8)","v":{"$error":"#DIV/0!"}},{"$f":"6-S8","v":{"$error":"#DIV/0!"}},{"$f":"(E8+4*D8+F8)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D8,IF(OR(E8=F8,AND(D8=E8,D8=F8)),D8,_xlfn.BETA.INV(RAND(),S8,T8,E8,F8)))","v":0},null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,{"$f":"'Disturbance moderation (flood)'!B17","v":"% of project site unusable due to flooding"},{"$f":"'Disturbance moderation (flood)'!C17","v":"%"},{"$f":"'Disturbance moderation (flood)'!D17","v":0},{"$f":"'Disturbance moderation (flood)'!E17","v":0},{"$f":"'Disturbance moderation (flood)'!F17","v":0},{"$f":"'Disturbance moderation (flood)'!G17","v":1},null,null,{"$f":"V9","v":0},null,"25-year",0,null,"Current costs ","$",{"$f":"J12","v":0},null,{"$f":"(U9-E9)/(F9-E9)","v":{"$error":"#DIV/0!"}},{"$f":"6-S9","v":{"$error":"#DIV/0!"}},{"$f":"(E9+4*D9+F9)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D9,IF(OR(E9=F9,AND(D9=E9,D9=F9)),D9,_xlfn.BETA.INV(RAND(),S9,T9,E9,F9)))","v":0},null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,{"$f":"'Disturbance moderation (flood)'!B18","v":"Current storm-surge height "},{"$f":"'Disturbance moderation (flood)'!C18","v":"ft"},{"$f":"'Disturbance moderation (flood)'!D18","v":0},{"$f":"'Disturbance moderation (flood)'!E18","v":0},{"$f":"'Disturbance moderation (flood)'!F18","v":0},{"$f":"'Disturbance moderation (flood)'!G18","v":0},null,null,0,null,"50-year",0,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D10,IF(OR(E10=F10,AND(D10=E10,D10=F10)),D10,_xlfn.BETA.INV(RAND(),S10,T10,E10,F10)))","v":0}]
[null,{"$f":"'Disturbance moderation (flood)'!B19","v":"Property/land value surrounding the project"},{"$f":"'Disturbance moderation (flood)'!C19","v":"$/m2"},{"$f":"'Disturbance moderation (flood)'!D19","v":0},{"$f":"'Disturbance moderation (flood)'!E19","v":0},{"$f":"'Disturbance moderation (flood)'!F19","v":0},{"$f":"'Disturbance moderation (flood)'!G19","v":0},null,null,0,null,"100-year",0,null,"Design ",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D11,IF(OR(E11=F11,AND(D11=E11,D11=F11)),D11,_xlfn.BETA.INV(RAND(),S11,T11,E11,F11)))","v":0},null,"Flood Risk Reduction Benefit",{"$f":"IF($D$5=\"Yes\",SUM($Q$16,$Q$12,$Q$13),Y9*SUM($Q$83:$Q$87))*Y19","v":0},{"$f":"IF($D$5=\"Yes\",SUM($Q$16,$Q$12,$Q$13),Z9*SUM($Q$83:$Q$87))*Z19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Disturbance moderation (flood)'!B20","v":"Current costs of flooding, clean-up costs, neighborhood damage costs, loss of agricultural land costs, cost of deployed emergency services"},{"$f":"'Disturbance moderation (flood)'!C20","v":"$/year"},{"$f":"'Disturbance moderation (flood)'!D20","v":0},{"$f":"'Disturbance moderation (flood)'!E20","v":0},{"$f":"'Disturbance moderation (flood)'!F20","v":0},{"$f":"'Disturbance moderation (flood)'!G20","v":0},null,null,0,null,"Total",{"$f":"MAX(M6,SUM(M7:M11))","v":0},null,"Avoided damages from loss of land ","$",{"$f":"J8*J13*J15*J11","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D12,IF(OR(E12=F12,AND(D12=E12,D12=F12)),D12,_xlfn.BETA.INV(RAND(),S12,T12,E12,F12)))","v":0},null,"5-year ",{"$f":"Y$9*SUM($Q$83)*Y19","v":0},{"$f":"Z$9*SUM($Q$83)*Z19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Disturbance moderation (flood)'!B21","v":"% of flooded area protected by typologies"},{"$f":"'Disturbance moderation (flood)'!C21","v":"%"},{"$f":"'Disturbance moderation (flood)'!D21","v":0},{"$f":"'Disturbance moderation (flood)'!E21","v":0},{"$f":"'Disturbance moderation (flood)'!F21","v":0},{"$f":"'Disturbance moderation (flood)'!G21","v":1},null,null,0,null,null,null,null,"Avoided flood damages","$",{"$f":"J12*J16","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D13,IF(OR(E13=F13,AND(D13=E13,D13=F13)),D13,_xlfn.BETA.INV(RAND(),S13,T13,E13,F13)))","v":0},null,"10-year",{"$f":"Y9*SUM($Q$84)*Y19","v":0},{"$f":"Z9*SUM($Q$84)*Z19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Disturbance moderation (flood)'!B22","v":"Surge height addressed by the project "},{"$f":"'Disturbance moderation (flood)'!C22","v":"%"},{"$f":"'Disturbance moderation (flood)'!D22","v":0},{"$f":"'Disturbance moderation (flood)'!E22","v":0},{"$f":"'Disturbance moderation (flood)'!F22","v":0},{"$f":"'Disturbance moderation (flood)'!G22","v":1},null,null,0,null,null,null,null,"Reduced storm surge ","ft",{"$f":"J10*J14","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D14,IF(OR(E14=F14,AND(D14=E14,D14=F14)),D14,_xlfn.BETA.INV(RAND(),S14,T14,E14,F14)))","v":0},null,"25-year",{"$f":"Y9*SUM($Q$85)*Y19","v":0},{"$f":"Z9*SUM($Q$85)*Z19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Disturbance moderation (flood)'!B23","v":"% unusable land made useable again through protection provided by the typologies"},{"$f":"'Disturbance moderation (flood)'!C23","v":"%"},{"$f":"'Disturbance moderation (flood)'!D23","v":0},{"$f":"'Disturbance moderation (flood)'!E23","v":0},{"$f":"'Disturbance moderation (flood)'!F23","v":0},{"$f":"'Disturbance moderation (flood)'!G23","v":1},null,null,0,null,null,null,null,"Reduced damage from storm surge ","%",{"$f":"1-EXP(-0.487*Q14*1.009)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D15,IF(OR(E15=F15,AND(D15=E15,D15=F15)),D15,_xlfn.BETA.INV(RAND(),S15,T15,E15,F15)))","v":0},null,"50-year",{"$f":"Y9*SUM($Q$86)*Y19","v":0},{"$f":"Z9*SUM($Q$86)*Z19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Disturbance moderation (flood)'!B24","v":"Flooding costs and damages abated by the project"},{"$f":"'Disturbance moderation (flood)'!C24","v":"%"},{"$f":"'Disturbance moderation (flood)'!D24","v":0},{"$f":"'Disturbance moderation (flood)'!E24","v":0},{"$f":"'Disturbance moderation (flood)'!F24","v":0},{"$f":"'Disturbance moderation (flood)'!G24","v":1},null,null,0,null,null,null,null,"Avoided damage from reduced storm surge","$",{"$f":"Q15*Q9","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D16,IF(OR(E16=F16,AND(D16=E16,D16=F16)),D16,_xlfn.BETA.INV(RAND(),S16,T16,E16,F16)))","v":0},null,"100-year",{"$f":"Y9*SUM($Q$87)*Y19","v":0},{"$f":"Z9*SUM($Q$87)*Z19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual benefit",{"$f":"MAX(SUM(Y12:Y16),Y11)","v":0},{"$f":"MAX(SUM(Z12:Z16),Z11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"H-H Model"]
[null,{"$f":"'Disturbance moderation (flood)'!B26","v":"H-H Model "},null,null,null,null,null,null,null,null,null,null,null,null,"Annualisation Factor ",null,null,null,null,null,null,null,null,"Discount factor",{"$f":"1/((1+General!$D$20)^(Y$6-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(Z$6-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(AA$6-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(AB$6-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(AC$6-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(AD$6-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(AE$6-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AF$6-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AG$6-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AH$6-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AI$6-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AJ$6-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AK$6-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AL$6-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AM$6-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AN$6-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AO$6-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AP$6-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AQ$6-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AR$6-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AS$6-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AT$6-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AU$6-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AV$6-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AW$6-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AX$6-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AY$6-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AZ$6-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(BA$6-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(BB$6-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(BC$6-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(BD$6-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(BE$6-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BF$6-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BG$6-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BH$6-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BI$6-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BJ$6-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BK$6-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BL$6-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BM$6-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BN$6-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BO$6-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BP$6-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BQ$6-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BR$6-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BS$6-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BT$6-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BU$6-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BV$6-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BW$6-General!$D$19))","v":8.6520177845670379}]
[null,"Variable","Unit","5-year ","10-year","25-year","50-year","100-year",null,null,null,null,null,null,"5-year ","#",{"$f":"D23","v":0.2}]
[null,"Recurrence, Probability & Storm Event",null,null,null,null,null,null,null,null,null,null,null,null,"10-year","#",{"$f":"E23","v":0.1}]
[null,"Select Storm Event Type Relevance ","List ",{"$f":"'Disturbance moderation (flood)'!D29","v":"Yes"},{"$f":"'Disturbance moderation (flood)'!E29","v":"Yes"},{"$f":"'Disturbance moderation (flood)'!F29","v":"Yes"},{"$f":"'Disturbance moderation (flood)'!G29","v":"Yes"},{"$f":"'Disturbance moderation (flood)'!H29","v":"Yes"},null,null,null,null,null,null,"25-year","#",{"$f":"F23","v":0.04}]
[null,"Expected Annual Frequency","#/year",{"$f":"'Disturbance moderation (flood)'!D30","v":0.2},{"$f":"'Disturbance moderation (flood)'!E30","v":0.1},{"$f":"'Disturbance moderation (flood)'!F30","v":0.04},{"$f":"'Disturbance moderation (flood)'!G30","v":0.02},{"$f":"'Disturbance moderation (flood)'!H30","v":0.01},null,null,null,null,null,null,"50-year","#",{"$f":"G23","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100-year","#",{"$f":"H23","v":0.01}]
[]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,null,null,null,null,null,null,"Proportion of area to be protected as a part of each storm type "]
[null,"Hydrology Simulation",null,null,null,null,null,null,null,null,null,null,null,null,"5-year ","%",{"$f":"IFERROR(J$35/J29,0)","v":0}]
[null,"Sqkm of flooded area in the baseline ",null,null,null,null,null,null,null,null,null,null,null,null,"10-year","%",{"$f":"IFERROR(J$35/J30,0)","v":0}]
[null,"5-year ","sqkm",{"$f":"'Disturbance moderation (flood)'!D35","v":0},{"$f":"'Disturbance moderation (flood)'!E35","v":0},{"$f":"'Disturbance moderation (flood)'!F35","v":0},{"$f":"'Disturbance moderation (flood)'!G35","v":0},null,null,{"$f":"V29","v":0},null,null,null,null,"25-year","%",{"$f":"IFERROR(J$35/J31,0)","v":0},null,{"$f":"(U29-E29)/(F29-E29)","v":{"$error":"#DIV/0!"}},{"$f":"6-S29","v":{"$error":"#DIV/0!"}},{"$f":"(E29+4*D29+F29)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D29,IF(OR(E29=F29,AND(D29=E29,D29=F29)),D29,_xlfn.BETA.INV(RAND(),S29,T29,E29,F29)))","v":0}]
[null,"10-year","sqkm",{"$f":"'Disturbance moderation (flood)'!D36","v":0},{"$f":"'Disturbance moderation (flood)'!E36","v":0},{"$f":"'Disturbance moderation (flood)'!F36","v":0},{"$f":"'Disturbance moderation (flood)'!G36","v":0},null,null,{"$f":"V30","v":0},null,null,null,null,"50-year","%",{"$f":"IFERROR(J$35/J32,0)","v":0},null,{"$f":"(U30-E30)/(F30-E30)","v":{"$error":"#DIV/0!"}},{"$f":"6-S30","v":{"$error":"#DIV/0!"}},{"$f":"(E30+4*D30+F30)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D30,IF(OR(E30=F30,AND(D30=E30,D30=F30)),D30,_xlfn.BETA.INV(RAND(),S30,T30,E30,F30)))","v":0}]
[null,"25-year","sqkm",{"$f":"'Disturbance moderation (flood)'!D37","v":0},{"$f":"'Disturbance moderation (flood)'!E37","v":0},{"$f":"'Disturbance moderation (flood)'!F37","v":0},{"$f":"'Disturbance moderation (flood)'!G37","v":0},null,null,0,null,null,null,null,"100-year","%",{"$f":"IFERROR(J$35/J33,0)","v":0},null,{"$f":"(U31-E31)/(F31-E31)","v":{"$error":"#DIV/0!"}},{"$f":"6-S31","v":{"$error":"#DIV/0!"}},{"$f":"(E31+4*D31+F31)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D31,IF(OR(E31=F31,AND(D31=E31,D31=F31)),D31,_xlfn.BETA.INV(RAND(),S31,T31,E31,F31)))","v":0}]
[null,"50-year","sqkm",{"$f":"'Disturbance moderation (flood)'!D38","v":0},{"$f":"'Disturbance moderation (flood)'!E38","v":0},{"$f":"'Disturbance moderation (flood)'!F38","v":0},{"$f":"'Disturbance moderation (flood)'!G38","v":0},null,null,0,null,null,null,null,null,null,null,null,{"$f":"(U32-E32)/(F32-E32)","v":{"$error":"#DIV/0!"}},{"$f":"6-S32","v":{"$error":"#DIV/0!"}},{"$f":"(E32+4*D32+F32)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D32,IF(OR(E32=F32,AND(D32=E32,D32=F32)),D32,_xlfn.BETA.INV(RAND(),S32,T32,E32,F32)))","v":0}]
[null,"100-year","sqkm",{"$f":"'Disturbance moderation (flood)'!D39","v":0},{"$f":"'Disturbance moderation (flood)'!E39","v":0},{"$f":"'Disturbance moderation (flood)'!F39","v":0},{"$f":"'Disturbance moderation (flood)'!G39","v":0},null,null,0,null,null,null,null,"Total Baseline Damages",null,null,null,{"$f":"(U33-E33)/(F33-E33)","v":{"$error":"#DIV/0!"}},{"$f":"6-S33","v":{"$error":"#DIV/0!"}},{"$f":"(E33+4*D33+F33)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D33,IF(OR(E33=F33,AND(D33=E33,D33=F33)),D33,_xlfn.BETA.INV(RAND(),S33,T33,E33,F33)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-year ","$/ event",{"$f":"SUM(J54,J60,J66,J72*J78,J84)","v":0}]
[null,"Expected area to be protected as a part of the project","sqkm",{"$f":"'Disturbance moderation (flood)'!D41","v":0},{"$f":"'Disturbance moderation (flood)'!E41","v":0},{"$f":"'Disturbance moderation (flood)'!F41","v":0},{"$f":"'Disturbance moderation (flood)'!G41","v":0},null,null,0,null,null,null,null,"10-year","$/ event",{"$f":"SUM(J55,J61,J67,J73*J79,J85)","v":0},null,{"$f":"(U35-E35)/(F35-E35)","v":{"$error":"#DIV/0!"}},{"$f":"6-S35","v":{"$error":"#DIV/0!"}},{"$f":"(E35+4*D35+F35)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D35,IF(OR(E35=F35,AND(D35=E35,D35=F35)),D35,_xlfn.BETA.INV(RAND(),S35,T35,E35,F35)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25-year","$/ event",{"$f":"SUM(J56,J62,J68,J74*J80,J86)","v":0}]
[null,"Feet of flooding / depth of flooding across the site per day ",null,null,null,null,null,null,null,null,null,null,null,null,"50-year","$/ event",{"$f":"SUM(J57,J63,J69,J75*J81,J87)","v":0}]
[null,"5-year ","ft",{"$f":"'Disturbance moderation (flood)'!D48","v":0},{"$f":"'Disturbance moderation (flood)'!E48","v":0},{"$f":"'Disturbance moderation (flood)'!F48","v":0},{"$f":"'Disturbance moderation (flood)'!G48","v":0},null,null,{"$f":"V38","v":0},null,null,null,null,"100-year","$/ event",{"$f":"SUM(J58,J64,J70,J76*J82,J88)","v":0},null,{"$f":"(U38-E38)/(F38-E38)","v":{"$error":"#DIV/0!"}},{"$f":"6-S38","v":{"$error":"#DIV/0!"}},{"$f":"(E38+4*D38+F38)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D38,IF(OR(E38=F38,AND(D38=E38,D38=F38)),D38,_xlfn.BETA.INV(RAND(),S38,T38,E38,F38)))","v":0}]
[null,"10-year","ft",{"$f":"'Disturbance moderation (flood)'!D49","v":0},{"$f":"'Disturbance moderation (flood)'!E49","v":0},{"$f":"'Disturbance moderation (flood)'!F49","v":0},{"$f":"'Disturbance moderation (flood)'!G49","v":0},null,null,{"$f":"V39","v":0},null,null,null,null,null,null,null,null,{"$f":"(U39-E39)/(F39-E39)","v":{"$error":"#DIV/0!"}},{"$f":"6-S39","v":{"$error":"#DIV/0!"}},{"$f":"(E39+4*D39+F39)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D39,IF(OR(E39=F39,AND(D39=E39,D39=F39)),D39,_xlfn.BETA.INV(RAND(),S39,T39,E39,F39)))","v":0}]
[null,"25-year","ft",{"$f":"'Disturbance moderation (flood)'!D50","v":0},{"$f":"'Disturbance moderation (flood)'!E50","v":0},{"$f":"'Disturbance moderation (flood)'!F50","v":0},{"$f":"'Disturbance moderation (flood)'!G50","v":0},null,null,{"$f":"V40","v":0},null,null,null,null,"Annual Baseline Damages ",null,null,null,{"$f":"(U40-E40)/(F40-E40)","v":{"$error":"#DIV/0!"}},{"$f":"6-S40","v":{"$error":"#DIV/0!"}},{"$f":"(E40+4*D40+F40)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D40,IF(OR(E40=F40,AND(D40=E40,D40=F40)),D40,_xlfn.BETA.INV(RAND(),S40,T40,E40,F40)))","v":0}]
[null,"50-year","ft",{"$f":"'Disturbance moderation (flood)'!D51","v":0},{"$f":"'Disturbance moderation (flood)'!E51","v":0},{"$f":"'Disturbance moderation (flood)'!F51","v":0},{"$f":"'Disturbance moderation (flood)'!G51","v":0},null,null,{"$f":"V41","v":0},null,null,null,null,"5-year ","$/year",{"$f":"Q34*Q20","v":0},null,{"$f":"(U41-E41)/(F41-E41)","v":{"$error":"#DIV/0!"}},{"$f":"6-S41","v":{"$error":"#DIV/0!"}},{"$f":"(E41+4*D41+F41)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D41,IF(OR(E41=F41,AND(D41=E41,D41=F41)),D41,_xlfn.BETA.INV(RAND(),S41,T41,E41,F41)))","v":0}]
[null,"100-year","ft",{"$f":"'Disturbance moderation (flood)'!D52","v":0},{"$f":"'Disturbance moderation (flood)'!E52","v":0},{"$f":"'Disturbance moderation (flood)'!F52","v":0},{"$f":"'Disturbance moderation (flood)'!G52","v":0},null,null,{"$f":"V42","v":0},null,null,null,null,"10-year","$/year",{"$f":"Q35*Q21","v":0},null,{"$f":"(U42-E42)/(F42-E42)","v":{"$error":"#DIV/0!"}},{"$f":"6-S42","v":{"$error":"#DIV/0!"}},{"$f":"(E42+4*D42+F42)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D42,IF(OR(E42=F42,AND(D42=E42,D42=F42)),D42,_xlfn.BETA.INV(RAND(),S42,T42,E42,F42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25-year","$/year",{"$f":"Q36*Q22","v":0}]
[null,"Surge Height under Analysis",null,null,null,null,null,null,null,null,null,null,null,null,"50-year","$/year",{"$f":"Q37*Q23","v":0}]
[null,"5-year ","Ft",{"$f":"'Disturbance moderation (flood)'!D55","v":0},{"$f":"'Disturbance moderation (flood)'!E55","v":0},{"$f":"'Disturbance moderation (flood)'!F55","v":0},{"$f":"'Disturbance moderation (flood)'!G55","v":0},null,null,{"$f":"V45","v":0},null,null,null,null,"100-year","$/year",{"$f":"Q38*Q24","v":0},null,{"$f":"(U45-E45)/(F45-E45)","v":{"$error":"#DIV/0!"}},{"$f":"6-S45","v":{"$error":"#DIV/0!"}},{"$f":"(E45+4*D45+F45)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D45,IF(OR(E45=F45,AND(D45=E45,D45=F45)),D45,_xlfn.BETA.INV(RAND(),S45,T45,E45,F45)))","v":0}]
[null,"10-year","Ft",{"$f":"'Disturbance moderation (flood)'!D56","v":0},{"$f":"'Disturbance moderation (flood)'!E56","v":0},{"$f":"'Disturbance moderation (flood)'!F56","v":0},{"$f":"'Disturbance moderation (flood)'!G56","v":0},null,null,0,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D46,IF(OR(E46=F46,AND(D46=E46,D46=F46)),D46,_xlfn.BETA.INV(RAND(),S46,T46,E46,F46)))","v":0}]
[null,"25-year","Ft",{"$f":"'Disturbance moderation (flood)'!D57","v":0},{"$f":"'Disturbance moderation (flood)'!E57","v":0},{"$f":"'Disturbance moderation (flood)'!F57","v":0},{"$f":"'Disturbance moderation (flood)'!G57","v":0},null,null,0,null,null,null,null,"Total Baseline Damages per sqkm",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D47,IF(OR(E47=F47,AND(D47=E47,D47=F47)),D47,_xlfn.BETA.INV(RAND(),S47,T47,E47,F47)))","v":0}]
[null,"50-year","Ft",{"$f":"'Disturbance moderation (flood)'!D58","v":0},{"$f":"'Disturbance moderation (flood)'!E58","v":0},{"$f":"'Disturbance moderation (flood)'!F58","v":0},{"$f":"'Disturbance moderation (flood)'!G58","v":0},null,null,0,null,null,null,null,"5-year ","$/sqkm",{"$f":"IFERROR(Q34/J29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D48,IF(OR(E48=F48,AND(D48=E48,D48=F48)),D48,_xlfn.BETA.INV(RAND(),S48,T48,E48,F48)))","v":0}]
[null,"100-year","Ft",{"$f":"'Disturbance moderation (flood)'!D59","v":0},{"$f":"'Disturbance moderation (flood)'!E59","v":0},{"$f":"'Disturbance moderation (flood)'!F59","v":0},{"$f":"'Disturbance moderation (flood)'!G59","v":0},null,null,0,null,null,null,null,"10-year","$/sqkm",{"$f":"IFERROR(Q35/J30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D49,IF(OR(E49=F49,AND(D49=E49,D49=F49)),D49,_xlfn.BETA.INV(RAND(),S49,T49,E49,F49)))","v":0}]
[null,"% of surge height to be addressed by project ","%",{"$f":"'Disturbance moderation (flood)'!D60","v":0},{"$f":"'Disturbance moderation (flood)'!E60","v":0},{"$f":"'Disturbance moderation (flood)'!F60","v":0},{"$f":"'Disturbance moderation (flood)'!G60","v":1},null,null,0,null,null,null,null,"25-year","$/sqkm",{"$f":"IFERROR(Q36/J31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D50,IF(OR(E50=F50,AND(D50=E50,D50=F50)),D50,_xlfn.BETA.INV(RAND(),S50,T50,E50,F50)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50-year","$/sqkm",{"$f":"IFERROR(Q37/J32,0)","v":0}]
[null,"Damages ",null,null,null,null,null,null,null,null,null,null,null,null,"100-year","$/sqkm",{"$f":"IFERROR(Q38/J33,0)","v":0}]
[null,"   Baseline damages "]
[null,"5-year ","$/Event",{"$f":"'Disturbance moderation (flood)'!D64","v":0},{"$f":"'Disturbance moderation (flood)'!E64","v":0},{"$f":"'Disturbance moderation (flood)'!F64","v":0},{"$f":"'Disturbance moderation (flood)'!G64","v":0},null,null,{"$f":"V54","v":0},null,null,null,null,"Annual damage reductions from a lower flood radius ",null,null,null,{"$f":"(U54-E54)/(F54-E54)","v":{"$error":"#DIV/0!"}},{"$f":"6-S54","v":{"$error":"#DIV/0!"}},{"$f":"(E54+4*D54+F54)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D54,IF(OR(E54=F54,AND(D54=E54,D54=F54)),D54,_xlfn.BETA.INV(RAND(),S54,T54,E54,F54)))","v":0}]
[null,"10-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D65","v":0},{"$f":"'Disturbance moderation (flood)'!E65","v":0},{"$f":"'Disturbance moderation (flood)'!F65","v":0},{"$f":"'Disturbance moderation (flood)'!G65","v":0},null,null,{"$f":"V55","v":0},null,null,null,null,"5-year ","$",{"$f":"IF(Q27=1,Q41,Q41*(1-Q27))","v":0},null,{"$f":"(U55-E55)/(F55-E55)","v":{"$error":"#DIV/0!"}},{"$f":"6-S55","v":{"$error":"#DIV/0!"}},{"$f":"(E55+4*D55+F55)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D55,IF(OR(E55=F55,AND(D55=E55,D55=F55)),D55,_xlfn.BETA.INV(RAND(),S55,T55,E55,F55)))","v":0}]
[null,"25-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D66","v":0},{"$f":"'Disturbance moderation (flood)'!E66","v":0},{"$f":"'Disturbance moderation (flood)'!F66","v":0},{"$f":"'Disturbance moderation (flood)'!G66","v":0},null,null,{"$f":"V56","v":0},null,null,null,null,"10-year","$",{"$f":"IF(Q28=1,Q42,Q42*(1-Q28))","v":0},null,{"$f":"(U56-E56)/(F56-E56)","v":{"$error":"#DIV/0!"}},{"$f":"6-S56","v":{"$error":"#DIV/0!"}},{"$f":"(E56+4*D56+F56)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D56,IF(OR(E56=F56,AND(D56=E56,D56=F56)),D56,_xlfn.BETA.INV(RAND(),S56,T56,E56,F56)))","v":0}]
[null,"50-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D67","v":0},{"$f":"'Disturbance moderation (flood)'!E67","v":0},{"$f":"'Disturbance moderation (flood)'!F67","v":0},{"$f":"'Disturbance moderation (flood)'!G67","v":0},null,null,{"$f":"V57","v":0},null,null,null,null,"25-year","$",{"$f":"IF(Q29=1,Q43,Q43*(1-Q29))","v":0},null,{"$f":"(U57-E57)/(F57-E57)","v":{"$error":"#DIV/0!"}},{"$f":"6-S57","v":{"$error":"#DIV/0!"}},{"$f":"(E57+4*D57+F57)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D57,IF(OR(E57=F57,AND(D57=E57,D57=F57)),D57,_xlfn.BETA.INV(RAND(),S57,T57,E57,F57)))","v":0}]
[null,"100-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D68","v":0},{"$f":"'Disturbance moderation (flood)'!E68","v":0},{"$f":"'Disturbance moderation (flood)'!F68","v":0},{"$f":"'Disturbance moderation (flood)'!G68","v":0},null,null,{"$f":"V58","v":0},null,null,null,null,"50-year","$",{"$f":"IF(Q30=1,Q44,Q44*(1-Q30))","v":0},null,{"$f":"(U58-E58)/(F58-E58)","v":{"$error":"#DIV/0!"}},{"$f":"6-S58","v":{"$error":"#DIV/0!"}},{"$f":"(E58+4*D58+F58)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D58,IF(OR(E58=F58,AND(D58=E58,D58=F58)),D58,_xlfn.BETA.INV(RAND(),S58,T58,E58,F58)))","v":0}]
[null,"    Baseline municipal cleaning, neighborhood damage costs ",null,null,null,null,null,null,null,null,null,null,null,null,"100-year","$",{"$f":"IF(Q31=1,Q45,Q45*(1-Q31))","v":0}]
[null,"5-year ","$/Event",{"$f":"'Disturbance moderation (flood)'!D70","v":0},{"$f":"'Disturbance moderation (flood)'!E70","v":0},{"$f":"'Disturbance moderation (flood)'!F70","v":0},{"$f":"'Disturbance moderation (flood)'!G70","v":0},null,null,{"$f":"V60","v":0},null,null,null,null,null,null,null,null,{"$f":"(U60-E60)/(F60-E60)","v":{"$error":"#DIV/0!"}},{"$f":"6-S60","v":{"$error":"#DIV/0!"}},{"$f":"(E60+4*D60+F60)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D60,IF(OR(E60=F60,AND(D60=E60,D60=F60)),D60,_xlfn.BETA.INV(RAND(),S60,T60,E60,F60)))","v":0}]
[null,"10-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D71","v":0},{"$f":"'Disturbance moderation (flood)'!E71","v":0},{"$f":"'Disturbance moderation (flood)'!F71","v":0},{"$f":"'Disturbance moderation (flood)'!G71","v":0},null,null,{"$f":"V61","v":0},null,null,null,null,"Reduced Storm Surge ",null,null,null,{"$f":"(U61-E61)/(F61-E61)","v":{"$error":"#DIV/0!"}},{"$f":"6-S61","v":{"$error":"#DIV/0!"}},{"$f":"(E61+4*D61+F61)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D61,IF(OR(E61=F61,AND(D61=E61,D61=F61)),D61,_xlfn.BETA.INV(RAND(),S61,T61,E61,F61)))","v":0}]
[null,"25-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D72","v":0},{"$f":"'Disturbance moderation (flood)'!E72","v":0},{"$f":"'Disturbance moderation (flood)'!F72","v":0},{"$f":"'Disturbance moderation (flood)'!G72","v":0},null,null,{"$f":"V62","v":0},null,null,null,null,"5-year ","ft",{"$f":"J45*J$50","v":0},null,{"$f":"(U62-E62)/(F62-E62)","v":{"$error":"#DIV/0!"}},{"$f":"6-S62","v":{"$error":"#DIV/0!"}},{"$f":"(E62+4*D62+F62)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D62,IF(OR(E62=F62,AND(D62=E62,D62=F62)),D62,_xlfn.BETA.INV(RAND(),S62,T62,E62,F62)))","v":0}]
[null,"50-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D73","v":0},{"$f":"'Disturbance moderation (flood)'!E73","v":0},{"$f":"'Disturbance moderation (flood)'!F73","v":0},{"$f":"'Disturbance moderation (flood)'!G73","v":0},null,null,{"$f":"V63","v":0},null,null,null,null,"10-year","ft",{"$f":"J46*J$50","v":0},null,{"$f":"(U63-E63)/(F63-E63)","v":{"$error":"#DIV/0!"}},{"$f":"6-S63","v":{"$error":"#DIV/0!"}},{"$f":"(E63+4*D63+F63)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D63,IF(OR(E63=F63,AND(D63=E63,D63=F63)),D63,_xlfn.BETA.INV(RAND(),S63,T63,E63,F63)))","v":0}]
[null,"100-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D74","v":0},{"$f":"'Disturbance moderation (flood)'!E74","v":0},{"$f":"'Disturbance moderation (flood)'!F74","v":0},{"$f":"'Disturbance moderation (flood)'!G74","v":0},null,null,{"$f":"V64","v":0},null,null,null,null,"25-year","ft",{"$f":"J47*J$50","v":0},null,{"$f":"(U64-E64)/(F64-E64)","v":{"$error":"#DIV/0!"}},{"$f":"6-S64","v":{"$error":"#DIV/0!"}},{"$f":"(E64+4*D64+F64)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D64,IF(OR(E64=F64,AND(D64=E64,D64=F64)),D64,_xlfn.BETA.INV(RAND(),S64,T64,E64,F64)))","v":0}]
[null,"    Baseline Cost of Damages to Agricultural Land / Loss of Crop, Livestock ",null,null,null,null,null,null,null,null,null,null,null,null,"50-year","ft",{"$f":"J48*J$50","v":0}]
[null,"5-year ","$/Event",{"$f":"'Disturbance moderation (flood)'!D76","v":0},{"$f":"'Disturbance moderation (flood)'!E76","v":0},{"$f":"'Disturbance moderation (flood)'!F76","v":0},{"$f":"'Disturbance moderation (flood)'!G76","v":0},null,null,{"$f":"V66","v":0},null,null,null,null,"100-year","ft",{"$f":"J49*J$50","v":0},null,{"$f":"(U66-E66)/(F66-E66)","v":{"$error":"#DIV/0!"}},{"$f":"6-S66","v":{"$error":"#DIV/0!"}},{"$f":"(E66+4*D66+F66)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D66,IF(OR(E66=F66,AND(D66=E66,D66=F66)),D66,_xlfn.BETA.INV(RAND(),S66,T66,E66,F66)))","v":0}]
[null,"10-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D77","v":0},{"$f":"'Disturbance moderation (flood)'!E77","v":0},{"$f":"'Disturbance moderation (flood)'!F77","v":0},{"$f":"'Disturbance moderation (flood)'!G77","v":0},null,null,{"$f":"V67","v":0},null,null,null,null,null,null,null,null,{"$f":"(U67-E67)/(F67-E67)","v":{"$error":"#DIV/0!"}},{"$f":"6-S67","v":{"$error":"#DIV/0!"}},{"$f":"(E67+4*D67+F67)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D67,IF(OR(E67=F67,AND(D67=E67,D67=F67)),D67,_xlfn.BETA.INV(RAND(),S67,T67,E67,F67)))","v":0}]
[null,"25-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D78","v":0},{"$f":"'Disturbance moderation (flood)'!E78","v":0},{"$f":"'Disturbance moderation (flood)'!F78","v":0},{"$f":"'Disturbance moderation (flood)'!G78","v":0},null,null,{"$f":"V68","v":0},null,null,null,null,"Reduced Damage from Storm Surge ",null,null,null,{"$f":"(U68-E68)/(F68-E68)","v":{"$error":"#DIV/0!"}},{"$f":"6-S68","v":{"$error":"#DIV/0!"}},{"$f":"(E68+4*D68+F68)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D68,IF(OR(E68=F68,AND(D68=E68,D68=F68)),D68,_xlfn.BETA.INV(RAND(),S68,T68,E68,F68)))","v":0}]
[null,"50-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D79","v":0},{"$f":"'Disturbance moderation (flood)'!E79","v":0},{"$f":"'Disturbance moderation (flood)'!F79","v":0},{"$f":"'Disturbance moderation (flood)'!G79","v":0},null,null,{"$f":"V69","v":0},null,null,null,null,"5-year ","%",{"$f":"1-EXP(-0.487*Q62*1.009)","v":0},null,{"$f":"(U69-E69)/(F69-E69)","v":{"$error":"#DIV/0!"}},{"$f":"6-S69","v":{"$error":"#DIV/0!"}},{"$f":"(E69+4*D69+F69)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D69,IF(OR(E69=F69,AND(D69=E69,D69=F69)),D69,_xlfn.BETA.INV(RAND(),S69,T69,E69,F69)))","v":0}]
[null,"100-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D80","v":0},{"$f":"'Disturbance moderation (flood)'!E80","v":0},{"$f":"'Disturbance moderation (flood)'!F80","v":0},{"$f":"'Disturbance moderation (flood)'!G80","v":0},null,null,{"$f":"V70","v":0},null,null,null,null,"10-year","%",{"$f":"1-EXP(-0.487*Q63*1.009)","v":0},null,{"$f":"(U70-E70)/(F70-E70)","v":{"$error":"#DIV/0!"}},{"$f":"6-S70","v":{"$error":"#DIV/0!"}},{"$f":"(E70+4*D70+F70)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D70,IF(OR(E70=F70,AND(D70=E70,D70=F70)),D70,_xlfn.BETA.INV(RAND(),S70,T70,E70,F70)))","v":0}]
[null,"    Baseline Cost of Relocation per Family ",null,null,null,null,null,null,null,null,null,null,null,null,"25-year","%",{"$f":"1-EXP(-0.487*Q64*1.009)","v":0}]
[null,"5-year ","$/family",{"$f":"'Disturbance moderation (flood)'!D82","v":0},{"$f":"'Disturbance moderation (flood)'!E82","v":0},{"$f":"'Disturbance moderation (flood)'!F82","v":0},{"$f":"'Disturbance moderation (flood)'!G82","v":0},null,null,{"$f":"V72","v":0},null,null,null,null,"50-year","%",{"$f":"1-EXP(-0.487*Q65*1.009)","v":0},null,{"$f":"(U72-E72)/(F72-E72)","v":{"$error":"#DIV/0!"}},{"$f":"6-S72","v":{"$error":"#DIV/0!"}},{"$f":"(E72+4*D72+F72)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D72,IF(OR(E72=F72,AND(D72=E72,D72=F72)),D72,_xlfn.BETA.INV(RAND(),S72,T72,E72,F72)))","v":0}]
[null,"10-year","$/family",{"$f":"'Disturbance moderation (flood)'!D83","v":0},{"$f":"'Disturbance moderation (flood)'!E83","v":0},{"$f":"'Disturbance moderation (flood)'!F83","v":0},{"$f":"'Disturbance moderation (flood)'!G83","v":0},null,null,{"$f":"V73","v":0},null,null,null,null,"100-year","%",{"$f":"1-EXP(-0.487*Q66*1.009)","v":0},null,{"$f":"(U73-E73)/(F73-E73)","v":{"$error":"#DIV/0!"}},{"$f":"6-S73","v":{"$error":"#DIV/0!"}},{"$f":"(E73+4*D73+F73)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D73,IF(OR(E73=F73,AND(D73=E73,D73=F73)),D73,_xlfn.BETA.INV(RAND(),S73,T73,E73,F73)))","v":0}]
[null,"25-year","$/family",{"$f":"'Disturbance moderation (flood)'!D84","v":0},{"$f":"'Disturbance moderation (flood)'!E84","v":0},{"$f":"'Disturbance moderation (flood)'!F84","v":0},{"$f":"'Disturbance moderation (flood)'!G84","v":0},null,null,{"$f":"V74","v":0},null,null,null,null,null,null,null,null,{"$f":"(U74-E74)/(F74-E74)","v":{"$error":"#DIV/0!"}},{"$f":"6-S74","v":{"$error":"#DIV/0!"}},{"$f":"(E74+4*D74+F74)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D74,IF(OR(E74=F74,AND(D74=E74,D74=F74)),D74,_xlfn.BETA.INV(RAND(),S74,T74,E74,F74)))","v":0}]
[null,"50-year","$/family",{"$f":"'Disturbance moderation (flood)'!D85","v":0},{"$f":"'Disturbance moderation (flood)'!E85","v":0},{"$f":"'Disturbance moderation (flood)'!F85","v":0},{"$f":"'Disturbance moderation (flood)'!G85","v":0},null,null,{"$f":"V75","v":0},null,null,null,null,"Total Design Damages ",null,null,null,{"$f":"(U75-E75)/(F75-E75)","v":{"$error":"#DIV/0!"}},{"$f":"6-S75","v":{"$error":"#DIV/0!"}},{"$f":"(E75+4*D75+F75)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D75,IF(OR(E75=F75,AND(D75=E75,D75=F75)),D75,_xlfn.BETA.INV(RAND(),S75,T75,E75,F75)))","v":0}]
[null,"100-year","$/family",{"$f":"'Disturbance moderation (flood)'!D86","v":0},{"$f":"'Disturbance moderation (flood)'!E86","v":0},{"$f":"'Disturbance moderation (flood)'!F86","v":0},{"$f":"'Disturbance moderation (flood)'!G86","v":0},null,null,{"$f":"V76","v":0},null,null,null,null,"5-year ","$",{"$f":"(1-Q69)*Q55","v":0},null,{"$f":"(U76-E76)/(F76-E76)","v":{"$error":"#DIV/0!"}},{"$f":"6-S76","v":{"$error":"#DIV/0!"}},{"$f":"(E76+4*D76+F76)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D76,IF(OR(E76=F76,AND(D76=E76,D76=F76)),D76,_xlfn.BETA.INV(RAND(),S76,T76,E76,F76)))","v":0}]
[null,"     Baseline Number of Families Affected by Flood Risks and Events ",null,null,null,null,null,null,null,null,null,null,null,null,"10-year","$",{"$f":"(1-Q70)*Q56","v":0}]
[null,"5-year ","#",{"$f":"'Disturbance moderation (flood)'!D88","v":0},{"$f":"'Disturbance moderation (flood)'!E88","v":0},{"$f":"'Disturbance moderation (flood)'!F88","v":0},{"$f":"'Disturbance moderation (flood)'!G88","v":0},null,null,{"$f":"V78","v":0},null,null,null,null,"25-year","$",{"$f":"(1-Q71)*Q57","v":0},null,{"$f":"(U78-E78)/(F78-E78)","v":{"$error":"#DIV/0!"}},{"$f":"6-S78","v":{"$error":"#DIV/0!"}},{"$f":"(E78+4*D78+F78)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D78,IF(OR(E78=F78,AND(D78=E78,D78=F78)),D78,_xlfn.BETA.INV(RAND(),S78,T78,E78,F78)))","v":0}]
[null,"10-year","#",{"$f":"'Disturbance moderation (flood)'!D89","v":0},{"$f":"'Disturbance moderation (flood)'!E89","v":0},{"$f":"'Disturbance moderation (flood)'!F89","v":0},{"$f":"'Disturbance moderation (flood)'!G89","v":0},null,null,{"$f":"V79","v":0},null,null,null,null,"50-year","$",{"$f":"(1-Q72)*Q58","v":0},null,{"$f":"(U79-E79)/(F79-E79)","v":{"$error":"#DIV/0!"}},{"$f":"6-S79","v":{"$error":"#DIV/0!"}},{"$f":"(E79+4*D79+F79)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D79,IF(OR(E79=F79,AND(D79=E79,D79=F79)),D79,_xlfn.BETA.INV(RAND(),S79,T79,E79,F79)))","v":0}]
[null,"25-year","#",{"$f":"'Disturbance moderation (flood)'!D90","v":0},{"$f":"'Disturbance moderation (flood)'!E90","v":0},{"$f":"'Disturbance moderation (flood)'!F90","v":0},{"$f":"'Disturbance moderation (flood)'!G90","v":0},null,null,{"$f":"V80","v":0},null,null,null,null,"100-year","$",{"$f":"(1-Q73)*Q59","v":0},null,{"$f":"(U80-E80)/(F80-E80)","v":{"$error":"#DIV/0!"}},{"$f":"6-S80","v":{"$error":"#DIV/0!"}},{"$f":"(E80+4*D80+F80)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D80,IF(OR(E80=F80,AND(D80=E80,D80=F80)),D80,_xlfn.BETA.INV(RAND(),S80,T80,E80,F80)))","v":0}]
[null,"50-year","#",{"$f":"'Disturbance moderation (flood)'!D91","v":0},{"$f":"'Disturbance moderation (flood)'!E91","v":0},{"$f":"'Disturbance moderation (flood)'!F91","v":0},{"$f":"'Disturbance moderation (flood)'!G91","v":0},null,null,{"$f":"V81","v":0},null,null,null,null,null,null,null,null,{"$f":"(U81-E81)/(F81-E81)","v":{"$error":"#DIV/0!"}},{"$f":"6-S81","v":{"$error":"#DIV/0!"}},{"$f":"(E81+4*D81+F81)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D81,IF(OR(E81=F81,AND(D81=E81,D81=F81)),D81,_xlfn.BETA.INV(RAND(),S81,T81,E81,F81)))","v":0}]
[null,"100-year","#",{"$f":"'Disturbance moderation (flood)'!D92","v":0},{"$f":"'Disturbance moderation (flood)'!E92","v":0},{"$f":"'Disturbance moderation (flood)'!F92","v":0},{"$f":"'Disturbance moderation (flood)'!G92","v":0},null,null,{"$f":"V82","v":0},null,null,null,null,"Total Avoided Damages ",null,null,null,{"$f":"(U82-E82)/(F82-E82)","v":{"$error":"#DIV/0!"}},{"$f":"6-S82","v":{"$error":"#DIV/0!"}},{"$f":"(E82+4*D82+F82)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D82,IF(OR(E82=F82,AND(D82=E82,D82=F82)),D82,_xlfn.BETA.INV(RAND(),S82,T82,E82,F82)))","v":0}]
[null,"Baseline Cost of emergency services ",null,null,null,null,null,null,null,null,null,null,null,null,"5-year ","$",{"$f":"Q41-Q76","v":0}]
[null,"5-year ","$/Event",{"$f":"'Disturbance moderation (flood)'!D94","v":0},{"$f":"'Disturbance moderation (flood)'!E94","v":0},{"$f":"'Disturbance moderation (flood)'!F94","v":0},{"$f":"'Disturbance moderation (flood)'!G94","v":0},null,null,{"$f":"V84","v":0},null,null,null,null,"10-year","$",{"$f":"Q42-Q77","v":0},null,{"$f":"(U84-E84)/(F84-E84)","v":{"$error":"#DIV/0!"}},{"$f":"6-S84","v":{"$error":"#DIV/0!"}},{"$f":"(E84+4*D84+F84)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D84,IF(OR(E84=F84,AND(D84=E84,D84=F84)),D84,_xlfn.BETA.INV(RAND(),S84,T84,E84,F84)))","v":0}]
[null,"10-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D95","v":0},{"$f":"'Disturbance moderation (flood)'!E95","v":0},{"$f":"'Disturbance moderation (flood)'!F95","v":0},{"$f":"'Disturbance moderation (flood)'!G95","v":0},null,null,{"$f":"V85","v":0},null,null,null,null,"25-year","$",{"$f":"Q43-Q78","v":0},null,{"$f":"(U85-E85)/(F85-E85)","v":{"$error":"#DIV/0!"}},{"$f":"6-S85","v":{"$error":"#DIV/0!"}},{"$f":"(E85+4*D85+F85)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D85,IF(OR(E85=F85,AND(D85=E85,D85=F85)),D85,_xlfn.BETA.INV(RAND(),S85,T85,E85,F85)))","v":0}]
[null,"25-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D96","v":0},{"$f":"'Disturbance moderation (flood)'!E96","v":0},{"$f":"'Disturbance moderation (flood)'!F96","v":0},{"$f":"'Disturbance moderation (flood)'!G96","v":0},null,null,{"$f":"V86","v":0},null,null,null,null,"50-year","$",{"$f":"Q44-Q79","v":0},null,{"$f":"(U86-E86)/(F86-E86)","v":{"$error":"#DIV/0!"}},{"$f":"6-S86","v":{"$error":"#DIV/0!"}},{"$f":"(E86+4*D86+F86)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D86,IF(OR(E86=F86,AND(D86=E86,D86=F86)),D86,_xlfn.BETA.INV(RAND(),S86,T86,E86,F86)))","v":0}]
[null,"50-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D97","v":0},{"$f":"'Disturbance moderation (flood)'!E97","v":0},{"$f":"'Disturbance moderation (flood)'!F97","v":0},{"$f":"'Disturbance moderation (flood)'!G97","v":0},null,null,{"$f":"V87","v":0},null,null,null,null,"100-year","$",{"$f":"Q45-Q80","v":0},null,{"$f":"(U87-E87)/(F87-E87)","v":{"$error":"#DIV/0!"}},{"$f":"6-S87","v":{"$error":"#DIV/0!"}},{"$f":"(E87+4*D87+F87)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D87,IF(OR(E87=F87,AND(D87=E87,D87=F87)),D87,_xlfn.BETA.INV(RAND(),S87,T87,E87,F87)))","v":0}]
[null,"100-year","$/Event",{"$f":"'Disturbance moderation (flood)'!D98","v":0},{"$f":"'Disturbance moderation (flood)'!E98","v":0},{"$f":"'Disturbance moderation (flood)'!F98","v":0},{"$f":"'Disturbance moderation (flood)'!G98","v":0},null,null,{"$f":"V88","v":0},null,null,null,null,null,null,null,null,{"$f":"(U88-E88)/(F88-E88)","v":{"$error":"#DIV/0!"}},{"$f":"6-S88","v":{"$error":"#DIV/0!"}},{"$f":"(E88+4*D88+F88)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D88,IF(OR(E88=F88,AND(D88=E88,D88=F88)),D88,_xlfn.BETA.INV(RAND(),S88,T88,E88,F88)))","v":0}]
[]
[]
[]
[]
[null,"Flood Damage Values"]
[null,"Research Parameters ","Unit ","Mexico","Brazil","Guyana","Suriname"]
[]
[null,"Average flood per year","#/year",1.03,2.17,0.13,7.0000000000000007E-2]
[null,"Avg damage / flood","$/flood event",437413,333909,291277,369]
[null,"Avg deaths / flood","deaths/flood",68,59,34,3]
[null,"Avg affected / flood","affected persons/flood",83262,147048,78450,11050]
[null,"avg damages/km2","$/km2",843.84,2.08,245.48,0]
[null,"avg damages/days","$/day",103672,232866,7560,369]
[null,"avg damages/affected","$/affected person",13.58,17.559999999999999,2.97,0.08]

{"sheet":"Erosion prevention model","index":23,"n_rows":48,"n_cols":70,"rows_kept":48,"cut":false,"hidden":false,"merged":[[10,3,10,6],[11,3,11,6],[12,3,12,6],[1,1,1,6],[1,10,1,11],[4,3,4,6],[7,3,7,6],[8,3,8,6],[9,3,9,6]]}
[]
[null,null,null,null,null,null,null,null,"Monte Carlo Value",null,"NPV "]
[null,null,null,null,null,null,null,null,null,null,"Variable","NPV",null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,"Expected Value",null,"Erosion Mitigation",{"$f":"SUM(T42:BR42)","v":0},null,"Alpha","Beta","Distribution Parameter 3","Expected Value ",null,"Year",{"$f":"'Scheduling Calcs'!C16","v":"1900-01-01"},{"$f":"'Scheduling Calcs'!D16","v":"1901-01-01"},{"$f":"'Scheduling Calcs'!E16","v":"1902-01-01"},{"$f":"'Scheduling Calcs'!F16","v":"1903-01-01"},{"$f":"'Scheduling Calcs'!G16","v":"1904-01-01"},{"$f":"'Scheduling Calcs'!H16","v":"1905-01-01"},{"$f":"'Scheduling Calcs'!I16","v":"1906-01-01"},{"$f":"'Scheduling Calcs'!J16","v":"1907-01-01"},{"$f":"'Scheduling Calcs'!K16","v":"1908-01-01"},{"$f":"'Scheduling Calcs'!L16","v":"1909-01-01"},{"$f":"'Scheduling Calcs'!M16","v":"1910-01-01"},{"$f":"'Scheduling Calcs'!N16","v":"1911-01-01"},{"$f":"'Scheduling Calcs'!O16","v":"1912-01-01"},{"$f":"'Scheduling Calcs'!P16","v":"1913-01-01"},{"$f":"'Scheduling Calcs'!Q16","v":"1914-01-01"},{"$f":"'Scheduling Calcs'!R16","v":"1915-01-01"},{"$f":"'Scheduling Calcs'!S16","v":"1916-01-01"},{"$f":"'Scheduling Calcs'!T16","v":"1917-01-01"},{"$f":"'Scheduling Calcs'!U16","v":"1918-01-01"},{"$f":"'Scheduling Calcs'!V16","v":"1919-01-01"},{"$f":"'Scheduling Calcs'!W16","v":"1920-01-01"},{"$f":"'Scheduling Calcs'!X16","v":"1921-01-01"},{"$f":"'Scheduling Calcs'!Y16","v":"1922-01-01"},{"$f":"'Scheduling Calcs'!Z16","v":"1923-01-01"},{"$f":"'Scheduling Calcs'!AA16","v":"1924-01-01"},{"$f":"'Scheduling Calcs'!AB16","v":"1925-01-01"},{"$f":"'Scheduling Calcs'!AC16","v":"1926-01-01"},{"$f":"'Scheduling Calcs'!AD16","v":"1927-01-01"},{"$f":"'Scheduling Calcs'!AE16","v":"1928-01-01"},{"$f":"'Scheduling Calcs'!AF16","v":"1929-01-01"},{"$f":"'Scheduling Calcs'!AG16","v":"1930-01-01"},{"$f":"'Scheduling Calcs'!AH16","v":"1931-01-01"},{"$f":"'Scheduling Calcs'!AI16","v":"1932-01-01"},{"$f":"'Scheduling Calcs'!AJ16","v":"1933-01-01"},{"$f":"'Scheduling Calcs'!AK16","v":"1934-01-01"},{"$f":"'Scheduling Calcs'!AL16","v":"1935-01-01"},{"$f":"'Scheduling Calcs'!AM16","v":"1936-01-01"},{"$f":"'Scheduling Calcs'!AN16","v":"1937-01-01"},{"$f":"'Scheduling Calcs'!AO16","v":"1938-01-01"},{"$f":"'Scheduling Calcs'!AP16","v":"1939-01-01"},{"$f":"'Scheduling Calcs'!AQ16","v":"1940-01-01"},{"$f":"'Scheduling Calcs'!AR16","v":"1941-01-01"},{"$f":"'Scheduling Calcs'!AS16","v":"1942-01-01"},{"$f":"'Scheduling Calcs'!AT16","v":"1943-01-01"},{"$f":"'Scheduling Calcs'!AU16","v":"1944-01-01"},{"$f":"'Scheduling Calcs'!AV16","v":"1945-01-01"},{"$f":"'Scheduling Calcs'!AW16","v":"1946-01-01"},{"$f":"'Scheduling Calcs'!AX16","v":"1947-01-01"},{"$f":"'Scheduling Calcs'!AY16","v":"1948-01-01"},{"$f":"'Scheduling Calcs'!AZ16","v":"1949-01-01"},{"$f":"'Scheduling Calcs'!BA16","v":"1950-01-01"}]
[null,"Are you using a detailed model?","List",{"$f":"'Erosion prevention'!D10","v":"No"},null,null,null,null,{"$f":"Q5","v":0},null,null,null,null,null,null,null,null,null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,"Storm event under analysis "]
[null,"General","List",{"$f":"'Erosion prevention'!D13","v":"No"},null,null,null,null,{"$f":"D8","v":"No"}]
[null,"5-year ","List",{"$f":"'Erosion prevention'!D14","v":"No"},null,null,null,null,"No",null,null,null,null,null,null,null,null,null,"Baseline model "]
[null,"10-year","List",{"$f":"'Erosion prevention'!D15","v":"No"},null,null,null,null,"No",null,null,null,null,null,null,null,null,null,"Baseline damages "]
[null,"25-year","List",{"$f":"'Erosion prevention'!D16","v":"No"},null,null,null,null,"No",null,null,null,null,null,null,null,null,null,"General",{"$f":"$I27+$I35+$I43","v":0},{"$f":"$I27+$I35+$I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I27+$I35+$I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50-year","List",{"$f":"'Erosion prevention'!D17","v":"No"},null,null,null,null,"No",null,null,null,null,null,null,null,null,null,"5-year ",{"$f":"$I28+$I36+$I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I28+$I36+$I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100-year","List",{"$f":"'Erosion prevention'!D18","v":"No"},null,null,null,null,"No",null,null,null,null,null,null,null,null,null,"10-year",{"$f":"$I29+$I37+$I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I29+$I37+$I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25-year",{"$f":"$I30+$I38+$I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I30+$I38+$I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sq km of coastline eroded per event ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50-year",{"$f":"$I31+$I39+$I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I31+$I39+$I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"General","sqkm ",{"$f":"'Erosion prevention'!D21","v":0},{"$f":"'Erosion prevention'!E21","v":0},{"$f":"'Erosion prevention'!F21","v":0},null,null,{"$f":"Q16","v":0},null,null,null,null,{"$f":"(P16-E16)/(F16-E16)","v":{"$error":"#DIV/0!"}},{"$f":"6-N16","v":{"$error":"#DIV/0!"}},{"$f":"(E16+4*D16+F16)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D16,IF(OR(E16=F16,AND(D16=E16,F16=D16)),D16,_xlfn.BETA.INV(RAND(),N16,O16,E16,F16)))","v":0},null,"100-year",{"$f":"$I32+$I40+$I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I32+$I40+$I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5-year ","sqkm ",{"$f":"'Erosion prevention'!D22","v":0},{"$f":"'Erosion prevention'!E22","v":0},{"$f":"'Erosion prevention'!F22","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D17,IF(OR(E17=F17,AND(D17=E17,F17=D17)),D17,_xlfn.BETA.INV(RAND(),N17,O17,E17,F17)))","v":0}]
[null,"10-year","sqkm ",{"$f":"'Erosion prevention'!D23","v":0},{"$f":"'Erosion prevention'!E23","v":0},{"$f":"'Erosion prevention'!F23","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D18,IF(OR(E18=F18,AND(D18=E18,F18=D18)),D18,_xlfn.BETA.INV(RAND(),N18,O18,E18,F18)))","v":0},null,"Avoided  damage cost "]
[null,"25-year","sqkm ",{"$f":"'Erosion prevention'!D24","v":0},{"$f":"'Erosion prevention'!E24","v":0},{"$f":"'Erosion prevention'!F24","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D19,IF(OR(E19=F19,AND(D19=E19,F19=D19)),D19,_xlfn.BETA.INV(RAND(),N19,O19,E19,F19)))","v":0},null,"General",{"$f":"T11*$I$24","v":0},{"$f":"U11*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO11*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50-year","sqkm ",{"$f":"'Erosion prevention'!D25","v":0},{"$f":"'Erosion prevention'!E25","v":0},{"$f":"'Erosion prevention'!F25","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D20,IF(OR(E20=F20,AND(D20=E20,F20=D20)),D20,_xlfn.BETA.INV(RAND(),N20,O20,E20,F20)))","v":0},null,"5-year ",{"$f":"T12*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO12*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100-year","sqkm ",{"$f":"'Erosion prevention'!D26","v":0},{"$f":"'Erosion prevention'!E26","v":0},{"$f":"'Erosion prevention'!F26","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D21,IF(OR(E21=F21,AND(D21=E21,F21=D21)),D21,_xlfn.BETA.INV(RAND(),N21,O21,E21,F21)))","v":0},null,"10-year",{"$f":"T13*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO13*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land value affected by erosion ","$/sqkm",{"$f":"'Erosion prevention'!D27","v":0},{"$f":"'Erosion prevention'!E27","v":0},{"$f":"'Erosion prevention'!F27","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D22,IF(OR(E22=F22,AND(D22=E22,F22=D22)),D22,_xlfn.BETA.INV(RAND(),N22,O22,E22,F22)))","v":0},null,"25-year",{"$f":"T14*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO14*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50-year",{"$f":"T15*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO15*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% of surge height/erosion levels to be addressed by project ","%",{"$f":"'Erosion prevention'!D29","v":0},{"$f":"'Erosion prevention'!E29","v":0},{"$f":"'Erosion prevention'!F29","v":0},null,null,{"$f":"Q24","v":0},null,null,null,null,{"$f":"(P24-E24)/(F24-E24)","v":{"$error":"#DIV/0!"}},{"$f":"6-N24","v":{"$error":"#DIV/0!"}},{"$f":"(E24+4*D24+F24)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D24,IF(OR(E24=F24,AND(D24=E24,F24=D24)),D24,_xlfn.BETA.INV(RAND(),N24,O24,E24,F24)))","v":0},null,"100-year",{"$f":"T16*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO16*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual Dredging Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss of land value "]
[null,"General","$/year",{"$f":"'Erosion prevention'!D32","v":0},{"$f":"'Erosion prevention'!E32","v":0},{"$f":"'Erosion prevention'!F32","v":0},null,null,{"$f":"Q27","v":0},null,null,null,null,{"$f":"(P27-E27)/(F27-E27)","v":{"$error":"#DIV/0!"}},{"$f":"6-N27","v":{"$error":"#DIV/0!"}},{"$f":"(E27+4*D27+F27)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D27,IF(OR(E27=F27,AND(D27=E27,F27=D27)),D27,_xlfn.BETA.INV(RAND(),N27,O27,E27,F27)))","v":0},null,"General",{"$f":"$I16*$I$22","v":0},{"$f":"$I16*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I16*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5-year ","$/year",{"$f":"'Erosion prevention'!D33","v":0},{"$f":"'Erosion prevention'!E33","v":0},{"$f":"'Erosion prevention'!F33","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D28,IF(OR(E28=F28,AND(D28=E28,F28=D28)),D28,_xlfn.BETA.INV(RAND(),N28,O28,E28,F28)))","v":0},null,"5-year ",{"$f":"$I17*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I17*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10-year","$/year",{"$f":"'Erosion prevention'!D34","v":0},{"$f":"'Erosion prevention'!E34","v":0},{"$f":"'Erosion prevention'!F34","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D29,IF(OR(E29=F29,AND(D29=E29,F29=D29)),D29,_xlfn.BETA.INV(RAND(),N29,O29,E29,F29)))","v":0},null,"10-year",{"$f":"$I18*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I18*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25-year","$/year",{"$f":"'Erosion prevention'!D35","v":0},{"$f":"'Erosion prevention'!E35","v":0},{"$f":"'Erosion prevention'!F35","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D30,IF(OR(E30=F30,AND(D30=E30,F30=D30)),D30,_xlfn.BETA.INV(RAND(),N30,O30,E30,F30)))","v":0},null,"25-year",{"$f":"$I19*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I19*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50-year","$/year",{"$f":"'Erosion prevention'!D36","v":0},{"$f":"'Erosion prevention'!E36","v":0},{"$f":"'Erosion prevention'!F36","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D31,IF(OR(E31=F31,AND(D31=E31,F31=D31)),D31,_xlfn.BETA.INV(RAND(),N31,O31,E31,F31)))","v":0},null,"50-year",{"$f":"$I20*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I20*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100-year","$/year",{"$f":"'Erosion prevention'!D37","v":0},{"$f":"'Erosion prevention'!E37","v":0},{"$f":"'Erosion prevention'!F37","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D32,IF(OR(E32=F32,AND(D32=E32,F32=D32)),D32,_xlfn.BETA.INV(RAND(),N32,O32,E32,F32)))","v":0},null,"100-year",{"$f":"$I21*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I21*$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual Site-Work Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided loss in land value"]
[null,"General","$/year",{"$f":"'Erosion prevention'!D40","v":0},{"$f":"'Erosion prevention'!E40","v":0},{"$f":"'Erosion prevention'!F40","v":0},null,null,{"$f":"Q35","v":0},null,null,null,null,{"$f":"(P35-E35)/(F35-E35)","v":{"$error":"#DIV/0!"}},{"$f":"6-N35","v":{"$error":"#DIV/0!"}},{"$f":"(E35+4*D35+F35)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D35,IF(OR(E35=F35,AND(D35=E35,F35=D35)),D35,_xlfn.BETA.INV(RAND(),N35,O35,E35,F35)))","v":0},null,"General",{"$f":"T27*$I$24","v":0},{"$f":"U27*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO27*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5-year ","$/year",{"$f":"'Erosion prevention'!D41","v":0},{"$f":"'Erosion prevention'!E41","v":0},{"$f":"'Erosion prevention'!F41","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D36,IF(OR(E36=F36,AND(D36=E36,F36=D36)),D36,_xlfn.BETA.INV(RAND(),N36,O36,E36,F36)))","v":0},null,"5-year ",{"$f":"T28*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO28*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10-year","$/year",{"$f":"'Erosion prevention'!D42","v":0},{"$f":"'Erosion prevention'!E42","v":0},{"$f":"'Erosion prevention'!F42","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D37,IF(OR(E37=F37,AND(D37=E37,F37=D37)),D37,_xlfn.BETA.INV(RAND(),N37,O37,E37,F37)))","v":0},null,"10-year",{"$f":"T29*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO29*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25-year","$/year",{"$f":"'Erosion prevention'!D43","v":0},{"$f":"'Erosion prevention'!E43","v":0},{"$f":"'Erosion prevention'!F43","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D38,IF(OR(E38=F38,AND(D38=E38,F38=D38)),D38,_xlfn.BETA.INV(RAND(),N38,O38,E38,F38)))","v":0},null,"25-year",{"$f":"T30*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO30*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50-year","$/year",{"$f":"'Erosion prevention'!D44","v":0},{"$f":"'Erosion prevention'!E44","v":0},{"$f":"'Erosion prevention'!F44","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D39,IF(OR(E39=F39,AND(D39=E39,F39=D39)),D39,_xlfn.BETA.INV(RAND(),N39,O39,E39,F39)))","v":0},null,"50-year",{"$f":"T31*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO31*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100-year","$/year",{"$f":"'Erosion prevention'!D45","v":0},{"$f":"'Erosion prevention'!E45","v":0},{"$f":"'Erosion prevention'!F45","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D40,IF(OR(E40=F40,AND(D40=E40,F40=D40)),D40,_xlfn.BETA.INV(RAND(),N40,O40,E40,F40)))","v":0},null,"100-year",{"$f":"T32*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO32*$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P41-E41)/(F41-E41)","v":{"$error":"#DIV/0!"}},{"$f":"6-N41","v":{"$error":"#DIV/0!"}},{"$f":"(E41+4*D41+F41)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D41,IF(OR(E41=F41,AND(D41=E41,F41=D41)),D41,_xlfn.BETA.INV(RAND(),N41,O41,E41,F41)))","v":0}]
[null,"Annual costs to open up clogged channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Benefit",{"$f":"MAX(SUM(T19,T35), SUM(T20:T24,T36:T40))*T6*T44","v":0},{"$f":"MAX(SUM(U19,U35), SUM(U20:U24,U36:U40))*U6*U44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"General","$/year",{"$f":"'Erosion prevention'!D48","v":0},{"$f":"'Erosion prevention'!E48","v":0},{"$f":"'Erosion prevention'!F48","v":0},null,null,{"$f":"Q43","v":0},null,null,null,null,{"$f":"(P43-E43)/(F43-E43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(E43+4*D43+F43)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D43,IF(OR(E43=F43,AND(D43=E43,F43=D43)),D43,_xlfn.BETA.INV(RAND(),N43,O43,E43,F43)))","v":0}]
[null,"5-year ","$/year",{"$f":"'Erosion prevention'!D49","v":0},{"$f":"'Erosion prevention'!E49","v":0},{"$f":"'Erosion prevention'!F49","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D44,IF(OR(E44=F44,AND(D44=E44,F44=D44)),D44,_xlfn.BETA.INV(RAND(),N44,O44,E44,F44)))","v":0},null,"Discount factor",{"$f":"1/((1+General!$D$20)^(T$3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(U$3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(V$3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(W$3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(X$3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(Y$3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(Z$3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AA$3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AB$3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AC$3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AD$3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AE$3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AF$3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AG$3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AH$3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AI$3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AJ$3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AK$3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AL$3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AM$3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AN$3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AO$3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AP$3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AQ$3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AR$3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AS$3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AT$3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AU$3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AV$3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AW$3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AX$3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AY$3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AZ$3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BA$3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BB$3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BC$3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BD$3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BE$3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BF$3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BG$3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BH$3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BI$3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BJ$3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BK$3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BL$3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BM$3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BN$3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BO$3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BP$3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BQ$3-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BR$3-General!$D$19))","v":8.6520177845670379}]
[null,"10-year","$/year",{"$f":"'Erosion prevention'!D50","v":0},{"$f":"'Erosion prevention'!E50","v":0},{"$f":"'Erosion prevention'!F50","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D45,IF(OR(E45=F45,AND(D45=E45,F45=D45)),D45,_xlfn.BETA.INV(RAND(),N45,O45,E45,F45)))","v":0}]
[null,"25-year","$/year",{"$f":"'Erosion prevention'!D51","v":0},{"$f":"'Erosion prevention'!E51","v":0},{"$f":"'Erosion prevention'!F51","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D46,IF(OR(E46=F46,AND(D46=E46,F46=D46)),D46,_xlfn.BETA.INV(RAND(),N46,O46,E46,F46)))","v":0}]
[null,"50-year","$/year",{"$f":"'Erosion prevention'!D52","v":0},{"$f":"'Erosion prevention'!E52","v":0},{"$f":"'Erosion prevention'!F52","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D47,IF(OR(E47=F47,AND(D47=E47,F47=D47)),D47,_xlfn.BETA.INV(RAND(),N47,O47,E47,F47)))","v":0}]
[null,"100-year","$/year",{"$f":"'Erosion prevention'!D53","v":0},{"$f":"'Erosion prevention'!E53","v":0},{"$f":"'Erosion prevention'!F53","v":0},null,null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D48,IF(OR(E48=F48,AND(D48=E48,F48=D48)),D48,_xlfn.BETA.INV(RAND(),N48,O48,E48,F48)))","v":0}]

{"sheet":"Recreation, amenity model","index":24,"n_rows":26,"n_cols":70,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,6],[1,10,1,11],[24,1,24,6],[4,3,4,5]]}
[]
[null," Data pulled from the Recreation Sheet                                        ",null,null,null,null,null,null,"Monte Carlo Value",null,"NPV "]
[null,null,null,null,null,null,null,null,null,null,"Variable","NPV",null,null,null,null,null,null,"Duration",{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,"Variable","Unit","Value (Average)","Value (Min)","Value (Max)","Value (Default - Autocase)",null,"Expected Value",null,"Recreation",{"$f":"SUM(T19:BR19)","v":0},null,"Alpha","Beta","Distribution Parameter 3","Expected Value ",null,"Year",{"$f":"'Scheduling Calcs'!C16","v":"1900-01-01"},{"$f":"'Scheduling Calcs'!D16","v":"1901-01-01"},{"$f":"'Scheduling Calcs'!E16","v":"1902-01-01"},{"$f":"'Scheduling Calcs'!F16","v":"1903-01-01"},{"$f":"'Scheduling Calcs'!G16","v":"1904-01-01"},{"$f":"'Scheduling Calcs'!H16","v":"1905-01-01"},{"$f":"'Scheduling Calcs'!I16","v":"1906-01-01"},{"$f":"'Scheduling Calcs'!J16","v":"1907-01-01"},{"$f":"'Scheduling Calcs'!K16","v":"1908-01-01"},{"$f":"'Scheduling Calcs'!L16","v":"1909-01-01"},{"$f":"'Scheduling Calcs'!M16","v":"1910-01-01"},{"$f":"'Scheduling Calcs'!N16","v":"1911-01-01"},{"$f":"'Scheduling Calcs'!O16","v":"1912-01-01"},{"$f":"'Scheduling Calcs'!P16","v":"1913-01-01"},{"$f":"'Scheduling Calcs'!Q16","v":"1914-01-01"},{"$f":"'Scheduling Calcs'!R16","v":"1915-01-01"},{"$f":"'Scheduling Calcs'!S16","v":"1916-01-01"},{"$f":"'Scheduling Calcs'!T16","v":"1917-01-01"},{"$f":"'Scheduling Calcs'!U16","v":"1918-01-01"},{"$f":"'Scheduling Calcs'!V16","v":"1919-01-01"},{"$f":"'Scheduling Calcs'!W16","v":"1920-01-01"},{"$f":"'Scheduling Calcs'!X16","v":"1921-01-01"},{"$f":"'Scheduling Calcs'!Y16","v":"1922-01-01"},{"$f":"'Scheduling Calcs'!Z16","v":"1923-01-01"},{"$f":"'Scheduling Calcs'!AA16","v":"1924-01-01"},{"$f":"'Scheduling Calcs'!AB16","v":"1925-01-01"},{"$f":"'Scheduling Calcs'!AC16","v":"1926-01-01"},{"$f":"'Scheduling Calcs'!AD16","v":"1927-01-01"},{"$f":"'Scheduling Calcs'!AE16","v":"1928-01-01"},{"$f":"'Scheduling Calcs'!AF16","v":"1929-01-01"},{"$f":"'Scheduling Calcs'!AG16","v":"1930-01-01"},{"$f":"'Scheduling Calcs'!AH16","v":"1931-01-01"},{"$f":"'Scheduling Calcs'!AI16","v":"1932-01-01"},{"$f":"'Scheduling Calcs'!AJ16","v":"1933-01-01"},{"$f":"'Scheduling Calcs'!AK16","v":"1934-01-01"},{"$f":"'Scheduling Calcs'!AL16","v":"1935-01-01"},{"$f":"'Scheduling Calcs'!AM16","v":"1936-01-01"},{"$f":"'Scheduling Calcs'!AN16","v":"1937-01-01"},{"$f":"'Scheduling Calcs'!AO16","v":"1938-01-01"},{"$f":"'Scheduling Calcs'!AP16","v":"1939-01-01"},{"$f":"'Scheduling Calcs'!AQ16","v":"1940-01-01"},{"$f":"'Scheduling Calcs'!AR16","v":"1941-01-01"},{"$f":"'Scheduling Calcs'!AS16","v":"1942-01-01"},{"$f":"'Scheduling Calcs'!AT16","v":"1943-01-01"},{"$f":"'Scheduling Calcs'!AU16","v":"1944-01-01"},{"$f":"'Scheduling Calcs'!AV16","v":"1945-01-01"},{"$f":"'Scheduling Calcs'!AW16","v":"1946-01-01"},{"$f":"'Scheduling Calcs'!AX16","v":"1947-01-01"},{"$f":"'Scheduling Calcs'!AY16","v":"1948-01-01"},{"$f":"'Scheduling Calcs'!AZ16","v":"1949-01-01"},{"$f":"'Scheduling Calcs'!BA16","v":"1950-01-01"}]
[null,"Are you using a detailed model?","List",{"$f":"'Recreation, amenity'!D10","v":"No"},null,null,{"$f":"'Recreation, amenity'!G10","v":0},null,{"$f":"D5","v":"No"},null,null,null,null,null,null,null,null,null,"Construction",{"$f":"'Scheduling Calcs'!C19","v":0},{"$f":"'Scheduling Calcs'!D19","v":0},{"$f":"'Scheduling Calcs'!E19","v":0},{"$f":"'Scheduling Calcs'!F19","v":0},{"$f":"'Scheduling Calcs'!G19","v":0},{"$f":"'Scheduling Calcs'!H19","v":0},{"$f":"'Scheduling Calcs'!I19","v":0},{"$f":"'Scheduling Calcs'!J19","v":0},{"$f":"'Scheduling Calcs'!K19","v":0},{"$f":"'Scheduling Calcs'!L19","v":0},{"$f":"'Scheduling Calcs'!M19","v":0},{"$f":"'Scheduling Calcs'!N19","v":0},{"$f":"'Scheduling Calcs'!O19","v":0},{"$f":"'Scheduling Calcs'!P19","v":0},{"$f":"'Scheduling Calcs'!Q19","v":0},{"$f":"'Scheduling Calcs'!R19","v":0},{"$f":"'Scheduling Calcs'!S19","v":0},{"$f":"'Scheduling Calcs'!T19","v":0},{"$f":"'Scheduling Calcs'!U19","v":0},{"$f":"'Scheduling Calcs'!V19","v":0},{"$f":"'Scheduling Calcs'!W19","v":0},{"$f":"'Scheduling Calcs'!X19","v":0},{"$f":"'Scheduling Calcs'!Y19","v":0},{"$f":"'Scheduling Calcs'!Z19","v":0},{"$f":"'Scheduling Calcs'!AA19","v":0},{"$f":"'Scheduling Calcs'!AB19","v":0},{"$f":"'Scheduling Calcs'!AC19","v":0},{"$f":"'Scheduling Calcs'!AD19","v":0},{"$f":"'Scheduling Calcs'!AE19","v":0},{"$f":"'Scheduling Calcs'!AF19","v":0},{"$f":"'Scheduling Calcs'!AG19","v":0},{"$f":"'Scheduling Calcs'!AH19","v":0},{"$f":"'Scheduling Calcs'!AI19","v":0},{"$f":"'Scheduling Calcs'!AJ19","v":0},{"$f":"'Scheduling Calcs'!AK19","v":0},{"$f":"'Scheduling Calcs'!AL19","v":0},{"$f":"'Scheduling Calcs'!AM19","v":0},{"$f":"'Scheduling Calcs'!AN19","v":0},{"$f":"'Scheduling Calcs'!AO19","v":0},{"$f":"'Scheduling Calcs'!AP19","v":0},{"$f":"'Scheduling Calcs'!AQ19","v":0},{"$f":"'Scheduling Calcs'!AR19","v":0},{"$f":"'Scheduling Calcs'!AS19","v":0},{"$f":"'Scheduling Calcs'!AT19","v":0},{"$f":"'Scheduling Calcs'!AU19","v":0},{"$f":"'Scheduling Calcs'!AV19","v":0},{"$f":"'Scheduling Calcs'!AW19","v":0},{"$f":"'Scheduling Calcs'!AX19","v":0},{"$f":"'Scheduling Calcs'!AY19","v":0},{"$f":"'Scheduling Calcs'!AZ19","v":0},{"$f":"'Scheduling Calcs'!BA19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Scheduling Calcs'!C20","v":1},{"$f":"'Scheduling Calcs'!D20","v":0},{"$f":"'Scheduling Calcs'!E20","v":0},{"$f":"'Scheduling Calcs'!F20","v":0},{"$f":"'Scheduling Calcs'!G20","v":0},{"$f":"'Scheduling Calcs'!H20","v":0},{"$f":"'Scheduling Calcs'!I20","v":0},{"$f":"'Scheduling Calcs'!J20","v":0},{"$f":"'Scheduling Calcs'!K20","v":0},{"$f":"'Scheduling Calcs'!L20","v":0},{"$f":"'Scheduling Calcs'!M20","v":0},{"$f":"'Scheduling Calcs'!N20","v":0},{"$f":"'Scheduling Calcs'!O20","v":0},{"$f":"'Scheduling Calcs'!P20","v":0},{"$f":"'Scheduling Calcs'!Q20","v":0},{"$f":"'Scheduling Calcs'!R20","v":0},{"$f":"'Scheduling Calcs'!S20","v":0},{"$f":"'Scheduling Calcs'!T20","v":0},{"$f":"'Scheduling Calcs'!U20","v":0},{"$f":"'Scheduling Calcs'!V20","v":0},{"$f":"'Scheduling Calcs'!W20","v":0},{"$f":"'Scheduling Calcs'!X20","v":0},{"$f":"'Scheduling Calcs'!Y20","v":0},{"$f":"'Scheduling Calcs'!Z20","v":0},{"$f":"'Scheduling Calcs'!AA20","v":0},{"$f":"'Scheduling Calcs'!AB20","v":0},{"$f":"'Scheduling Calcs'!AC20","v":0},{"$f":"'Scheduling Calcs'!AD20","v":0},{"$f":"'Scheduling Calcs'!AE20","v":0},{"$f":"'Scheduling Calcs'!AF20","v":0},{"$f":"'Scheduling Calcs'!AG20","v":0},{"$f":"'Scheduling Calcs'!AH20","v":0},{"$f":"'Scheduling Calcs'!AI20","v":0},{"$f":"'Scheduling Calcs'!AJ20","v":0},{"$f":"'Scheduling Calcs'!AK20","v":0},{"$f":"'Scheduling Calcs'!AL20","v":0},{"$f":"'Scheduling Calcs'!AM20","v":0},{"$f":"'Scheduling Calcs'!AN20","v":0},{"$f":"'Scheduling Calcs'!AO20","v":0},{"$f":"'Scheduling Calcs'!AP20","v":0},{"$f":"'Scheduling Calcs'!AQ20","v":0},{"$f":"'Scheduling Calcs'!AR20","v":0},{"$f":"'Scheduling Calcs'!AS20","v":0},{"$f":"'Scheduling Calcs'!AT20","v":0},{"$f":"'Scheduling Calcs'!AU20","v":0},{"$f":"'Scheduling Calcs'!AV20","v":0},{"$f":"'Scheduling Calcs'!AW20","v":0},{"$f":"'Scheduling Calcs'!AX20","v":0},{"$f":"'Scheduling Calcs'!AY20","v":0},{"$f":"'Scheduling Calcs'!AZ20","v":0},{"$f":"'Scheduling Calcs'!BA20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline annual usage - sport fishing",{"$f":"$I$8","v":0},{"$f":"$I$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B11","v":"Number of sport fishing visitors"},{"$f":"'Recreation, amenity'!C11","v":"# of people per year"},{"$f":"'Recreation, amenity'!D11","v":0},{"$f":"'Recreation, amenity'!E11","v":0},{"$f":"'Recreation, amenity'!F11","v":0},{"$f":"'Recreation, amenity'!G11","v":0},null,{"$f":"Q8","v":0},null,null,null,null,{"$f":"(P8-E8)/(F8-E8)","v":{"$error":"#DIV/0!"}},{"$f":"6-N8","v":{"$error":"#DIV/0!"}},{"$f":"(E8+4*D8+F8)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D8,IF(OR(E8=F8,AND(D8=E8,F8=D8)),D8,_xlfn.BETA.INV(RAND(),N8,O8,E8,F8)))","v":0},null,"Baseline annual usage - reef",{"$f":"$I$9","v":0},{"$f":"$I$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B12","v":"Number of reef-related activities like snorkling visitors"},{"$f":"'Recreation, amenity'!C12","v":"# of people per year"},{"$f":"'Recreation, amenity'!D12","v":0},{"$f":"'Recreation, amenity'!E12","v":0},{"$f":"'Recreation, amenity'!F12","v":0},{"$f":"'Recreation, amenity'!G12","v":0},null,0,null,null,null,null,{"$f":"(P9-E9)/(F9-E9)","v":{"$error":"#DIV/0!"}},{"$f":"6-N9","v":{"$error":"#DIV/0!"}},{"$f":"(E9+4*D9+F9)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D9,IF(OR(E9=F9,AND(D9=E9,F9=D9)),D9,_xlfn.BETA.INV(RAND(),N9,O9,E9,F9)))","v":0},null,"Baseline annual usage - beach",{"$f":"$I$10","v":0},{"$f":"$I$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B13","v":"Number of general beach recreation visitors"},{"$f":"'Recreation, amenity'!C13","v":"# of people per year"},{"$f":"'Recreation, amenity'!D13","v":0},{"$f":"'Recreation, amenity'!E13","v":0},{"$f":"'Recreation, amenity'!F13","v":0},{"$f":"'Recreation, amenity'!G13","v":0},null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D10,IF(OR(E10=F10,AND(D10=E10,F10=D10)),D10,_xlfn.BETA.INV(RAND(),N10,O10,E10,F10)))","v":0},null,"Design annual usage - sport fishing",{"$f":"T$7*(1+$I$12)","v":0},{"$f":"U$7*(1+$I$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B14","v":"Range of increase in useability for recreational purposes (this may be a % based on number of days, people, number of activities etc.)"},{"$f":"'Recreation, amenity'!C14","v":0},{"$f":"'Recreation, amenity'!D14","v":0},{"$f":"'Recreation, amenity'!E14","v":0},{"$f":"'Recreation, amenity'!F14","v":0},{"$f":"'Recreation, amenity'!G14","v":0},null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D11,IF(OR(E11=F11,AND(D11=E11,F11=D11)),D11,_xlfn.BETA.INV(RAND(),N11,O11,E11,F11)))","v":0},null,"Design annual usage - reef",{"$f":"T8*(1+$I13)","v":0},{"$f":"U8*(1+$I13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B15","v":"    Number of users per day increase (sport fishing)"},{"$f":"'Recreation, amenity'!C15","v":"%"},{"$f":"'Recreation, amenity'!D15","v":0},{"$f":"'Recreation, amenity'!E15","v":0},{"$f":"'Recreation, amenity'!F15","v":0},{"$f":"'Recreation, amenity'!G15","v":0},null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D12,IF(OR(E12=F12,AND(D12=E12,F12=D12)),D12,_xlfn.BETA.INV(RAND(),N12,O12,E12,F12)))","v":0},null,"Design annual usage - beach",{"$f":"T9*(1+$I14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B16","v":"    Number of users per day increase (reef-related activities)"},{"$f":"'Recreation, amenity'!C16","v":"%"},{"$f":"'Recreation, amenity'!D16","v":0},{"$f":"'Recreation, amenity'!E16","v":0},{"$f":"'Recreation, amenity'!F16","v":0},{"$f":"'Recreation, amenity'!G16","v":0},null,{"$f":"Q13","v":0},null,null,null,null,{"$f":"(P13-E13)/(F13-E13)","v":{"$error":"#DIV/0!"}},{"$f":"6-N13","v":{"$error":"#DIV/0!"}},{"$f":"(E13+4*D13+F13)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D13,IF(OR(E13=F13,AND(D13=E13,F13=D13)),D13,_xlfn.BETA.INV(RAND(),N13,O13,E13,F13)))","v":0},null,"Annual increase in revenues - sport fishing",{"$f":"(T10-T7)*(IFERROR(($I20/T7),0))","v":0},{"$f":"(U10-U7)*(IFERROR(($I20/U7),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B17","v":"    Number of users per day increase (beach recreation)"},{"$f":"'Recreation, amenity'!C17","v":"%"},{"$f":"'Recreation, amenity'!D17","v":0},{"$f":"'Recreation, amenity'!E17","v":0},{"$f":"'Recreation, amenity'!F17","v":0},{"$f":"'Recreation, amenity'!G17","v":0},null,{"$f":"Q14","v":0},null,null,null,null,{"$f":"(P14-E14)/(F14-E14)","v":{"$error":"#DIV/0!"}},{"$f":"6-N14","v":{"$error":"#DIV/0!"}},{"$f":"(E14+4*D14+F14)/6","v":0},{"$f":"IF(General!$D$21=\"Off\",D14,IF(OR(E14=F14,AND(D14=E14,F14=D14)),D14,_xlfn.BETA.INV(RAND(),N14,O14,E14,F14)))","v":0},null,"Annual increase in revenues - reef",{"$f":"(T11-T8)*(IFERROR(($I21/T8),0))","v":0},{"$f":"(U11-U8)*(IFERROR(($I21/U8),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B18","v":"Please toggle the activities provided by your project"},{"$f":"'Recreation, amenity'!C18","v":0},{"$f":"'Recreation, amenity'!D18","v":0},{"$f":"'Recreation, amenity'!E18","v":0},{"$f":"'Recreation, amenity'!F18","v":0},{"$f":"'Recreation, amenity'!G18","v":0},null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D15,IF(OR(E15=F15,AND(D15=E15,F15=D15)),D15,_xlfn.BETA.INV(RAND(),N15,O15,E15,F15)))","v":0},null,"Annual increase in revenues - beach",{"$f":"(T12-T9)*(IFERROR(($I22/T9),0))","v":0},{"$f":"(U12-U9)*(IFERROR(($I22/U9),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B19","v":"Sport fishing"},{"$f":"'Recreation, amenity'!C19","v":"List"},{"$f":"'Recreation, amenity'!D19","v":"No"},{"$f":"'Recreation, amenity'!E19","v":0},{"$f":"'Recreation, amenity'!F19","v":0},{"$f":"'Recreation, amenity'!G19","v":0},null,"No",null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(General!$D$21=\"Off\",D16,IF(OR(E16=F16,AND(D16=E16,F16=D16)),D16,_xlfn.BETA.INV(RAND(),N16,O16,E16,F16)))","v":"No"},null,"Total increase in revenues",{"$f":"SUM(T13:T15)","v":0},{"$f":"SUM(U13:U15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR13:BR15)","v":0}]
[null,{"$f":"'Recreation, amenity'!B20","v":"General beach recreation"},{"$f":"'Recreation, amenity'!C20","v":"List"},{"$f":"'Recreation, amenity'!D20","v":"No"},{"$f":"'Recreation, amenity'!E20","v":0},{"$f":"'Recreation, amenity'!F20","v":0},{"$f":"'Recreation, amenity'!G20","v":0},null,"No",null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(General!$D$21=\"Off\",D17,IF(OR(E17=F17,AND(D17=E17,F17=D17)),D17,_xlfn.BETA.INV(RAND(),N17,O17,E17,F17)))","v":"No"}]
[null,{"$f":"'Recreation, amenity'!B21","v":"Reef-related activities like snorkling"},{"$f":"'Recreation, amenity'!C21","v":"List"},{"$f":"'Recreation, amenity'!D21","v":"No"},{"$f":"'Recreation, amenity'!E21","v":0},{"$f":"'Recreation, amenity'!F21","v":0},{"$f":"'Recreation, amenity'!G21","v":0},null,"No",null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(General!$D$21=\"Off\",D18,IF(OR(E18=F18,AND(D18=E18,F18=D18)),D18,_xlfn.BETA.INV(RAND(),N18,O18,E18,F18)))","v":"No"}]
[null,{"$f":"'Recreation, amenity'!B22","v":"Travel cost per user "},{"$f":"'Recreation, amenity'!C22","v":0},{"$f":"'Recreation, amenity'!D22","v":0},{"$f":"'Recreation, amenity'!E22","v":0},{"$f":"'Recreation, amenity'!F22","v":0},{"$f":"'Recreation, amenity'!G22","v":0},null,0,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(General!$D$21=\"Off\",D19,IF(OR(E19=F19,AND(D19=E19,F19=D19)),D19,_xlfn.BETA.INV(RAND(),N19,O19,E19,F19)))","v":0},null,"Annual Benefit",{"$f":"T16*T21","v":0},{"$f":"U16*U21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Recreation, amenity'!B23","v":"Sport fishing"},{"$f":"'Recreation, amenity'!C23","v":"$ per person"},{"$f":"'Recreation, amenity'!D23","v":2318.3064262598245},{"$f":"'Recreation, amenity'!E23","v":2318.3064262598245},{"$f":"'Recreation, amenity'!F23","v":2318.3064262598245},{"$f":"'Recreation, amenity'!G23","v":2318.3064262598245},null,{"$f":"Q20","v":2318.3064262598245},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2318.3064262598241,{"$f":"IF(General!$D$21=\"Off\",D20,IF(OR(E20=F20,AND(D20=E20,F20=D20)),D20,_xlfn.BETA.INV(RAND(),N20,O20,E20,F20)))","v":2318.3064262598245}]
[null,{"$f":"'Recreation, amenity'!B24","v":"Reef-related activities like snorkling"},{"$f":"'Recreation, amenity'!C24","v":"$ per person"},{"$f":"'Recreation, amenity'!D24","v":722.1858987459359},{"$f":"'Recreation, amenity'!E24","v":722.1858987459359},{"$f":"'Recreation, amenity'!F24","v":722.1858987459359},{"$f":"'Recreation, amenity'!G24","v":722.1858987459359},null,722.1858987459359,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},722.1858987459359,{"$f":"IF(General!$D$21=\"Off\",D21,IF(OR(E21=F21,AND(D21=E21,F21=D21)),D21,_xlfn.BETA.INV(RAND(),N21,O21,E21,F21)))","v":722.1858987459359},null,"Discount factor",{"$f":"1/((1+General!$D$20)^(T$3-General!$D$19))","v":37.929632839724192},{"$f":"1/((1+General!$D$20)^(U$3-General!$D$19))","v":36.824886252159409},{"$f":"1/((1+General!$D$20)^(V$3-General!$D$19))","v":35.752316749669326},{"$f":"1/((1+General!$D$20)^(W$3-General!$D$19))","v":34.710987135601286},{"$f":"1/((1+General!$D$20)^(X$3-General!$D$19))","v":33.699987510292516},{"$f":"1/((1+General!$D$20)^(Y$3-General!$D$19))","v":32.718434476012149},{"$f":"1/((1+General!$D$20)^(Z$3-General!$D$19))","v":31.765470365060335},{"$f":"1/((1+General!$D$20)^(AA$3-General!$D$19))","v":30.840262490349851},{"$f":"1/((1+General!$D$20)^(AB$3-General!$D$19))","v":29.942002417815385},{"$f":"1/((1+General!$D$20)^(AC$3-General!$D$19))","v":29.069905260014931},{"$f":"1/((1+General!$D$20)^(AD$3-General!$D$19))","v":28.223208990305761},{"$f":"1/((1+General!$D$20)^(AE$3-General!$D$19))","v":27.401173776995893},{"$f":"1/((1+General!$D$20)^(AF$3-General!$D$19))","v":26.603081336889215},{"$f":"1/((1+General!$D$20)^(AG$3-General!$D$19))","v":25.828234307659429},{"$f":"1/((1+General!$D$20)^(AH$3-General!$D$19))","v":25.075955638504301},{"$f":"1/((1+General!$D$20)^(AI$3-General!$D$19))","v":24.34558799854786},{"$f":"1/((1+General!$D$20)^(AJ$3-General!$D$19))","v":23.636493202473659},{"$f":"1/((1+General!$D$20)^(AK$3-General!$D$19))","v":22.948051652887049},{"$f":"1/((1+General!$D$20)^(AL$3-General!$D$19))","v":22.279661798919463},{"$f":"1/((1+General!$D$20)^(AM$3-General!$D$19))","v":21.630739610601417},{"$f":"1/((1+General!$D$20)^(AN$3-General!$D$19))","v":21.000718068545069},{"$f":"1/((1+General!$D$20)^(AO$3-General!$D$19))","v":20.389046668490355},{"$f":"1/((1+General!$D$20)^(AP$3-General!$D$19))","v":19.795190940281898},{"$f":"1/((1+General!$D$20)^(AQ$3-General!$D$19))","v":19.218631980856216},{"$f":"1/((1+General!$D$20)^(AR$3-General!$D$19))","v":18.658866000831278},{"$f":"1/((1+General!$D$20)^(AS$3-General!$D$19))","v":18.115403884302207},{"$f":"1/((1+General!$D$20)^(AT$3-General!$D$19))","v":17.587770761458458},{"$f":"1/((1+General!$D$20)^(AU$3-General!$D$19))","v":17.075505593648987},{"$f":"1/((1+General!$D$20)^(AV$3-General!$D$19))","v":16.578160770533},{"$f":"1/((1+General!$D$20)^(AW$3-General!$D$19))","v":16.095301718964077},{"$f":"1/((1+General!$D$20)^(AX$3-General!$D$19))","v":15.626506523266091},{"$f":"1/((1+General!$D$20)^(AY$3-General!$D$19))","v":15.171365556569024},{"$f":"1/((1+General!$D$20)^(AZ$3-General!$D$19))","v":14.729481122882547},{"$f":"1/((1+General!$D$20)^(BA$3-General!$D$19))","v":14.300467109594708},{"$f":"1/((1+General!$D$20)^(BB$3-General!$D$19))","v":13.883948650091948},{"$f":"1/((1+General!$D$20)^(BC$3-General!$D$19))","v":13.479561796205774},{"$f":"1/((1+General!$D$20)^(BD$3-General!$D$19))","v":13.086953200199783},{"$f":"1/((1+General!$D$20)^(BE$3-General!$D$19))","v":12.705779806019205},{"$f":"1/((1+General!$D$20)^(BF$3-General!$D$19))","v":12.335708549533209},{"$f":"1/((1+General!$D$20)^(BG$3-General!$D$19))","v":11.976416067507973},{"$f":"1/((1+General!$D$20)^(BH$3-General!$D$19))","v":11.627588415056282},{"$f":"1/((1+General!$D$20)^(BI$3-General!$D$19))","v":11.28892079131678},{"$f":"1/((1+General!$D$20)^(BJ$3-General!$D$19))","v":10.960117273123087},{"$f":"1/((1+General!$D$20)^(BK$3-General!$D$19))","v":10.640890556430181},{"$f":"1/((1+General!$D$20)^(BL$3-General!$D$19))","v":10.330961705272022},{"$f":"1/((1+General!$D$20)^(BM$3-General!$D$19))","v":10.03005990803109},{"$f":"1/((1+General!$D$20)^(BN$3-General!$D$19))","v":9.7379222408068813},{"$f":"1/((1+General!$D$20)^(BO$3-General!$D$19))","v":9.4542934376765846},{"$f":"1/((1+General!$D$20)^(BP$3-General!$D$19))","v":9.1789256676471709},{"$f":"1/((1+General!$D$20)^(BQ$3-General!$D$19))","v":8.9115783181040484},{"$f":"1/((1+General!$D$20)^(BR$3-General!$D$19))","v":8.6520177845670379}]
[null,{"$f":"'Recreation, amenity'!B25","v":"General beach recreation"},{"$f":"'Recreation, amenity'!C25","v":"$ per visit"},{"$f":"'Recreation, amenity'!D25","v":705.90174334140431},{"$f":"'Recreation, amenity'!E25","v":705.90174334140431},{"$f":"'Recreation, amenity'!F25","v":705.90174334140431},{"$f":"'Recreation, amenity'!G25","v":705.90174334140431},null,705.90174334140431,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},705.90174334140431,{"$f":"IF(General!$D$21=\"Off\",D22,IF(OR(E22=F22,AND(D22=E22,F22=D22)),D22,_xlfn.BETA.INV(RAND(),N22,O22,E22,F22)))","v":705.90174334140431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of increased rec users ",{"$f":"SUM('Recreation, amenity model'!I12*'Recreation, amenity model'!I8,'Recreation, amenity model'!I13*'Recreation, amenity model'!I9,'Recreation, amenity model'!I14*'Recreation, amenity model'!I10)","v":0}]
[]
[null,"Recreation related research Values "]
[null,"Research Parameters ","Unit ","Mexico","Brazil","Guyana","Suriname"]

{"sheet":"Average Results","index":25,"n_rows":157,"n_cols":114,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Financial","Financial","Financial","Financial","Financial","Financial","Financial","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Environmental & Social","Mangroves ","Mangroves ","Mangroves ","Mangroves ","Mangroves ","Mangroves ","Seagrass","Seagrass","Seagrass","Seagrass","Seagrass","Seagrass","Salt Marsh","Salt Marsh","Salt Marsh","Salt Marsh","Salt Marsh","Salt Marsh","Sand Dunes","Sand Dunes","Sand Dunes","Sand Dunes","Sand Dunes","Sand Dunes","Rock Breakwater","Rock Breakwater","Rock Breakwater","Rock Breakwater","Rock Breakwater","Rock Breakwater","Earthen Levees","Earthen Levees","Earthen Levees","Earthen Levees","Earthen Levees","Earthen Levees","Sea Walls","Sea Walls","Sea Walls","Sea Walls","Sea Walls","Sea Walls","Coral Reefs","Coral Reefs","Coral Reefs","Coral Reefs","Coral Reefs","Coral Reefs","Mudflats","Mudflats","Mudflats","Mudflats","Mudflats","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Ecosystem Services","Flood risk benefit","Flood risk benefit","Flood risk benefit","Flood risk benefit","Flood risk benefit","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics","Metrics"]
[null,null,null,{"$f":"'Results Output'!B1","v":"Capital Cost from Project"},{"$f":"'Results Output'!C1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!D1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!E1","v":"Replacement Cost"},{"$f":"'Results Output'!F1","v":"Disposal costs"},{"$f":"'Results Output'!G1","v":"Salvage Value"},{"$f":"'Results Output'!H1","v":"Residual value"},"Food & Raw Materials",{"$f":"'Results Output'!J1","v":"Ecosystem Services"},{"$f":"'Results Output'!K1","v":"Embodied carbon"},{"$f":"'Results Output'!L1","v":"Carbon Sequestration"},{"$f":"'Results Output'!M1","v":"Flood Mitigation"},{"$f":"'Results Output'!N1","v":"Fisheries"},{"$f":"'Results Output'!O1","v":"Fisheries (Increased Subsistence)"},{"$f":"'Results Output'!P1","v":"Reduced Water Intrusion"},{"$f":"'Results Output'!Q1","v":"Erosion"},{"$f":"'Results Output'!R1","v":"Recreation"},{"$f":"'Results Output'!S1","v":"Capital Cost from Project"},{"$f":"'Results Output'!T1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!U1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!V1","v":"Replacement Cost"},{"$f":"'Results Output'!W1","v":"Ecosystem Services"},{"$f":"'Results Output'!X1","v":"Carbon Sequestration"},{"$f":"'Results Output'!Y1","v":"Capital Cost from Project"},{"$f":"'Results Output'!Z1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!AA1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!AB1","v":"Replacement Cost"},{"$f":"'Results Output'!AC1","v":"Ecosystem Services"},{"$f":"'Results Output'!AD1","v":"Carbon Sequestration"},{"$f":"'Results Output'!AE1","v":"Capital Cost from Project"},{"$f":"'Results Output'!AF1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!AG1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!AH1","v":"Replacement Cost"},{"$f":"'Results Output'!AI1","v":"Ecosystem Services"},{"$f":"'Results Output'!AJ1","v":"Carbon Sequestration"},{"$f":"'Results Output'!AK1","v":"Capital Cost from Project"},{"$f":"'Results Output'!AL1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!AM1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!AN1","v":"Replacement Cost"},{"$f":"'Results Output'!AO1","v":"Ecosystem Services"},{"$f":"'Results Output'!AP1","v":"Carbon Sequestration"},{"$f":"'Results Output'!AQ1","v":"Capital Cost from Project"},{"$f":"'Results Output'!AR1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!AS1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!AT1","v":"Replacement Cost"},{"$f":"'Results Output'!AU1","v":"Ecosystem Services"},{"$f":"'Results Output'!AV1","v":"Carbon Sequestration"},{"$f":"'Results Output'!AW1","v":"Capital Cost from Project"},{"$f":"'Results Output'!AX1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!AY1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!AZ1","v":"Replacement Cost"},{"$f":"'Results Output'!BA1","v":"Ecosystem Services"},{"$f":"'Results Output'!BB1","v":"Carbon Sequestration"},{"$f":"'Results Output'!BC1","v":"Capital Cost from Project"},{"$f":"'Results Output'!BD1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!BE1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!BF1","v":"Replacement Cost"},{"$f":"'Results Output'!BG1","v":"Ecosystem Services"},{"$f":"'Results Output'!BH1","v":"Carbon Sequestration"},{"$f":"'Results Output'!BI1","v":"Capital Cost from Project"},{"$f":"'Results Output'!BJ1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!BK1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!BL1","v":"Replacement Cost"},{"$f":"'Results Output'!BM1","v":"Ecosystem Services"},{"$f":"'Results Output'!BN1","v":"Carbon Sequestration"},{"$f":"'Results Output'!BO1","v":"Capital Cost from Project"},{"$f":"'Results Output'!BP1","v":"Annual Maintenance Costs "},{"$f":"'Results Output'!BQ1","v":"Other Annual Project Costs"},{"$f":"'Results Output'!BR1","v":"Replacement Cost"},{"$f":"'Results Output'!BS1","v":"Ecosystem Services"},{"$f":"'Results Output'!BT1","v":"Food"},{"$f":"'Results Output'!BU1","v":"Water"},{"$f":"'Results Output'!BV1","v":"Raw Materials"},{"$f":"'Results Output'!BW1","v":"Genetic resources"},{"$f":"'Results Output'!BX1","v":"Air quality regulation"},{"$f":"'Results Output'!BY1","v":"Climate regulation"},{"$f":"'Results Output'!BZ1","v":"Disturbance moderation"},{"$f":"'Results Output'!CA1","v":"Water flow regulation"},{"$f":"'Results Output'!CB1","v":"Waste treatment"},{"$f":"'Results Output'!CC1","v":"Erosion prevention"},{"$f":"'Results Output'!CD1","v":"Soil fertility maintenance"},{"$f":"'Results Output'!CE1","v":"Maintenance of migratory species life cycles "},{"$f":"'Results Output'!CF1","v":"Genetic diversity"},{"$f":"'Results Output'!CG1","v":"Aesthetic information"},{"$f":"'Results Output'!CH1","v":"Recreational tourism "},{"$f":"'Results Output'!CI1","v":"Inspiration for culture "},{"$f":"'Results Output'!CJ1","v":"Cognitive development "},{"$f":"'Results Output'!CK1","v":"Nutrient Cycling"},{"$f":"'Results Output'!CL1","v":"Fisheries "},{"$f":"'Results Output'!CM1","v":"Energy resources"},{"$f":"'Results Output'!CN1","v":"Water Purification"},{"$f":"'Results Output'!CO1","v":"Research"},{"$f":"'Results Output'!CP1","v":"Non-Use"},{"$f":"'Results Output'!CQ1","v":"5-year "},{"$f":"'Results Output'!CR1","v":"10-year"},{"$f":"'Results Output'!CS1","v":"25-year"},{"$f":"'Results Output'!CT1","v":"50-year"},{"$f":"'Results Output'!CU1","v":"100-year"},{"$f":"'Results Output'!CV1","v":"IRR"},{"$f":"'Results Output'!CW1","v":"DPP"},{"$f":"'Results Output'!CX1","v":"Number of people affected by project "},{"$f":"'Results Output'!CY1","v":"Avoided Damages per Person per year "},{"$f":"'Results Output'!CZ1","v":"Total flood damages per year "},{"$f":"'Results Output'!DA1","v":"New annual recreational users "},{"$f":"'Results Output'!DB1","v":"Annual Carbon Mitigated (tonnes)"},{"$f":"'Results Output'!DC1","v":"Total Carbon Mitigated (tonnes)"},{"$f":"'Results Output'!DD1","v":"NPV per sqkm of project area"},{"$f":"'Results Output'!DE1","v":"Flood Depth Abated (metres)"},{"$f":"'Results Output'!DF1","v":"Raw Material / Food Provided (tonnes)"},{"$f":"'Results Output'!DG1","v":"Erosion Mitigated (tonnes)"},{"$f":"'Results Output'!DH1","v":"Potable Water Saved (gallons)"}]
[null,null,"Minimum",{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!B$4:B$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!C$4:C$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!D$4:D$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!E$4:E$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!F$4:F$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!G$4:G$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!H$4:H$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!I$4:I$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!J$4:J$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!K$4:K$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!L$4:L$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!M$4:M$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!N$4:N$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!O$4:O$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!P$4:P$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!Q$4:Q$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!R$4:R$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!S$4:S$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!T$4:T$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!U$4:U$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!V$4:V$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!W$4:W$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!X$4:X$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!Y$4:Y$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!Z$4:Z$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AA$4:AA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AB$4:AB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AC$4:AC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AD$4:AD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AE$4:AE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AF$4:AF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AG$4:AG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AH$4:AH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AI$4:AI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AJ$4:AJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AK$4:AK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AL$4:AL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AM$4:AM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AN$4:AN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AO$4:AO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AP$4:AP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AQ$4:AQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AR$4:AR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AS$4:AS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AT$4:AT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AU$4:AU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AV$4:AV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AW$4:AW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AX$4:AX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AY$4:AY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!AZ$4:AZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BA$4:BA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BB$4:BB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BC$4:BC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BD$4:BD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BE$4:BE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BF$4:BF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BG$4:BG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BH$4:BH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BI$4:BI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BJ$4:BJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BK$4:BK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BL$4:BL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BM$4:BM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BN$4:BN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BO$4:BO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BP$4:BP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BQ$4:BQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BR$4:BR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BS$4:BS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BT$4:BT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BU$4:BU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BV$4:BV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BW$4:BW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BX$4:BX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BY$4:BY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!BZ$4:BZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CA$4:CA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CB$4:CB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CC$4:CC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CD$4:CD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CE$4:CE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CF$4:CF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CG$4:CG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CH$4:CH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CI$4:CI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CJ$4:CJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CK$4:CK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CL$4:CL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CM$4:CM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CN$4:CN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CO$4:CO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CP$4:CP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CQ$4:CQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CR$4:CR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CS$4:CS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CT$4:CT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CU$4:CU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CV$4:CV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CW$4:CW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CX$4:CX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CY$4:CY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!CZ$4:CZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DA$4:DA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DB$4:DB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DC$4:DC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DD$4:DD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DE$4:DE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DF$4:DF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DG$4:DG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(5,6,'Results Output'!DH$4:DH$1001)","v":0}]
[null,null,"Average",{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!B$4:B$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!C$4:C$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!D$4:D$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!E$4:E$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!F$4:F$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!G$4:G$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!H$4:H$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!I$4:I$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!J$4:J$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!K$4:K$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!L$4:L$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!M$4:M$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!N$4:N$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!O$4:O$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!P$4:P$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!Q$4:Q$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!R$4:R$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!S$4:S$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!T$4:T$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!U$4:U$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!V$4:V$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!W$4:W$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!X$4:X$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!Y$4:Y$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!Z$4:Z$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AA$4:AA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AB$4:AB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AC$4:AC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AD$4:AD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AE$4:AE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AF$4:AF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AG$4:AG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AH$4:AH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AI$4:AI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AJ$4:AJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AK$4:AK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AL$4:AL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AM$4:AM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AN$4:AN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AO$4:AO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AP$4:AP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AQ$4:AQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AR$4:AR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AS$4:AS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AT$4:AT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AU$4:AU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AV$4:AV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AW$4:AW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AX$4:AX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AY$4:AY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!AZ$4:AZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BA$4:BA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BB$4:BB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BC$4:BC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BD$4:BD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BE$4:BE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BF$4:BF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BG$4:BG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BH$4:BH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BI$4:BI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BJ$4:BJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BK$4:BK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BL$4:BL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BM$4:BM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BN$4:BN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BO$4:BO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BP$4:BP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BQ$4:BQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BR$4:BR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BS$4:BS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BT$4:BT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BU$4:BU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BV$4:BV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BW$4:BW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BX$4:BX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BY$4:BY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!BZ$4:BZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CA$4:CA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CB$4:CB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CC$4:CC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CD$4:CD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CE$4:CE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CF$4:CF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CG$4:CG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CH$4:CH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CI$4:CI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CJ$4:CJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CK$4:CK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CL$4:CL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CM$4:CM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CN$4:CN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CO$4:CO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CP$4:CP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CQ$4:CQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CR$4:CR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CS$4:CS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CT$4:CT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CU$4:CU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CV$4:CV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CW$4:CW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CX$4:CX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CY$4:CY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!CZ$4:CZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DA$4:DA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DB$4:DB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DC$4:DC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DD$4:DD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DE$4:DE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DF$4:DF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DG$4:DG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(1,6,'Results Output'!DH$4:DH$1001)","v":0}]
[null,null,"Maximum",{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!B$4:B$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!C$4:C$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!D$4:D$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!E$4:E$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!F$4:F$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!G$4:G$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!H$4:H$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!I$4:I$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!J$4:J$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!K$4:K$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!L$4:L$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!M$4:M$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!N$4:N$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!O$4:O$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!P$4:P$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!Q$4:Q$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!R$4:R$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!S$4:S$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!T$4:T$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!U$4:U$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!V$4:V$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!W$4:W$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!X$4:X$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!Y$4:Y$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!Z$4:Z$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AA$4:AA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AB$4:AB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AC$4:AC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AD$4:AD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AE$4:AE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AF$4:AF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AG$4:AG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AH$4:AH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AI$4:AI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AJ$4:AJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AK$4:AK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AL$4:AL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AM$4:AM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AN$4:AN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AO$4:AO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AP$4:AP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AQ$4:AQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AR$4:AR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AS$4:AS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AT$4:AT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AU$4:AU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AV$4:AV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AW$4:AW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AX$4:AX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AY$4:AY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!AZ$4:AZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BA$4:BA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BB$4:BB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BC$4:BC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BD$4:BD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BE$4:BE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BF$4:BF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BG$4:BG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BH$4:BH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BI$4:BI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BJ$4:BJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BK$4:BK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BL$4:BL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BM$4:BM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BN$4:BN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BO$4:BO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BP$4:BP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BQ$4:BQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BR$4:BR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BS$4:BS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BT$4:BT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BU$4:BU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BV$4:BV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BW$4:BW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BX$4:BX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BY$4:BY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!BZ$4:BZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CA$4:CA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CB$4:CB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CC$4:CC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CD$4:CD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CE$4:CE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CF$4:CF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CG$4:CG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CH$4:CH$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CI$4:CI$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CJ$4:CJ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CK$4:CK$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CL$4:CL$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CM$4:CM$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CN$4:CN$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CO$4:CO$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CP$4:CP$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CQ$4:CQ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CR$4:CR$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CS$4:CS$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CT$4:CT$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CU$4:CU$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CV$4:CV$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CW$4:CW$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CX$4:CX$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CY$4:CY$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!CZ$4:CZ$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DA$4:DA$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DB$4:DB$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DC$4:DC$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DD$4:DD$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DE$4:DE$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DF$4:DF$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DG$4:DG$1001)","v":0},{"$f":"_xlfn.AGGREGATE(4,6,'Results Output'!DH$4:DH$1001)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Impact","Minimum","Average","Maximum",null,"Test for correct min-avg-max range","Test for MC\nif=1 then no range"]
[null,"Financial","Upfront Capital Costs",{"$f":"TRANSPOSE($D$3:$DJ$3)","v":0},{"$f":"TRANSPOSE($D$4:$DJ$4)","v":0},{"$f":"TRANSPOSE($D$5:$DJ$5)","v":0},null,{"$f":"IF(OR(D8=F8,F8=E8,AND(D8<E8,E8<F8)),1,0)","v":1},{"$f":"IF(OR(D8=E8,E8=F8,D8=F8),1,0)","v":1}]
[null,"Financial","Maintenance Costs ",0,0,0,null,{"$f":"IF(OR(D9=F9,F9=E9,AND(D9<E9,E9<F9)),1,0)","v":1},{"$f":"IF(OR(D9=E9,E9=F9,D9=F9),1,0)","v":1}]
[null,"Financial","Other Project Costs",0,0,0,null,1,1]
[null,"Financial","Replacement Costs",0,0,0,null,{"$f":"IF(OR(D11=F11,F11=E11,AND(D11<E11,E11<F11)),1,0)","v":1},1]
[null,"Financial","Disposal Costs",0,0,0,null,1,1]
[null,"Financial","Salvage Value",0,0,0,null,1,1]
[null,"Financial","Residual Value",0,0,0,null,1,1]
[null,"Environmental & Social","Food & Raw Materials",0,0,0,null,{"$f":"IF(OR(D15=F15,F15=E15,AND(D15<E15,E15<F15)),1,0)","v":1},{"$f":"IF(OR(D15=E15,E15=F15,D15=F15),1,0)","v":1}]
[null,"Environmental & Social","Ecosystem Services",0,0,0,null,1,1]
[null,"Environmental & Social","Embodied Carbon",0,0,0,null,1,1]
[null,"Environmental & Social","Carbon Sequestration",0,0,0,null,1,1]
[null,"Environmental & Social","Flood Risk Mitigation",0,0,0,null,1,1]
[null,"Environmental & Social","Fisheries (Habitat)",0,0,0,null,1,1]
[null,"Environmental & Social","Fisheries (Subsistence)",0,0,0,null,1,1]
[null,"Environmental & Social","Reduced Water Intrusion",0,0,0,null,1,1]
[null,"Environmental & Social","Coastal Erosion Mitigation",0,0,0,null,1,1]
[null,"Environmental & Social","Recreation",0,0,0,null,1,1]
[0,"Mangroves ","Upfront Capital Costs",0,0,0,null,1,1]
[{"$f":"A25+1","v":1},"Mangroves ","Maintenance Costs ",0,0,0,null,1,1]
[{"$f":"A26+1","v":2},"Mangroves ","Other Project Costs",0,0,0,null,1,1]
[3,"Mangroves ","Replacement Costs",0,0,0,null,1,1]
[4,"Mangroves ","Ecosystem Services",0,0,0,null,1,1]
[5,"Mangroves ","Carbon Sequestration",0,0,0,null,1,1]
[6,"Seagrass","Upfront Capital Costs",0,0,0,null,1,1]
[7,"Seagrass","Maintenance Costs ",0,0,0,null,1,1]
[8,"Seagrass","Other Project Costs",0,0,0,null,1,1]
[9,"Seagrass","Replacement Costs",0,0,0,null,1,1]
[10,"Seagrass","Ecosystem Services",0,0,0,null,1,1]
[11,"Seagrass","Carbon Sequestration",0,0,0,null,1,1]
[12,"Salt Marsh","Upfront Capital Costs",0,0,0,null,1,1]
[13,"Salt Marsh","Maintenance Costs ",0,0,0,null,1,1]
[14,"Salt Marsh","Other Project Costs",0,0,0,null,1,1]
[15,"Salt Marsh","Replacement Costs",0,0,0,null,1,1]
[16,"Salt Marsh","Ecosystem Services",0,0,0,null,1,1]
[17,"Salt Marsh","Carbon Sequestration",0,0,0,null,1,1]
[18,"Sand Dunes","Upfront Capital Costs",0,0,0,null,1,1]
[19,"Sand Dunes","Maintenance Costs ",0,0,0,null,1,1]
[20,"Sand Dunes","Other Project Costs",0,0,0,null,1,1]
[21,"Sand Dunes","Replacement Costs",0,0,0,null,1,1]
[22,"Sand Dunes","Ecosystem Services",0,0,0,null,1,1]
[23,"Sand Dunes","Carbon Sequestration",0,0,0,null,1,1]
[24,"Rock Breakwater","Upfront Capital Costs",0,0,0,null,1,1]
[25,"Rock Breakwater","Maintenance Costs ",0,0,0,null,1,1]
[26,"Rock Breakwater","Other Project Costs",0,0,0,null,1,1]
[27,"Rock Breakwater","Replacement Costs",0,0,0,null,1,1]
[28,"Rock Breakwater","Ecosystem Services",0,0,0,null,1,1]
[29,"Rock Breakwater","Carbon Sequestration",0,0,0,null,1,1]
[30,"Earthen Levees","Upfront Capital Costs",0,0,0,null,1,1]
[31,"Earthen Levees","Maintenance Costs ",0,0,0,null,1,1]
[32,"Earthen Levees","Other Project Costs",0,0,0,null,1,1]
[33,"Earthen Levees","Replacement Costs",0,0,0,null,1,1]
[34,"Earthen Levees","Ecosystem Services",0,0,0,null,1,1]
[35,"Earthen Levees","Carbon Sequestration",0,0,0,null,1,1]
[36,"Sea Walls","Upfront Capital Costs",0,0,0,null,1,1]
[37,"Sea Walls","Maintenance Costs ",0,0,0,null,1,1]
[38,"Sea Walls","Other Project Costs",0,0,0,null,1,1]
[39,"Sea Walls","Replacement Costs",0,0,0,null,1,1]
[40,"Sea Walls","Ecosystem Services",0,0,0,null,1,1]
[41,"Sea Walls","Carbon Sequestration",0,0,0,null,1,1]
[42,"Coral Reefs","Upfront Capital Costs",0,0,0,null,1,1]
[43,"Coral Reefs","Maintenance Costs ",0,0,0,null,1,1]
[44,"Coral Reefs","Other Project Costs",0,0,0,null,1,1]
[45,"Coral Reefs","Replacement Costs",0,0,0,null,1,1]
[46,"Coral Reefs","Ecosystem Services",0,0,0,null,1,1]
[47,"Coral Reefs","Carbon Sequestration",0,0,0,null,1,1]
[48,"Mudflats","Upfront Capital Costs",0,0,0,null,1,1]
[49,"Mudflats","Maintenance Costs ",0,0,0,null,{"$f":"IF(OR(D74=F74,F74=E74,AND(D74<E74,E74<F74)),1,0)","v":1},{"$f":"IF(OR(D74=E74,E74=F74,D74=F74),1,0)","v":1}]
[50,"Mudflats","Other Project Costs",0,0,0,null,1,1]
[51,"Mudflats","Replacement Costs",0,0,0,null,1,1]
[52,"Mudflats","Ecosystem Services",0,0,0,null,1,1]
[null,"Ecosystem Services","Food",0,0,0,null,1,1]
[null,"Ecosystem Services","Water",0,0,0,null,1,1]
[null,"Ecosystem Services","Raw Materials",0,0,0,null,1,1]
[null,"Ecosystem Services","Genetic Resources",0,0,0,null,1,1]
[null,"Ecosystem Services","Air Quality Regulation",0,0,0,null,1,1]
[null,"Ecosystem Services","Climate Regulation",0,0,0,null,1,1]
[null,"Ecosystem Services","Disturbance Moderation",0,0,0,null,1,1]
[null,"Ecosystem Services","Water Flow Regulation",0,0,0,null,1,1]
[null,"Ecosystem Services","Waste Treatment",0,0,0,null,1,1]
[null,"Ecosystem Services","Erosion Prevention",0,0,0,null,1,1]
[null,"Ecosystem Services","Soil Fertility Maintenance",0,0,0,null,1,1]
[null,"Ecosystem Services","Maintenance Of Migratory Species Life Cycles ",0,0,0,null,1,1]
[null,"Ecosystem Services","Genetic Diversity",0,0,0,null,1,1]
[null,"Ecosystem Services","Aesthetic Information",0,0,0,null,1,1]
[null,"Ecosystem Services","Recreational Tourism ",0,0,0,null,1,1]
[null,"Ecosystem Services","Inspiration For Culture ",0,0,0,null,1,1]
[null,"Ecosystem Services","Cognitive Development ",0,0,0,null,1,1]
[null,"Ecosystem Services","Nutrient Cycling",0,0,0,null,1,1]
[null,"Ecosystem Services","Fisheries ",0,0,0,null,1,1]
[null,"Ecosystem Services","Energy Resources",0,0,0,null,1,1]
[null,"Ecosystem Services","Water Purification",0,0,0,null,1,1]
[null,"Ecosystem Services","Research",0,0,0,null,1,1]
[null,"Ecosystem Services","Non-Use",0,0,0,null,1,1]
[null,"Flood risk benefit","5-year ",0,0,0,null,1,1]
[null,"Flood risk benefit","10-year",0,0,0,null,1,1]
[null,"Flood risk benefit","25-year",0,0,0,null,1,1]
[null,"Flood risk benefit","50-year",0,0,0,null,1,1]
[null,"Flood risk benefit","100-year",0,0,0,null,1,1]
[null,"Metrics","IRR",0,0,0,null,1,1]
[null,"Metrics","DPP",0,0,0,null,1,1]
[null,"Metrics","Number of People Affected By The Project ",0,0,0,null,1,1]
[null,"Metrics","Avoided Damages Per Person Per Year ",0,0,0,null,1,1]
[null,"Metrics","Total Flood Damages Per Year ",0,0,0,null,1,1]
[null,"Metrics","New Annual Recreational Users ",0,0,0,null,1,1]
[null,"Metrics","Annual Carbon Mitigated (tonnes)",0,0,0,null,1,1]
[null,"Metrics","Total Carbon Mitigated (tonnes)",0,0,0,null,1,1]
[null,"Metrics","NPV per sqm of project area",0,0,0,null,1,1]
[null,"Metrics","Flood Depth Abated (metres)",0,0,0,null,1,1]
[null,"Metrics","Raw Material / Food Provided (tonnes)",0,0,0,null,1,1]
[null,"Metrics","Erosion Mitigated (tonnes)",0,0,0,null,1,1]
[null,"Metrics","Potable Water Saved (gallons)",0,0,0,null,1,1]
[]
[]
[]
[null,"Cashflows for  IRR and DPP calculation ",0,1,{"$f":"D122+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AJ122+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BP122+1","v":66},67,68,69,70,71,72,73,74,75,76,77]
[null,null,{"$f":"'Scheduling Calcs'!C15","v":1900},{"$f":"'Scheduling Calcs'!D15","v":1901},{"$f":"'Scheduling Calcs'!E15","v":1902},{"$f":"'Scheduling Calcs'!F15","v":1903},{"$f":"'Scheduling Calcs'!G15","v":1904},{"$f":"'Scheduling Calcs'!H15","v":1905},{"$f":"'Scheduling Calcs'!I15","v":1906},{"$f":"'Scheduling Calcs'!J15","v":1907},{"$f":"'Scheduling Calcs'!K15","v":1908},{"$f":"'Scheduling Calcs'!L15","v":1909},{"$f":"'Scheduling Calcs'!M15","v":1910},{"$f":"'Scheduling Calcs'!N15","v":1911},{"$f":"'Scheduling Calcs'!O15","v":1912},{"$f":"'Scheduling Calcs'!P15","v":1913},{"$f":"'Scheduling Calcs'!Q15","v":1914},{"$f":"'Scheduling Calcs'!R15","v":1915},{"$f":"'Scheduling Calcs'!S15","v":1916},{"$f":"'Scheduling Calcs'!T15","v":1917},{"$f":"'Scheduling Calcs'!U15","v":1918},{"$f":"'Scheduling Calcs'!V15","v":1919},{"$f":"'Scheduling Calcs'!W15","v":1920},{"$f":"'Scheduling Calcs'!X15","v":1921},{"$f":"'Scheduling Calcs'!Y15","v":1922},{"$f":"'Scheduling Calcs'!Z15","v":1923},{"$f":"'Scheduling Calcs'!AA15","v":1924},{"$f":"'Scheduling Calcs'!AB15","v":1925},{"$f":"'Scheduling Calcs'!AC15","v":1926},{"$f":"'Scheduling Calcs'!AD15","v":1927},{"$f":"'Scheduling Calcs'!AE15","v":1928},{"$f":"'Scheduling Calcs'!AF15","v":1929},{"$f":"'Scheduling Calcs'!AG15","v":1930},{"$f":"'Scheduling Calcs'!AH15","v":1931},{"$f":"'Scheduling Calcs'!AI15","v":1932},{"$f":"'Scheduling Calcs'!AJ15","v":1933},{"$f":"'Scheduling Calcs'!AK15","v":1934},{"$f":"'Scheduling Calcs'!AL15","v":1935},{"$f":"'Scheduling Calcs'!AM15","v":1936},{"$f":"'Scheduling Calcs'!AN15","v":1937},{"$f":"'Scheduling Calcs'!AO15","v":1938},{"$f":"'Scheduling Calcs'!AP15","v":1939},{"$f":"'Scheduling Calcs'!AQ15","v":1940},{"$f":"'Scheduling Calcs'!AR15","v":1941},{"$f":"'Scheduling Calcs'!AS15","v":1942},{"$f":"'Scheduling Calcs'!AT15","v":1943},{"$f":"'Scheduling Calcs'!AU15","v":1944},{"$f":"'Scheduling Calcs'!AV15","v":1945},{"$f":"'Scheduling Calcs'!AW15","v":1946},{"$f":"'Scheduling Calcs'!AX15","v":1947},{"$f":"'Scheduling Calcs'!AY15","v":1948},{"$f":"'Scheduling Calcs'!AZ15","v":1949},{"$f":"'Scheduling Calcs'!BA15","v":1950}]
[null,"Cash outflow ",{"$f":"SUM('LCCA Model'!T118:T121,'LCCA Model'!T123:T124)","v":0},{"$f":"SUM('LCCA Model'!U118:U121,'LCCA Model'!U123:U124)","v":0},{"$f":"SUM('LCCA Model'!V118:V121,'LCCA Model'!V123:V124)","v":0},{"$f":"SUM('LCCA Model'!W118:W121,'LCCA Model'!W123:W124)","v":0},{"$f":"SUM('LCCA Model'!X118:X121,'LCCA Model'!X123:X124)","v":0},{"$f":"SUM('LCCA Model'!Y118:Y121,'LCCA Model'!Y123:Y124)","v":0},{"$f":"SUM('LCCA Model'!Z118:Z121,'LCCA Model'!Z123:Z124)","v":0},{"$f":"SUM('LCCA Model'!AA118:AA121,'LCCA Model'!AA123:AA124)","v":0},{"$f":"SUM('LCCA Model'!AB118:AB121,'LCCA Model'!AB123:AB124)","v":0},{"$f":"SUM('LCCA Model'!AC118:AC121,'LCCA Model'!AC123:AC124)","v":0},{"$f":"SUM('LCCA Model'!AD118:AD121,'LCCA Model'!AD123:AD124)","v":0},{"$f":"SUM('LCCA Model'!AE118:AE121,'LCCA Model'!AE123:AE124)","v":0},{"$f":"SUM('LCCA Model'!AF118:AF121,'LCCA Model'!AF123:AF124)","v":0},{"$f":"SUM('LCCA Model'!AG118:AG121,'LCCA Model'!AG123:AG124)","v":0},{"$f":"SUM('LCCA Model'!AH118:AH121,'LCCA Model'!AH123:AH124)","v":0},{"$f":"SUM('LCCA Model'!AI118:AI121,'LCCA Model'!AI123:AI124)","v":0},{"$f":"SUM('LCCA Model'!AJ118:AJ121,'LCCA Model'!AJ123:AJ124)","v":0},{"$f":"SUM('LCCA Model'!AK118:AK121,'LCCA Model'!AK123:AK124)","v":0},{"$f":"SUM('LCCA Model'!AL118:AL121,'LCCA Model'!AL123:AL124)","v":0},{"$f":"SUM('LCCA Model'!AM118:AM121,'LCCA Model'!AM123:AM124)","v":0},{"$f":"SUM('LCCA Model'!AN118:AN121,'LCCA Model'!AN123:AN124)","v":0},{"$f":"SUM('LCCA Model'!AO118:AO121,'LCCA Model'!AO123:AO124)","v":0},{"$f":"SUM('LCCA Model'!AP118:AP121,'LCCA Model'!AP123:AP124)","v":0},{"$f":"SUM('LCCA Model'!AQ118:AQ121,'LCCA Model'!AQ123:AQ124)","v":0},{"$f":"SUM('LCCA Model'!AR118:AR121,'LCCA Model'!AR123:AR124)","v":0},{"$f":"SUM('LCCA Model'!AS118:AS121,'LCCA Model'!AS123:AS124)","v":0},{"$f":"SUM('LCCA Model'!AT118:AT121,'LCCA Model'!AT123:AT124)","v":0},{"$f":"SUM('LCCA Model'!AU118:AU121,'LCCA Model'!AU123:AU124)","v":0},{"$f":"SUM('LCCA Model'!AV118:AV121,'LCCA Model'!AV123:AV124)","v":0},{"$f":"SUM('LCCA Model'!AW118:AW121,'LCCA Model'!AW123:AW124)","v":0},{"$f":"SUM('LCCA Model'!AX118:AX121,'LCCA Model'!AX123:AX124)","v":0},{"$f":"SUM('LCCA Model'!AY118:AY121,'LCCA Model'!AY123:AY124)","v":0},{"$f":"SUM('LCCA Model'!AZ118:AZ121,'LCCA Model'!AZ123:AZ124)","v":0},{"$f":"SUM('LCCA Model'!BA118:BA121,'LCCA Model'!BA123:BA124)","v":0},{"$f":"SUM('LCCA Model'!BB118:BB121,'LCCA Model'!BB123:BB124)","v":0},{"$f":"SUM('LCCA Model'!BC118:BC121,'LCCA Model'!BC123:BC124)","v":0},{"$f":"SUM('LCCA Model'!BD118:BD121,'LCCA Model'!BD123:BD124)","v":0},{"$f":"SUM('LCCA Model'!BE118:BE121,'LCCA Model'!BE123:BE124)","v":0},{"$f":"SUM('LCCA Model'!BF118:BF121,'LCCA Model'!BF123:BF124)","v":0},{"$f":"SUM('LCCA Model'!BG118:BG121,'LCCA Model'!BG123:BG124)","v":0},{"$f":"SUM('LCCA Model'!BH118:BH121,'LCCA Model'!BH123:BH124)","v":0},{"$f":"SUM('LCCA Model'!BI118:BI121,'LCCA Model'!BI123:BI124)","v":0},{"$f":"SUM('LCCA Model'!BJ118:BJ121,'LCCA Model'!BJ123:BJ124)","v":0},{"$f":"SUM('LCCA Model'!BK118:BK121,'LCCA Model'!BK123:BK124)","v":0},{"$f":"SUM('LCCA Model'!BL118:BL121,'LCCA Model'!BL123:BL124)","v":0},{"$f":"SUM('LCCA Model'!BM118:BM121,'LCCA Model'!BM123:BM124)","v":0},{"$f":"SUM('LCCA Model'!BN118:BN121,'LCCA Model'!BN123:BN124)","v":0},{"$f":"SUM('LCCA Model'!BO118:BO121,'LCCA Model'!BO123:BO124)","v":0},{"$f":"SUM('LCCA Model'!BP118:BP121,'LCCA Model'!BP123:BP124)","v":0},{"$f":"SUM('LCCA Model'!BQ118:BQ121,'LCCA Model'!BQ123:BQ124)","v":0},{"$f":"SUM('LCCA Model'!BR118:BR121,'LCCA Model'!BR123:BR124)","v":0},{"$f":"SUM('LCCA Model'!BS118:BS121,'LCCA Model'!BS123:BS124)","v":0},{"$f":"SUM('LCCA Model'!BT118:BT121,'LCCA Model'!BT123:BT124)","v":0},{"$f":"SUM('LCCA Model'!BU118:BU121,'LCCA Model'!BU123:BU124)","v":0},{"$f":"SUM('LCCA Model'!BV118:BV121,'LCCA Model'!BV123:BV124)","v":0},{"$f":"SUM('LCCA Model'!BW118:BW121,'LCCA Model'!BW123:BW124)","v":0},{"$f":"SUM('LCCA Model'!BX118:BX121,'LCCA Model'!BX123:BX124)","v":0},{"$f":"SUM('LCCA Model'!BY118:BY121,'LCCA Model'!BY123:BY124)","v":0},{"$f":"SUM('LCCA Model'!BZ118:BZ121,'LCCA Model'!BZ123:BZ124)","v":0},{"$f":"SUM('LCCA Model'!CA118:CA121,'LCCA Model'!CA123:CA124)","v":0},{"$f":"SUM('LCCA Model'!CB118:CB121,'LCCA Model'!CB123:CB124)","v":0},{"$f":"SUM('LCCA Model'!CC118:CC121,'LCCA Model'!CC123:CC124)","v":0},{"$f":"SUM('LCCA Model'!CD118:CD121,'LCCA Model'!CD123:CD124)","v":0},{"$f":"SUM('LCCA Model'!CE118:CE121,'LCCA Model'!CE123:CE124)","v":0},{"$f":"SUM('LCCA Model'!CF118:CF121,'LCCA Model'!CF123:CF124)","v":0},{"$f":"SUM('LCCA Model'!CG118:CG121,'LCCA Model'!CG123:CG124)","v":0},{"$f":"SUM('LCCA Model'!CH118:CH121,'LCCA Model'!CH123:CH124)","v":0},{"$f":"SUM('LCCA Model'!CI118:CI121,'LCCA Model'!CI123:CI124)","v":0},{"$f":"SUM('LCCA Model'!CJ118:CJ121,'LCCA Model'!CJ123:CJ124)","v":0},{"$f":"SUM('LCCA Model'!CK118:CK121,'LCCA Model'!CK123:CK124)","v":0},{"$f":"SUM('LCCA Model'!CL118:CL121,'LCCA Model'!CL123:CL124)","v":0},{"$f":"SUM('LCCA Model'!CM118:CM121,'LCCA Model'!CM123:CM124)","v":0},{"$f":"SUM('LCCA Model'!CN118:CN121,'LCCA Model'!CN123:CN124)","v":0},{"$f":"SUM('LCCA Model'!CO118:CO121,'LCCA Model'!CO123:CO124)","v":0},{"$f":"SUM('LCCA Model'!CP118:CP121,'LCCA Model'!CP123:CP124)","v":0},{"$f":"SUM('LCCA Model'!CQ118:CQ121,'LCCA Model'!CQ123:CQ124)","v":0},{"$f":"SUM('LCCA Model'!CR118:CR121,'LCCA Model'!CR123:CR124)","v":0},{"$f":"SUM('LCCA Model'!CS118:CS121,'LCCA Model'!CS123:CS124)","v":0}]
[null,"Benefits ",{"$f":"Carbon!T28+'LCCA Model'!T122+'Fisheries Model'!Q21+'ES Model'!Y252+'Food-Raw Materials model'!T11+'Water flow(Sea intrusion) model'!T16+'Disturbance moderation (flood) '!Y11+'Erosion prevention model'!T42+'Recreation, amenity model'!T19","v":0},{"$f":"Carbon!U28+'LCCA Model'!U122+'Fisheries Model'!R21+'ES Model'!Z252+'Food-Raw Materials model'!U11+'Water flow(Sea intrusion) model'!U16+'Disturbance moderation (flood) '!Z11+'Erosion prevention model'!U42+'Recreation, amenity model'!U19","v":0},{"$f":"Carbon!V28+'LCCA Model'!V122+'Fisheries Model'!S21+'ES Model'!AA252+'Food-Raw Materials model'!V11+'Water flow(Sea intrusion) model'!V16+'Disturbance moderation (flood) '!AA11+'Erosion prevention model'!V42+'Recreation, amenity model'!V19","v":0},{"$f":"Carbon!W28+'LCCA Model'!W122+'Fisheries Model'!T21+'ES Model'!AB252+'Food-Raw Materials model'!W11+'Water flow(Sea intrusion) model'!W16+'Disturbance moderation (flood) '!AB11+'Erosion prevention model'!W42+'Recreation, amenity model'!W19","v":0},{"$f":"Carbon!X28+'LCCA Model'!X122+'Fisheries Model'!U21+'ES Model'!AC252+'Food-Raw Materials model'!X11+'Water flow(Sea intrusion) model'!X16+'Disturbance moderation (flood) '!AC11+'Erosion prevention model'!X42+'Recreation, amenity model'!X19","v":0},{"$f":"Carbon!Y28+'LCCA Model'!Y122+'Fisheries Model'!V21+'ES Model'!AD252+'Food-Raw Materials model'!Y11+'Water flow(Sea intrusion) model'!Y16+'Disturbance moderation (flood) '!AD11+'Erosion prevention model'!Y42+'Recreation, amenity model'!Y19","v":0},{"$f":"Carbon!Z28+'LCCA Model'!Z122+'Fisheries Model'!W21+'ES Model'!AE252+'Food-Raw Materials model'!Z11+'Water flow(Sea intrusion) model'!Z16+'Disturbance moderation (flood) '!AE11+'Erosion prevention model'!Z42+'Recreation, amenity model'!Z19","v":0},{"$f":"Carbon!AA28+'LCCA Model'!AA122+'Fisheries Model'!X21+'ES Model'!AF252+'Food-Raw Materials model'!AA11+'Water flow(Sea intrusion) model'!AA16+'Disturbance moderation (flood) '!AF11+'Erosion prevention model'!AA42+'Recreation, amenity model'!AA19","v":0},{"$f":"Carbon!AB28+'LCCA Model'!AB122+'Fisheries Model'!Y21+'ES Model'!AG252+'Food-Raw Materials model'!AB11+'Water flow(Sea intrusion) model'!AB16+'Disturbance moderation (flood) '!AG11+'Erosion prevention model'!AB42+'Recreation, amenity model'!AB19","v":0},{"$f":"Carbon!AC28+'LCCA Model'!AC122+'Fisheries Model'!Z21+'ES Model'!AH252+'Food-Raw Materials model'!AC11+'Water flow(Sea intrusion) model'!AC16+'Disturbance moderation (flood) '!AH11+'Erosion prevention model'!AC42+'Recreation, amenity model'!AC19","v":0},{"$f":"Carbon!AD28+'LCCA Model'!AD122+'Fisheries Model'!AA21+'ES Model'!AI252+'Food-Raw Materials model'!AD11+'Water flow(Sea intrusion) model'!AD16+'Disturbance moderation (flood) '!AI11+'Erosion prevention model'!AD42+'Recreation, amenity model'!AD19","v":0},{"$f":"Carbon!AE28+'LCCA Model'!AE122+'Fisheries Model'!AB21+'ES Model'!AJ252+'Food-Raw Materials model'!AE11+'Water flow(Sea intrusion) model'!AE16+'Disturbance moderation (flood) '!AJ11+'Erosion prevention model'!AE42+'Recreation, amenity model'!AE19","v":0},{"$f":"Carbon!AF28+'LCCA Model'!AF122+'Fisheries Model'!AC21+'ES Model'!AK252+'Food-Raw Materials model'!AF11+'Water flow(Sea intrusion) model'!AF16+'Disturbance moderation (flood) '!AK11+'Erosion prevention model'!AF42+'Recreation, amenity model'!AF19","v":0},{"$f":"Carbon!AG28+'LCCA Model'!AG122+'Fisheries Model'!AD21+'ES Model'!AL252+'Food-Raw Materials model'!AG11+'Water flow(Sea intrusion) model'!AG16+'Disturbance moderation (flood) '!AL11+'Erosion prevention model'!AG42+'Recreation, amenity model'!AG19","v":0},{"$f":"Carbon!AH28+'LCCA Model'!AH122+'Fisheries Model'!AE21+'ES Model'!AM252+'Food-Raw Materials model'!AH11+'Water flow(Sea intrusion) model'!AH16+'Disturbance moderation (flood) '!AM11+'Erosion prevention model'!AH42+'Recreation, amenity model'!AH19","v":0},{"$f":"Carbon!AI28+'LCCA Model'!AI122+'Fisheries Model'!AF21+'ES Model'!AN252+'Food-Raw Materials model'!AI11+'Water flow(Sea intrusion) model'!AI16+'Disturbance moderation (flood) '!AN11+'Erosion prevention model'!AI42+'Recreation, amenity model'!AI19","v":0},{"$f":"Carbon!AJ28+'LCCA Model'!AJ122+'Fisheries Model'!AG21+'ES Model'!AO252+'Food-Raw Materials model'!AJ11+'Water flow(Sea intrusion) model'!AJ16+'Disturbance moderation (flood) '!AO11+'Erosion prevention model'!AJ42+'Recreation, amenity model'!AJ19","v":0},{"$f":"Carbon!AK28+'LCCA Model'!AK122+'Fisheries Model'!AH21+'ES Model'!AP252+'Food-Raw Materials model'!AK11+'Water flow(Sea intrusion) model'!AK16+'Disturbance moderation (flood) '!AP11+'Erosion prevention model'!AK42+'Recreation, amenity model'!AK19","v":0},{"$f":"Carbon!AL28+'LCCA Model'!AL122+'Fisheries Model'!AI21+'ES Model'!AQ252+'Food-Raw Materials model'!AL11+'Water flow(Sea intrusion) model'!AL16+'Disturbance moderation (flood) '!AQ11+'Erosion prevention model'!AL42+'Recreation, amenity model'!AL19","v":0},{"$f":"Carbon!AM28+'LCCA Model'!AM122+'Fisheries Model'!AJ21+'ES Model'!AR252+'Food-Raw Materials model'!AM11+'Water flow(Sea intrusion) model'!AM16+'Disturbance moderation (flood) '!AR11+'Erosion prevention model'!AM42+'Recreation, amenity model'!AM19","v":0},{"$f":"Carbon!AN28+'LCCA Model'!AN122+'Fisheries Model'!AK21+'ES Model'!AS252+'Food-Raw Materials model'!AN11+'Water flow(Sea intrusion) model'!AN16+'Disturbance moderation (flood) '!AS11+'Erosion prevention model'!AN42+'Recreation, amenity model'!AN19","v":0},{"$f":"Carbon!AO28+'LCCA Model'!AO122+'Fisheries Model'!AL21+'ES Model'!AT252+'Food-Raw Materials model'!AO11+'Water flow(Sea intrusion) model'!AO16+'Disturbance moderation (flood) '!AT11+'Erosion prevention model'!AO42+'Recreation, amenity model'!AO19","v":0},{"$f":"Carbon!AP28+'LCCA Model'!AP122+'Fisheries Model'!AM21+'ES Model'!AU252+'Food-Raw Materials model'!AP11+'Water flow(Sea intrusion) model'!AP16+'Disturbance moderation (flood) '!AU11+'Erosion prevention model'!AP42+'Recreation, amenity model'!AP19","v":0},{"$f":"Carbon!AQ28+'LCCA Model'!AQ122+'Fisheries Model'!AN21+'ES Model'!AV252+'Food-Raw Materials model'!AQ11+'Water flow(Sea intrusion) model'!AQ16+'Disturbance moderation (flood) '!AV11+'Erosion prevention model'!AQ42+'Recreation, amenity model'!AQ19","v":0},{"$f":"Carbon!AR28+'LCCA Model'!AR122+'Fisheries Model'!AO21+'ES Model'!AW252+'Food-Raw Materials model'!AR11+'Water flow(Sea intrusion) model'!AR16+'Disturbance moderation (flood) '!AW11+'Erosion prevention model'!AR42+'Recreation, amenity model'!AR19","v":0},{"$f":"Carbon!AS28+'LCCA Model'!AS122+'Fisheries Model'!AP21+'ES Model'!AX252+'Food-Raw Materials model'!AS11+'Water flow(Sea intrusion) model'!AS16+'Disturbance moderation (flood) '!AX11+'Erosion prevention model'!AS42+'Recreation, amenity model'!AS19","v":0},{"$f":"Carbon!AT28+'LCCA Model'!AT122+'Fisheries Model'!AQ21+'ES Model'!AY252+'Food-Raw Materials model'!AT11+'Water flow(Sea intrusion) model'!AT16+'Disturbance moderation (flood) '!AY11+'Erosion prevention model'!AT42+'Recreation, amenity model'!AT19","v":0},{"$f":"Carbon!AU28+'LCCA Model'!AU122+'Fisheries Model'!AR21+'ES Model'!AZ252+'Food-Raw Materials model'!AU11+'Water flow(Sea intrusion) model'!AU16+'Disturbance moderation (flood) '!AZ11+'Erosion prevention model'!AU42+'Recreation, amenity model'!AU19","v":0},{"$f":"Carbon!AV28+'LCCA Model'!AV122+'Fisheries Model'!AS21+'ES Model'!BA252+'Food-Raw Materials model'!AV11+'Water flow(Sea intrusion) model'!AV16+'Disturbance moderation (flood) '!BA11+'Erosion prevention model'!AV42+'Recreation, amenity model'!AV19","v":0},{"$f":"Carbon!AW28+'LCCA Model'!AW122+'Fisheries Model'!AT21+'ES Model'!BB252+'Food-Raw Materials model'!AW11+'Water flow(Sea intrusion) model'!AW16+'Disturbance moderation (flood) '!BB11+'Erosion prevention model'!AW42+'Recreation, amenity model'!AW19","v":0},{"$f":"Carbon!AX28+'LCCA Model'!AX122+'Fisheries Model'!AU21+'ES Model'!BC252+'Food-Raw Materials model'!AX11+'Water flow(Sea intrusion) model'!AX16+'Disturbance moderation (flood) '!BC11+'Erosion prevention model'!AX42+'Recreation, amenity model'!AX19","v":0},{"$f":"Carbon!AY28+'LCCA Model'!AY122+'Fisheries Model'!AV21+'ES Model'!BD252+'Food-Raw Materials model'!AY11+'Water flow(Sea intrusion) model'!AY16+'Disturbance moderation (flood) '!BD11+'Erosion prevention model'!AY42+'Recreation, amenity model'!AY19","v":0},{"$f":"Carbon!AZ28+'LCCA Model'!AZ122+'Fisheries Model'!AW21+'ES Model'!BE252+'Food-Raw Materials model'!AZ11+'Water flow(Sea intrusion) model'!AZ16+'Disturbance moderation (flood) '!BE11+'Erosion prevention model'!AZ42+'Recreation, amenity model'!AZ19","v":0},{"$f":"Carbon!BA28+'LCCA Model'!BA122+'Fisheries Model'!AX21+'ES Model'!BF252+'Food-Raw Materials model'!BA11+'Water flow(Sea intrusion) model'!BA16+'Disturbance moderation (flood) '!BF11+'Erosion prevention model'!BA42+'Recreation, amenity model'!BA19","v":0},{"$f":"Carbon!BB28+'LCCA Model'!BB122+'Fisheries Model'!AY21+'ES Model'!BG252+'Food-Raw Materials model'!BB11+'Water flow(Sea intrusion) model'!BB16+'Disturbance moderation (flood) '!BG11+'Erosion prevention model'!BB42+'Recreation, amenity model'!BB19","v":0},{"$f":"Carbon!BC28+'LCCA Model'!BC122+'Fisheries Model'!AZ21+'ES Model'!BH252+'Food-Raw Materials model'!BC11+'Water flow(Sea intrusion) model'!BC16+'Disturbance moderation (flood) '!BH11+'Erosion prevention model'!BC42+'Recreation, amenity model'!BC19","v":0},{"$f":"Carbon!BD28+'LCCA Model'!BD122+'Fisheries Model'!BA21+'ES Model'!BI252+'Food-Raw Materials model'!BD11+'Water flow(Sea intrusion) model'!BD16+'Disturbance moderation (flood) '!BI11+'Erosion prevention model'!BD42+'Recreation, amenity model'!BD19","v":0},{"$f":"Carbon!BE28+'LCCA Model'!BE122+'Fisheries Model'!BB21+'ES Model'!BJ252+'Food-Raw Materials model'!BE11+'Water flow(Sea intrusion) model'!BE16+'Disturbance moderation (flood) '!BJ11+'Erosion prevention model'!BE42+'Recreation, amenity model'!BE19","v":0},{"$f":"Carbon!BF28+'LCCA Model'!BF122+'Fisheries Model'!BC21+'ES Model'!BK252+'Food-Raw Materials model'!BF11+'Water flow(Sea intrusion) model'!BF16+'Disturbance moderation (flood) '!BK11+'Erosion prevention model'!BF42+'Recreation, amenity model'!BF19","v":0},{"$f":"Carbon!BG28+'LCCA Model'!BG122+'Fisheries Model'!BD21+'ES Model'!BL252+'Food-Raw Materials model'!BG11+'Water flow(Sea intrusion) model'!BG16+'Disturbance moderation (flood) '!BL11+'Erosion prevention model'!BG42+'Recreation, amenity model'!BG19","v":0},{"$f":"Carbon!BH28+'LCCA Model'!BH122+'Fisheries Model'!BE21+'ES Model'!BM252+'Food-Raw Materials model'!BH11+'Water flow(Sea intrusion) model'!BH16+'Disturbance moderation (flood) '!BM11+'Erosion prevention model'!BH42+'Recreation, amenity model'!BH19","v":0},{"$f":"Carbon!BI28+'LCCA Model'!BI122+'Fisheries Model'!BF21+'ES Model'!BN252+'Food-Raw Materials model'!BI11+'Water flow(Sea intrusion) model'!BI16+'Disturbance moderation (flood) '!BN11+'Erosion prevention model'!BI42+'Recreation, amenity model'!BI19","v":0},{"$f":"Carbon!BJ28+'LCCA Model'!BJ122+'Fisheries Model'!BG21+'ES Model'!BO252+'Food-Raw Materials model'!BJ11+'Water flow(Sea intrusion) model'!BJ16+'Disturbance moderation (flood) '!BO11+'Erosion prevention model'!BJ42+'Recreation, amenity model'!BJ19","v":0},{"$f":"Carbon!BK28+'LCCA Model'!BK122+'Fisheries Model'!BH21+'ES Model'!BP252+'Food-Raw Materials model'!BK11+'Water flow(Sea intrusion) model'!BK16+'Disturbance moderation (flood) '!BP11+'Erosion prevention model'!BK42+'Recreation, amenity model'!BK19","v":0},{"$f":"Carbon!BL28+'LCCA Model'!BL122+'Fisheries Model'!BI21+'ES Model'!BQ252+'Food-Raw Materials model'!BL11+'Water flow(Sea intrusion) model'!BL16+'Disturbance moderation (flood) '!BQ11+'Erosion prevention model'!BL42+'Recreation, amenity model'!BL19","v":0},{"$f":"Carbon!BM28+'LCCA Model'!BM122+'Fisheries Model'!BJ21+'ES Model'!BR252+'Food-Raw Materials model'!BM11+'Water flow(Sea intrusion) model'!BM16+'Disturbance moderation (flood) '!BR11+'Erosion prevention model'!BM42+'Recreation, amenity model'!BM19","v":0},{"$f":"Carbon!BN28+'LCCA Model'!BN122+'Fisheries Model'!BK21+'ES Model'!BS252+'Food-Raw Materials model'!BN11+'Water flow(Sea intrusion) model'!BN16+'Disturbance moderation (flood) '!BS11+'Erosion prevention model'!BN42+'Recreation, amenity model'!BN19","v":0},{"$f":"Carbon!BO28+'LCCA Model'!BO122+'Fisheries Model'!BL21+'ES Model'!BT252+'Food-Raw Materials model'!BO11+'Water flow(Sea intrusion) model'!BO16+'Disturbance moderation (flood) '!BT11+'Erosion prevention model'!BO42+'Recreation, amenity model'!BO19","v":0},{"$f":"Carbon!BP28+'LCCA Model'!BP122+'Fisheries Model'!BM21+'ES Model'!BU252+'Food-Raw Materials model'!BP11+'Water flow(Sea intrusion) model'!BP16+'Disturbance moderation (flood) '!BU11+'Erosion prevention model'!BP42+'Recreation, amenity model'!BP19","v":0},{"$f":"Carbon!BQ28+'LCCA Model'!BQ122+'Fisheries Model'!BN21+'ES Model'!BV252+'Food-Raw Materials model'!BQ11+'Water flow(Sea intrusion) model'!BQ16+'Disturbance moderation (flood) '!BV11+'Erosion prevention model'!BQ42+'Recreation, amenity model'!BQ19","v":0},{"$f":"Carbon!BR28+'LCCA Model'!BR122+'Fisheries Model'!BO21+'ES Model'!BW252+'Food-Raw Materials model'!BR11+'Water flow(Sea intrusion) model'!BR16+'Disturbance moderation (flood) '!BW11+'Erosion prevention model'!BR42+'Recreation, amenity model'!BR19","v":0},{"$f":"Carbon!BS28+'LCCA Model'!BS122+'Fisheries Model'!BP21+'ES Model'!BX252+'Food-Raw Materials model'!BS11+'Water flow(Sea intrusion) model'!BS16+'Disturbance moderation (flood) '!BX11+'Erosion prevention model'!BS42+'Recreation, amenity model'!BS12","v":0},{"$f":"Carbon!BT28+'LCCA Model'!BT122+'Fisheries Model'!BQ21+'ES Model'!BY252+'Food-Raw Materials model'!BT11+'Water flow(Sea intrusion) model'!BT16+'Disturbance moderation (flood) '!BY11+'Erosion prevention model'!BT42+'Recreation, amenity model'!BT12","v":0},{"$f":"Carbon!BU28+'LCCA Model'!BU122+'Fisheries Model'!BR21+'ES Model'!BZ252+'Food-Raw Materials model'!BU11+'Water flow(Sea intrusion) model'!BU16+'Disturbance moderation (flood) '!BZ11+'Erosion prevention model'!BU42+'Recreation, amenity model'!BU12","v":0},{"$f":"Carbon!BV28+'LCCA Model'!BV122+'Fisheries Model'!BS21+'ES Model'!CA252+'Food-Raw Materials model'!BV11+'Water flow(Sea intrusion) model'!BV16+'Disturbance moderation (flood) '!CA11+'Erosion prevention model'!BV42+'Recreation, amenity model'!BV12","v":0},{"$f":"Carbon!BW28+'LCCA Model'!BW122+'Fisheries Model'!BT21+'ES Model'!CB252+'Food-Raw Materials model'!BW11+'Water flow(Sea intrusion) model'!BW16+'Disturbance moderation (flood) '!CB11+'Erosion prevention model'!BW42+'Recreation, amenity model'!BW12","v":0},{"$f":"Carbon!BX28+'LCCA Model'!BX122+'Fisheries Model'!BU21+'ES Model'!CC252+'Food-Raw Materials model'!BX11+'Water flow(Sea intrusion) model'!BX16+'Disturbance moderation (flood) '!CC11+'Erosion prevention model'!BX42+'Recreation, amenity model'!BX12","v":0},{"$f":"Carbon!BY28+'LCCA Model'!BY122+'Fisheries Model'!BV21+'ES Model'!CD252+'Food-Raw Materials model'!BY11+'Water flow(Sea intrusion) model'!BY16+'Disturbance moderation (flood) '!CD11+'Erosion prevention model'!BY42+'Recreation, amenity model'!BY12","v":0},{"$f":"Carbon!BZ28+'LCCA Model'!BZ122+'Fisheries Model'!BW21+'ES Model'!CE252+'Food-Raw Materials model'!BZ11+'Water flow(Sea intrusion) model'!BZ16+'Disturbance moderation (flood) '!CE11+'Erosion prevention model'!BZ42+'Recreation, amenity model'!BZ12","v":0},{"$f":"Carbon!CA28+'LCCA Model'!CA122+'Fisheries Model'!BX21+'ES Model'!CF252+'Food-Raw Materials model'!CA11+'Water flow(Sea intrusion) model'!CA16+'Disturbance moderation (flood) '!CF11+'Erosion prevention model'!CA42+'Recreation, amenity model'!CA12","v":0},{"$f":"Carbon!CB28+'LCCA Model'!CB122+'Fisheries Model'!BY21+'ES Model'!CG252+'Food-Raw Materials model'!CB11+'Water flow(Sea intrusion) model'!CB16+'Disturbance moderation (flood) '!CG11+'Erosion prevention model'!CB42+'Recreation, amenity model'!CB12","v":0},{"$f":"Carbon!CC28+'LCCA Model'!CC122+'Fisheries Model'!BZ21+'ES Model'!CH252+'Food-Raw Materials model'!CC11+'Water flow(Sea intrusion) model'!CC16+'Disturbance moderation (flood) '!CH11+'Erosion prevention model'!CC42+'Recreation, amenity model'!CC12","v":0},{"$f":"Carbon!CD28+'LCCA Model'!CD122+'Fisheries Model'!CA21+'ES Model'!CI252+'Food-Raw Materials model'!CD11+'Water flow(Sea intrusion) model'!CD16+'Disturbance moderation (flood) '!CI11+'Erosion prevention model'!CD42+'Recreation, amenity model'!CD12","v":0},{"$f":"Carbon!CE28+'LCCA Model'!CE122+'Fisheries Model'!CB21+'ES Model'!CJ252+'Food-Raw Materials model'!CE11+'Water flow(Sea intrusion) model'!CE16+'Disturbance moderation (flood) '!CJ11+'Erosion prevention model'!CE42+'Recreation, amenity model'!CE12","v":0},{"$f":"Carbon!CF28+'LCCA Model'!CF122+'Fisheries Model'!CC21+'ES Model'!CK252+'Food-Raw Materials model'!CF11+'Water flow(Sea intrusion) model'!CF16+'Disturbance moderation (flood) '!CK11+'Erosion prevention model'!CF42+'Recreation, amenity model'!CF12","v":0},{"$f":"Carbon!CG28+'LCCA Model'!CG122+'Fisheries Model'!CD21+'ES Model'!CL252+'Food-Raw Materials model'!CG11+'Water flow(Sea intrusion) model'!CG16+'Disturbance moderation (flood) '!CL11+'Erosion prevention model'!CG42+'Recreation, amenity model'!CG12","v":0},{"$f":"Carbon!CH28+'LCCA Model'!CH122+'Fisheries Model'!CE21+'ES Model'!CM252+'Food-Raw Materials model'!CH11+'Water flow(Sea intrusion) model'!CH16+'Disturbance moderation (flood) '!CM11+'Erosion prevention model'!CH42+'Recreation, amenity model'!CH12","v":0},{"$f":"Carbon!CI28+'LCCA Model'!CI122+'Fisheries Model'!CF21+'ES Model'!CN252+'Food-Raw Materials model'!CI11+'Water flow(Sea intrusion) model'!CI16+'Disturbance moderation (flood) '!CN11+'Erosion prevention model'!CI42+'Recreation, amenity model'!CI12","v":0},{"$f":"Carbon!CJ28+'LCCA Model'!CJ122+'Fisheries Model'!CG21+'ES Model'!CO252+'Food-Raw Materials model'!CJ11+'Water flow(Sea intrusion) model'!CJ16+'Disturbance moderation (flood) '!CO11+'Erosion prevention model'!CJ42+'Recreation, amenity model'!CJ12","v":0},{"$f":"Carbon!CK28+'LCCA Model'!CK122+'Fisheries Model'!CH21+'ES Model'!CP252+'Food-Raw Materials model'!CK11+'Water flow(Sea intrusion) model'!CK16+'Disturbance moderation (flood) '!CP11+'Erosion prevention model'!CK42+'Recreation, amenity model'!CK12","v":0},{"$f":"Carbon!CL28+'LCCA Model'!CL122+'Fisheries Model'!CI21+'ES Model'!CQ252+'Food-Raw Materials model'!CL11+'Water flow(Sea intrusion) model'!CL16+'Disturbance moderation (flood) '!CQ11+'Erosion prevention model'!CL42+'Recreation, amenity model'!CL12","v":0},{"$f":"Carbon!CM28+'LCCA Model'!CM122+'Fisheries Model'!CJ21+'ES Model'!CR252+'Food-Raw Materials model'!CM11+'Water flow(Sea intrusion) model'!CM16+'Disturbance moderation (flood) '!CR11+'Erosion prevention model'!CM42+'Recreation, amenity model'!CM12","v":0},{"$f":"Carbon!CN28+'LCCA Model'!CN122+'Fisheries Model'!CK21+'ES Model'!CS252+'Food-Raw Materials model'!CN11+'Water flow(Sea intrusion) model'!CN16+'Disturbance moderation (flood) '!CS11+'Erosion prevention model'!CN42+'Recreation, amenity model'!CN12","v":0},{"$f":"Carbon!CO28+'LCCA Model'!CO122+'Fisheries Model'!CL21+'ES Model'!CT252+'Food-Raw Materials model'!CO11+'Water flow(Sea intrusion) model'!CO16+'Disturbance moderation (flood) '!CT11+'Erosion prevention model'!CO42+'Recreation, amenity model'!CO12","v":0},{"$f":"Carbon!CP28+'LCCA Model'!CP122+'Fisheries Model'!CM21+'ES Model'!CU252+'Food-Raw Materials model'!CP11+'Water flow(Sea intrusion) model'!CP16+'Disturbance moderation (flood) '!CU11+'Erosion prevention model'!CP42+'Recreation, amenity model'!CP12","v":0},{"$f":"Carbon!CQ28+'LCCA Model'!CQ122+'Fisheries Model'!CN21+'ES Model'!CV252+'Food-Raw Materials model'!CQ11+'Water flow(Sea intrusion) model'!CQ16+'Disturbance moderation (flood) '!CV11+'Erosion prevention model'!CQ42+'Recreation, amenity model'!CQ12","v":0},{"$f":"Carbon!CR28+'LCCA Model'!CR122+'Fisheries Model'!CO21+'ES Model'!CW252+'Food-Raw Materials model'!CR11+'Water flow(Sea intrusion) model'!CR16+'Disturbance moderation (flood) '!CW11+'Erosion prevention model'!CR42+'Recreation, amenity model'!CR12","v":0},{"$f":"Carbon!CS28+'LCCA Model'!CS122+'Fisheries Model'!CP21+'ES Model'!CX252+'Food-Raw Materials model'!CS11+'Water flow(Sea intrusion) model'!CS16+'Disturbance moderation (flood) '!CX11+'Erosion prevention model'!CS42+'Recreation, amenity model'!CS12","v":0}]
[null,"Total ",{"$f":"SUM(C124:C125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI124:AI125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO124:BO125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV ",{"$f":"C126","v":0},{"$f":"-PV(General!$D$20,'Average Results'!D122,0,'Average Results'!D126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!E122,0,'Average Results'!E126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!F122,0,'Average Results'!F126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!G122,0,'Average Results'!G126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!H122,0,'Average Results'!H126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!I122,0,'Average Results'!I126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!J122,0,'Average Results'!J126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!K122,0,'Average Results'!K126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!L122,0,'Average Results'!L126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!M122,0,'Average Results'!M126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!N122,0,'Average Results'!N126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!O122,0,'Average Results'!O126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!P122,0,'Average Results'!P126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!Q122,0,'Average Results'!Q126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!R122,0,'Average Results'!R126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!S122,0,'Average Results'!S126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!T122,0,'Average Results'!T126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!U122,0,'Average Results'!U126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!V122,0,'Average Results'!V126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!W122,0,'Average Results'!W126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!X122,0,'Average Results'!X126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!Y122,0,'Average Results'!Y126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!Z122,0,'Average Results'!Z126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AA122,0,'Average Results'!AA126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AB122,0,'Average Results'!AB126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AC122,0,'Average Results'!AC126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AD122,0,'Average Results'!AD126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AE122,0,'Average Results'!AE126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AF122,0,'Average Results'!AF126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AG122,0,'Average Results'!AG126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AH122,0,'Average Results'!AH126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AI122,0,'Average Results'!AI126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AJ122,0,'Average Results'!AJ126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AK122,0,'Average Results'!AK126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AL122,0,'Average Results'!AL126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AM122,0,'Average Results'!AM126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AN122,0,'Average Results'!AN126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AO122,0,'Average Results'!AO126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AP122,0,'Average Results'!AP126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AQ122,0,'Average Results'!AQ126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AR122,0,'Average Results'!AR126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AS122,0,'Average Results'!AS126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AT122,0,'Average Results'!AT126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AU122,0,'Average Results'!AU126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AV122,0,'Average Results'!AV126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AW122,0,'Average Results'!AW126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AX122,0,'Average Results'!AX126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AY122,0,'Average Results'!AY126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!AZ122,0,'Average Results'!AZ126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BA122,0,'Average Results'!BA126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BB122,0,'Average Results'!BB126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BC122,0,'Average Results'!BC126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BD122,0,'Average Results'!BD126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BE122,0,'Average Results'!BE126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BF122,0,'Average Results'!BF126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BG122,0,'Average Results'!BG126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BH122,0,'Average Results'!BH126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BI122,0,'Average Results'!BI126,0)","v":0},{"$f":"-PV(General!$D$20,'Average Results'!BJ122,0,'Average Results'!BJ126,0)","v":0}]
[null,"Cumulative PV",{"$f":"C127","v":0},{"$f":"D127+C127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ127+AI127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative cashflow years ",{"$f":"COUNTIF(C128:BB128,\"<0\")","v":0},{"$f":"IF(AND(D128<0,E128>0),D122+(-D127/E128),\"False\")","v":"False"},{"$f":"IF(AND(E128<0,F128>0),E122+(-E127/F128),\"False\")","v":"False"},"False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False",{"$f":"IF(AND(AJ128<0,AK128>0),AJ122+(-AJ127/AK128),\"False\")","v":"False"},"False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False","False"]
[null,"Last negative cashflow",{"$f":"HLOOKUP(C129-1,C122:CB128,7,FALSE)","v":{"$error":"#N/A"}}]
[null,"Next year ",{"$f":"HLOOKUP(C129,C122:CB128,7,FALSE)","v":0}]
[null,"Fraction period ",{"$f":"ABS(C130/C131)","v":{"$error":"#N/A"}}]
[null,"IRR",{"$f":"IFERROR(IRR(C124:BA125),0)","v":0}]
[null,"DPP",{"$f":"IFERROR(MAX(IF(C129=1,C129-C132,C129+C132),0),0)","v":0}]
[]
[null,"Number of people affected by project "]
[null,{"$f":"General!D18","v":0}]
["Metrics Calculations "]
[null,"Avoided Damages per Person","Total flood damages"]
[null,{"$f":"IF(B137=0,0,C140/B137)","v":0},{"$f":"'Disturbance moderation (flood) '!M12","v":0}]
[null,"New annual recreational users "]
[null,{"$f":"'Recreation, amenity model'!T23","v":0}]
[null,"Annual Carbon Mitigated (tonnes)"]
[null,{"$f":"IFERROR(AVERAGEIF(Carbon!T19:BR19,\">0\"),0)","v":0}]
[null,"Total Carbon Mitigated (tonnes)"]
[null,{"$f":"SUM(Carbon!T19:BR19)","v":0}]
[]
[null,"NPV per sq/linear m of project area","sq ms of project ","linear m "]
[null,{"$f":"IF(C149=0,0,SUM('Static Results'!E4:E20)/'Average Results'!C149)","v":0},{"$f":"General!D17","v":0}]
[null,"Flood Depth Abated (metres)"]
[null,{"$f":"MAX(AVERAGE('Disturbance moderation (flood) '!J38:J42),'Disturbance moderation (flood) '!J10)","v":0}]
[null,"Raw Material / Food Provided (tonnes)"]
[null,{"$f":"SUM('Food-Raw Materials model'!I7:I10,'Food-Raw Materials model'!I20:I23)","v":0}]
[null,"Erosion Mitigated (sq km protected)"]
[null,{"$f":"SUM('Erosion prevention model'!I16:I21)","v":0}]
[null,"Potable Water Saved (litres)"]
[null,{"$f":"SUM('Water flow(Sea intrusion) model'!T17:BR17)","v":0}]

{"sheet":"Aggregated Results_Tables","index":26,"n_rows":179,"n_cols":42,"rows_kept":179,"cut":false,"hidden":false,"merged":[]}
[null,"Required Tables ",null,null,null,null,null,"Required Charts",null,null,null,null,null,null,null,null,null,null,null,"FOR THE PIVOT TABLES",null,null,null,null,null,"FOR THE PIVOT CHARTS"]
[null,"Category","Key Metrics","Average","Min","Max",null,"Category","Key Metrics","Average",null,null,null,null,null,null,null,null,null,"Category","Key Metrics","Average","Min","Max",null,"Category","Key Metrics","Average",null,"Category","Key Metrics","Average","Min","Max",null,null,"US Dollar","USD","USD",null,null,0]
[null,"Total Triple Bottom Line Net Present Value","Financial",{"$f":"ROUND(SUM('Average Results'!E8:E14),-3)","v":0},{"$f":"ROUND(SUM('Average Results'!D8:D14),-3)","v":0},{"$f":"ROUND(SUM('Average Results'!F8:F14),-3)","v":0},null,"Total Triple Bottom Line Net Present Value",{"$f":"C3","v":"Financial"},{"$f":"D3","v":0},null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact",{"$f":"C7","v":"Upfront Capital Costs"},{"$f":"D7","v":0},{"$f":"E7","v":0},{"$f":"F7","v":0},null,{"$f":"T3","v":"Net Present Value Per Financial Impact"},{"$f":"U3","v":"Upfront Capital Costs"},{"$f":"V3","v":0},null,"Key Metrics","Net Present Value",{"$f":"SUM(D7:D23)","v":0},{"$f":"SUM(E7:E23)","v":0},{"$f":"SUM(F7:F23)","v":0},null,null,"Mexican Peso","MXN","MXN",null,null,{"$f":"AP2+6","v":6}]
[null,"Total Triple Bottom Line Net Present Value","Environmental & Social",{"$f":"ROUND(SUM('Average Results'!E15:E24),-3)","v":0},{"$f":"ROUND(SUM('Average Results'!D15:D24),-3)","v":0},{"$f":"ROUND(SUM('Average Results'!F15:F24),-3)","v":0},null,"Total Triple Bottom Line Net Present Value",{"$f":"C4","v":"Environmental & Social"},{"$f":"D4","v":0},null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact","Maintenance Costs ",0,0,0,null,"Net Present Value Per Financial Impact","Maintenance Costs ",0,null,"Key Metrics","Internal Rate of Return",{"$f":"'Average Results'!E106","v":0},{"$f":"'Average Results'!D106","v":0},{"$f":"'Average Results'!F106","v":0},null,null,"Brazilian Real","BRL","BRL",null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact","Other Project Costs",0,0,0,null,"Net Present Value Per Financial Impact","Other Project Costs",0,null,"Key Metrics","Benefit Cost Ratio",{"$f":"IFERROR(-SUM('Aggregated Results_Tables'!D12:D23)/SUM('Aggregated Results_Tables'!D7:D11),0)","v":0},{"$f":"IFERROR(-SUM('Aggregated Results_Tables'!E12:E23)/SUM('Aggregated Results_Tables'!E7:E11),0)","v":0},{"$f":"IFERROR(-SUM('Aggregated Results_Tables'!F12:F23)/SUM('Aggregated Results_Tables'!F7:F11),0)","v":0},null,null,"Surinamese Dollar","SRD","SRD",null,null,18]
[null,"Category","Key Metrics","Average","Min","Max",null,"Category","Key Metrics","Average",null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact","Replacement Costs",0,0,0,null,"Net Present Value Per Financial Impact","Replacement Costs",0,null,"Key Metrics","Discounted Payback Period",{"$f":"'Average Results'!E107","v":0},{"$f":"'Average Results'!D107","v":0},{"$f":"'Average Results'!F107","v":0},null,null,"Guyanese Dollar","GYD","GYD",null,null,24]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C8","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E8,-2)","v":0},{"$f":"ROUND('Average Results'!D8,-2)","v":0},{"$f":"ROUND('Average Results'!F8,-2)","v":0},null,"Net Present Value per Impact Category",{"$f":"C7","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E8:E24,-2)","v":0},null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact","Disposal Costs",0,0,0,null,"Net Present Value Per Financial Impact","Disposal Costs",0,null,"Key Metrics","TBL Per Person",{"$f":"IFERROR(ROUND(AF3/AF12,-2),0)","v":0},{"$f":"IFERROR(ROUND(AG3/AG12,-2),0)","v":0},{"$f":"IFERROR(ROUND(AH3/AH12,-2),0)","v":0},null,null,null,null,null,null,null,30]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C9","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E9,-2)","v":0},{"$f":"ROUND('Average Results'!D9,-2)","v":0},{"$f":"ROUND('Average Results'!F9,-2)","v":0},null,"Net Present Value per Impact Category","Maintenance Costs ",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact","Salvage Value",0,0,0,null,"Net Present Value Per Financial Impact","Salvage Value",0,null,"Key Metrics","NPV Per Sqm of Project Area ",{"$f":"IFERROR(AF3/AF21,0)","v":0},{"$f":"IFERROR(AG3/AG21,0)","v":0},{"$f":"IFERROR(AH3/AH21,0)","v":0},null,null,"General inputs ",{"$f":"General!D23","v":"US Dollar"},null,null,null,36]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C10","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E10,-2)","v":0},{"$f":"ROUND('Average Results'!D10,-2)","v":0},{"$f":"ROUND('Average Results'!F10,-2)","v":0},null,"Net Present Value per Impact Category","Other Project Costs",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Financial Impact","Residual Value",0,0,0,null,"Net Present Value Per Financial Impact","Residual Value",0,null,"Key Metrics","Total Ecosystem Services",{"$f":"D15","v":0},{"$f":"E15","v":0},{"$f":"F15","v":0},null,null,"Vlookup",{"$f":"VLOOKUP(AL8,AK2:AL6,2,FALSE)","v":"USD"},null,null,null,42]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C11","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E11,-2)","v":0},{"$f":"ROUND('Average Results'!D11,-2)","v":0},{"$f":"ROUND('Average Results'!F11,-2)","v":0},null,"Net Present Value per Impact Category","Replacement Costs",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Food & Raw Materials",{"$f":"D14","v":0},{"$f":"E14","v":0},{"$f":"F14","v":0},null,{"$f":"T10","v":"Net Present Value Per Social & Environmental Impact"},{"$f":"U10","v":"Food & Raw Materials"},{"$f":"V10","v":0},null,"Key Metrics","Total Financial Net Present Value",{"$f":"D3","v":0},{"$f":"E3","v":0},0,null,null,null,{"$f":"AL8&\" (\"&AL9&\")\"","v":"US Dollar (USD)"},null,null,null,48]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C12","v":"Disposal Costs"},{"$f":"ROUND('Average Results'!E12,-2)","v":0},{"$f":"ROUND('Average Results'!D12,-2)","v":0},{"$f":"ROUND('Average Results'!F12,-2)","v":0},null,"Net Present Value per Impact Category","Disposal Costs",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact",{"$f":"C15","v":"Ecosystem Services"},{"$f":"D15","v":0},{"$f":"E15","v":0},{"$f":"F15","v":0},null,"Net Present Value Per Social & Environmental Impact",{"$f":"U11","v":"Ecosystem Services"},{"$f":"V11","v":0},null,"Key Metrics","Total Social & Environmental Net Present Value",0,0,0,null,null,null,null,null,null,66]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C13","v":"Salvage Value"},{"$f":"ROUND('Average Results'!E13,-2)","v":0},{"$f":"ROUND('Average Results'!D13,-2)","v":0},{"$f":"ROUND('Average Results'!F13,-2)","v":0},null,"Net Present Value per Impact Category","Salvage Value",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Embodied Carbon",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Embodied Carbon",0,null,"Other metrics","Local Population Affected By The Project",{"$f":"'Average Results'!E108","v":0},{"$f":"'Average Results'!D108","v":0},{"$f":"'Average Results'!F108","v":0}]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C14","v":"Residual Value"},{"$f":"ROUND('Average Results'!E14,-2)","v":0},{"$f":"ROUND('Average Results'!D14,-2)","v":0},{"$f":"ROUND('Average Results'!F14,-2)","v":0},null,"Net Present Value per Impact Category","Residual Value",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Carbon Sequestration",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Carbon Sequestration",0,null,"Other metrics","Avoided Coastal Flooding Damages Per Person",{"$f":"ROUND('Average Results'!E109,-2)","v":0},{"$f":"ROUND('Average Results'!D109,-2)","v":0},{"$f":"ROUND('Average Results'!F109,-2)","v":0}]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C15","v":"Food & Raw Materials"},{"$f":"ROUND('Average Results'!E15,-2)","v":0},{"$f":"ROUND('Average Results'!D15,-2)","v":0},{"$f":"ROUND('Average Results'!F15,-2)","v":0},null,"Net Present Value per Impact Category","Food & Raw Materials",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Flood Risk Mitigation",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Flood Risk Mitigation",0,null,"Other metrics","Coastline Flood Depth Abated (Meters)",{"$f":"'Average Results'!E115","v":0},{"$f":"'Average Results'!D115","v":0},{"$f":"'Average Results'!F115","v":0}]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C16","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E16,-2)","v":0},{"$f":"ROUND('Average Results'!D16,-2)","v":0},{"$f":"ROUND('Average Results'!F16,-2)","v":0},null,"Net Present Value per Impact Category","Ecosystem Services",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Fisheries (Habitat)",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Fisheries (Habitat)",0,null,"Other metrics","New Annual Recreational Users Benefitting From The Project",{"$f":"'Average Results'!E111","v":0},{"$f":"'Average Results'!D111","v":0},{"$f":"'Average Results'!F111","v":0},null,null,null,"Feature-specific benefits","Ecosystem Services","Carbon Sequestration"]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C17","v":"Embodied Carbon"},{"$f":"ROUND('Average Results'!E17,-2)","v":0},{"$f":"ROUND('Average Results'!D17,-2)","v":0},{"$f":"ROUND('Average Results'!F17,-2)","v":0},null,"Net Present Value per Impact Category","Embodied Carbon",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Fisheries (Subsistence)",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Fisheries (Subsistence)",0,null,"Other metrics","Raw Material / Food Provided (Tonnes) By Typologies",{"$f":"'Average Results'!E116","v":0},{"$f":"'Average Results'!D116","v":0},{"$f":"'Average Results'!F116","v":0},null,null,"Feature-specific benefits","Mangroves ",{"$f":"ROUND(TRANSPOSE('Average Results'!E29:E30),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C18","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E18,-2)","v":0},{"$f":"ROUND('Average Results'!D18,-2)","v":0},{"$f":"ROUND('Average Results'!F18,-2)","v":0},null,"Net Present Value per Impact Category","Carbon Sequestration",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Reduced Water Intrusion",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Reduced Water Intrusion",0,null,"Other metrics","Annual Carbon Mitigated (Tonnes) Across All Typologies",{"$f":"ROUND('Average Results'!E112,-2)","v":0},{"$f":"ROUND('Average Results'!D112,-2)","v":0},{"$f":"ROUND('Average Results'!F112,-2)","v":0},null,null,"Feature-specific benefits","Seagrass",{"$f":"ROUND(TRANSPOSE('Average Results'!E35:E36),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C19","v":"Flood Risk Mitigation"},{"$f":"ROUND('Average Results'!E19,-2)","v":0},{"$f":"ROUND('Average Results'!D19,-2)","v":0},{"$f":"ROUND('Average Results'!F19,-2)","v":0},null,"Net Present Value per Impact Category","Flood Risk Mitigation",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Coastal Erosion Mitigation",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Coastal Erosion Mitigation",0,null,"Other metrics","Erosion Mitigated (SqKm Protected) By All Typologies",{"$f":"'Average Results'!E117","v":0},{"$f":"'Average Results'!D117","v":0},{"$f":"'Average Results'!F117","v":0},null,null,"Feature-specific benefits","Salt Marsh",{"$f":"ROUND(TRANSPOSE('Average Results'!E41:E42),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C20","v":"Fisheries (Habitat)"},{"$f":"ROUND('Average Results'!E20,-2)","v":0},{"$f":"ROUND('Average Results'!D20,-2)","v":0},{"$f":"ROUND('Average Results'!F20,-2)","v":0},null,"Net Present Value per Impact Category","Fisheries (Habitat)",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Social & Environmental Impact","Recreation",0,0,0,null,"Net Present Value Per Social & Environmental Impact","Recreation",0,null,"Other metrics","Total Carbon Mitigated (Tonnes) Across All Typologies",{"$f":"ROUND('Average Results'!E113,-2)","v":0},{"$f":"ROUND('Average Results'!D113,-2)","v":0},{"$f":"ROUND('Average Results'!F113,-2)","v":0},null,null,"Feature-specific benefits","Sand Dunes",{"$f":"ROUND(TRANSPOSE('Average Results'!E47:E48),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C21","v":"Fisheries (Subsistence)"},{"$f":"ROUND('Average Results'!E21,-2)","v":0},{"$f":"ROUND('Average Results'!D21,-2)","v":0},{"$f":"ROUND('Average Results'!F21,-2)","v":0},null,"Net Present Value per Impact Category","Fisheries (Subsistence)",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C78","v":"Food"},{"$f":"ROUND('Average Results'!E78,-3)","v":0},{"$f":"ROUND('Average Results'!D78,-3)","v":0},{"$f":"ROUND('Average Results'!F78,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Food",0,null,"Other metrics","Potable Water Saved (Liters) Across All Typologies",{"$f":"ROUND('Average Results'!E118,-2)","v":0},{"$f":"ROUND('Average Results'!D118,-3)","v":0},{"$f":"ROUND('Average Results'!F118,-3)","v":0},null,null,"Feature-specific benefits","Rock Breakwater",{"$f":"ROUND(TRANSPOSE('Average Results'!E53:E54),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C22","v":"Reduced Water Intrusion"},{"$f":"ROUND('Average Results'!E22,-2)","v":0},{"$f":"ROUND('Average Results'!D22,-2)","v":0},{"$f":"ROUND('Average Results'!F22,-2)","v":0},null,"Net Present Value per Impact Category","Reduced Water Intrusion",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C79","v":"Water"},{"$f":"ROUND('Average Results'!E79,-3)","v":0},{"$f":"ROUND('Average Results'!D79,-3)","v":0},{"$f":"ROUND('Average Results'!F79,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Water",0,null,"Other metrics","Total Project Area (Sqm)",{"$f":"AG21","v":0},{"$f":"General!D17","v":0},{"$f":"AG21","v":0},null,null,"Feature-specific benefits","Earthen Levees",{"$f":"ROUND(TRANSPOSE('Average Results'!E59:E60),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C23","v":"Coastal Erosion Mitigation"},{"$f":"ROUND('Average Results'!E23,-2)","v":0},{"$f":"ROUND('Average Results'!D23,-2)","v":0},{"$f":"ROUND('Average Results'!F23,-2)","v":0},null,"Net Present Value per Impact Category","Coastal Erosion Mitigation",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C80","v":"Raw Materials"},{"$f":"ROUND('Average Results'!E80,-3)","v":0},{"$f":"ROUND('Average Results'!D80,-3)","v":0},{"$f":"ROUND('Average Results'!F80,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Raw Materials",0,null,null,null,null,null,null,null,null,"Feature-specific benefits","Sea Walls",{"$f":"ROUND(TRANSPOSE('Average Results'!E65:E66),-3)","v":0},0]
[null,"Net Present Value Per Impact Category",{"$f":" 'Average Results'!C24","v":"Recreation"},{"$f":"ROUND('Average Results'!E24,-2)","v":0},{"$f":"ROUND('Average Results'!D24,-2)","v":0},{"$f":"ROUND('Average Results'!F24,-2)","v":0},null,"Net Present Value per Impact Category","Recreation",0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C81","v":"Genetic Resources"},{"$f":"ROUND('Average Results'!E81,-3)","v":0},{"$f":"ROUND('Average Results'!D81,-3)","v":0},{"$f":"ROUND('Average Results'!F81,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Genetic Resources",0,null,"Currency",{"$f":"AL9","v":"USD"},null,null,null,null,null,"Feature-specific benefits","Coral Reefs",{"$f":"ROUND(TRANSPOSE('Average Results'!E71:E72),-3)","v":0},0]
[null,null,null,null,null,null,null,"Net Present Value per Impact Category","Total",{"$f":"SUM(J7:J23)","v":0},null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C82","v":"Air Quality Regulation"},{"$f":"ROUND('Average Results'!E82,-3)","v":0},{"$f":"ROUND('Average Results'!D82,-3)","v":0},{"$f":"ROUND('Average Results'!F82,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Air Quality Regulation",0,null,"Country",{"$f":"General!D12","v":"Mexico"},null,null,null,null,null,"Feature-specific benefits","Mudflats",{"$f":"ROUND('Average Results'!E77,-3)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C83","v":"Climate Regulation"},{"$f":"ROUND('Average Results'!E83,-3)","v":0},{"$f":"ROUND('Average Results'!D83,-3)","v":0},{"$f":"ROUND('Average Results'!F83,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Climate Regulation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C84","v":"Disturbance Moderation"},{"$f":"ROUND('Average Results'!E84,-3)","v":0},{"$f":"ROUND('Average Results'!D84,-3)","v":0},{"$f":"ROUND('Average Results'!F84,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Disturbance Moderation",0]
[null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(I7:I13)","v":"Upfront Capital Costs"},"Maintenance Costs ","Other Project Costs","Replacement Costs","Disposal Costs","Salvage Value","Residual Value",null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C85","v":"Water Flow Regulation"},{"$f":"ROUND('Average Results'!E85,-3)","v":0},{"$f":"ROUND('Average Results'!D85,-3)","v":0},{"$f":"ROUND('Average Results'!F85,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Water Flow Regulation",0]
[null,null,null,null,null,null,null,"Net Present Value per Impact Category",{"$f":"TRANSPOSE(J7:J13)","v":0},0,0,0,0,0,0,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C86","v":"Waste Treatment"},{"$f":"ROUND('Average Results'!E86,-3)","v":0},{"$f":"ROUND('Average Results'!D86,-3)","v":0},{"$f":"ROUND('Average Results'!F86,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Waste Treatment",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C87","v":"Erosion Prevention"},{"$f":"ROUND('Average Results'!E87,-3)","v":0},{"$f":"ROUND('Average Results'!D87,-3)","v":0},{"$f":"ROUND('Average Results'!F87,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Erosion Prevention",0]
[null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(I14:I23)","v":"Food & Raw Materials"},"Ecosystem Services","Embodied Carbon","Carbon Sequestration","Flood Risk Mitigation","Fisheries (Habitat)","Fisheries (Subsistence)","Reduced Water Intrusion","Coastal Erosion Mitigation","Recreation",null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C88","v":"Soil Fertility Maintenance"},{"$f":"ROUND('Average Results'!E88,-3)","v":0},{"$f":"ROUND('Average Results'!D88,-3)","v":0},{"$f":"ROUND('Average Results'!F88,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Soil Fertility Maintenance",0]
[null,null,null,null,null,null,null,"Net Present Value per Impact Category",{"$f":"TRANSPOSE(J14:J23)","v":0},0,0,0,0,0,0,0,0,0,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C89","v":"Maintenance Of Migratory Species Life Cycles "},{"$f":"ROUND('Average Results'!E89,-3)","v":0},{"$f":"ROUND('Average Results'!D89,-3)","v":0},{"$f":"ROUND('Average Results'!F89,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Maintenance Of Migratory Species Life Cycles ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C90","v":"Genetic Diversity"},{"$f":"ROUND('Average Results'!E90,-3)","v":0},{"$f":"ROUND('Average Results'!D90,-3)","v":0},{"$f":"ROUND('Average Results'!F90,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Genetic Diversity",0]
[null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(I3:I4)","v":"Financial"},"Environmental & Social",null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C91","v":"Aesthetic Information"},{"$f":"ROUND('Average Results'!E91,-3)","v":0},{"$f":"ROUND('Average Results'!D91,-3)","v":0},{"$f":"ROUND('Average Results'!F91,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Aesthetic Information",0]
[null,null,null,null,null,null,null,"Net Present Value per Impact Category",{"$f":"TRANSPOSE(J3:J4)","v":0},0,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C92","v":"Recreational Tourism "},{"$f":"ROUND('Average Results'!E92,-3)","v":0},{"$f":"ROUND('Average Results'!D92,-3)","v":0},{"$f":"ROUND('Average Results'!F92,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Recreational Tourism ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C93","v":"Inspiration For Culture "},{"$f":"ROUND('Average Results'!E93,-3)","v":0},{"$f":"ROUND('Average Results'!D93,-3)","v":0},{"$f":"ROUND('Average Results'!F93,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Inspiration For Culture ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C94","v":"Cognitive Development "},{"$f":"ROUND('Average Results'!E94,-3)","v":0},{"$f":"ROUND('Average Results'!D94,-3)","v":0},{"$f":"ROUND('Average Results'!F94,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Cognitive Development ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C95","v":"Nutrient Cycling"},{"$f":"ROUND('Average Results'!E95,-3)","v":0},{"$f":"ROUND('Average Results'!D95,-3)","v":0},{"$f":"ROUND('Average Results'!F95,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Nutrient Cycling",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C96","v":"Fisheries "},{"$f":"ROUND('Average Results'!E96,-3)","v":0},{"$f":"ROUND('Average Results'!D96,-3)","v":0},{"$f":"ROUND('Average Results'!F96,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Fisheries ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C97","v":"Energy Resources"},{"$f":"ROUND('Average Results'!E97,-3)","v":0},{"$f":"ROUND('Average Results'!D97,-3)","v":0},{"$f":"ROUND('Average Results'!F97,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Energy Resources",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C98","v":"Water Purification"},{"$f":"ROUND('Average Results'!E98,-3)","v":0},{"$f":"ROUND('Average Results'!D98,-3)","v":0},{"$f":"ROUND('Average Results'!F98,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Water Purification",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C99","v":"Research"},{"$f":"ROUND('Average Results'!E99,-3)","v":0},{"$f":"ROUND('Average Results'!D99,-3)","v":0},{"$f":"ROUND('Average Results'!F99,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Research",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Ecosystem Service",{"$f":"'Average Results'!C100","v":"Non-Use"},{"$f":"ROUND('Average Results'!E100,-3)","v":0},{"$f":"ROUND('Average Results'!D100,-3)","v":0},{"$f":"ROUND('Average Results'!F100,-3)","v":0},null,"Net Present Value Per Ecosystem Service","Non-Use",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Mangroves ",{"$f":"SUMIF($T$72:$T$124,$T72,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T72,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T72,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value",{"$f":"AA52","v":"Mangroves "},{"$f":"OFFSET($V$76,0,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Seagrass",{"$f":"SUMIF($T$72:$T$124,$T78,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T78,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T78,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value",{"$f":"AA53","v":"Seagrass"},{"$f":"OFFSET($V$76,6,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Salt Marsh",{"$f":"SUMIF($T$72:$T$124,$T84,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T84,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T84,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Salt Marsh",{"$f":"OFFSET($V$76,12,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Sand Dunes",{"$f":"SUMIF($T$72:$T$124,$T90,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T90,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T90,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Sand Dunes",{"$f":"OFFSET($V$76,18,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Rock Breakwater",{"$f":"SUMIF($T$72:$T$124,$T96,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T96,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T96,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Rock Breakwater",{"$f":"OFFSET($V$76,24,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Earthen Levees",{"$f":"SUMIF($T$72:$T$124,$T102,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T102,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T102,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Earthen Levees",{"$f":"OFFSET($V$76,30,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Sea Walls",{"$f":"SUMIF($T$72:$T$124,$T108,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T108,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T108,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Sea Walls",{"$f":"OFFSET($V$76,36,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Coral Reefs",{"$f":"SUMIF($T$72:$T$124,$T114,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T114,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T114,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Coral Reefs",{"$f":"OFFSET($V$76,42,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value Per Feature","Mudflats",{"$f":"SUMIF($T$72:$T$124,$T120,V$72:V$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T120,W$72:W$124)","v":0},{"$f":"SUMIF($T$72:$T$124,$T120,X$72:X$124)","v":0},null,"Typology Specific Ecosystem Service Present Value","Mudflats",{"$f":"OFFSET($V$76,48,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Mangroves ",{"$f":"SUM(V72:V75)","v":0},{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},null,{"$f":"T43","v":"Net Present Value Per Feature"},{"$f":"U43","v":"Mangroves "},{"$f":"V43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Seagrass",{"$f":"SUM(V78:V81)","v":0},{"$f":"SUM(W78:W81)","v":0},{"$f":"SUM(X78:X81)","v":0},null,"Net Present Value Per Feature","Seagrass",{"$f":"V44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Salt Marsh",{"$f":"SUM(V84:V87)","v":0},{"$f":"SUM(W84:W87)","v":0},{"$f":"SUM(X84:X87)","v":0},null,"Net Present Value Per Feature","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Sand Dunes",{"$f":"SUM(V90:V93)","v":0},{"$f":"SUM(W90:W93)","v":0},{"$f":"SUM(X90:X93)","v":0},null,"Net Present Value Per Feature","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Rock Breakwater",{"$f":"SUM(V96:V99)","v":0},{"$f":"SUM(W96:W99)","v":0},{"$f":"SUM(X96:X99)","v":0},null,"Net Present Value Per Feature","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Earthen Levees",{"$f":"SUM(V102:V105)","v":0},{"$f":"SUM(W102:W105)","v":0},{"$f":"SUM(X102:X105)","v":0},null,"Net Present Value Per Feature","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Sea Walls",{"$f":"SUM(V108:V110)","v":0},{"$f":"SUM(W108:W110)","v":0},{"$f":"SUM(X108:X110)","v":0},null,"Net Present Value Per Feature","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Coral Reefs",{"$f":"SUM(V114:V117)","v":0},{"$f":"SUM(W114:W117)","v":0},{"$f":"SUM(X114:X117)","v":0},null,"Net Present Value Per Feature","Coral Reefs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Net Present Value Per Feature","Mudflats",{"$f":"SUM(V120:V123)","v":0},{"$f":"SUM(W120:W123)","v":0},{"$f":"SUM(X120:X123)","v":0},null,"Net Present Value Per Feature","Mudflats",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Mangroves ",{"$f":"SUM(V76:V77)","v":0},{"$f":"SUM(W76:W77)","v":0},{"$f":"SUM(X76:X77)","v":0},null,"Financial Net Present Value Per Feature","Mangroves ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Seagrass",{"$f":"SUM(V82:V83)","v":0},{"$f":"SUM(W82:W83)","v":0},{"$f":"SUM(X82:X83)","v":0},null,"Financial Net Present Value Per Feature","Seagrass",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Salt Marsh",{"$f":"SUM(V88:V89)","v":0},{"$f":"SUM(W88:W89)","v":0},{"$f":"SUM(X88:X89)","v":0},null,"Financial Net Present Value Per Feature","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Sand Dunes",{"$f":"SUM(V94:V95)","v":0},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},null,"Financial Net Present Value Per Feature","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Rock Breakwater",{"$f":"SUM(V100:V101)","v":0},{"$f":"SUM(W100:W101)","v":0},{"$f":"SUM(X100:X101)","v":0},null,"Financial Net Present Value Per Feature","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Earthen Levees",{"$f":"SUM(V106:V107)","v":0},{"$f":"SUM(W106:W107)","v":0},{"$f":"SUM(X106:X107)","v":0},null,"Financial Net Present Value Per Feature","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Sea Walls",{"$f":"SUM(V112:V113)","v":0},{"$f":"SUM(W112:W113)","v":0},{"$f":"SUM(X112:X113)","v":0},null,"Financial Net Present Value Per Feature","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Coral Reefs",{"$f":"SUM(V118:V119)","v":0},{"$f":"SUM(W118:W119)","v":0},{"$f":"SUM(X118:X119)","v":0},null,"Financial Net Present Value Per Feature","Coral Reefs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Mudflats",{"$f":"V124","v":0},{"$f":"W124","v":0},{"$f":"X124","v":0},null,"Financial Net Present Value Per Feature","Mudflats",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & Environmental Net Present Value Per Feature","Mangroves ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Key Metrics","Average","Min","Max",null,"Social & Environmental Net Present Value Per Feature","Seagrass",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B25&\" Costs & Benefits\"","v":"Mangroves  Costs & Benefits"},{"$f":"'Average Results'!C25","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E25,-3)","v":0},{"$f":"ROUND('Average Results'!D25,-3)","v":0},{"$f":"ROUND('Average Results'!F25,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B26&\" Costs & Benefits\"","v":"Mangroves  Costs & Benefits"},{"$f":"'Average Results'!C26","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E26,-3)","v":0},{"$f":"ROUND('Average Results'!D26,-3)","v":0},{"$f":"ROUND('Average Results'!F26,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B27&\" Costs & Benefits\"","v":"Mangroves  Costs & Benefits"},{"$f":"'Average Results'!C27","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E27,-3)","v":0},{"$f":"ROUND('Average Results'!D27,-3)","v":0},{"$f":"ROUND('Average Results'!F27,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B28&\" Costs & Benefits\"","v":"Mangroves  Costs & Benefits"},{"$f":"'Average Results'!C28","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E28,-3)","v":0},{"$f":"ROUND('Average Results'!D28,-3)","v":0},{"$f":"ROUND('Average Results'!F28,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B29&\" Costs & Benefits\"","v":"Mangroves  Costs & Benefits"},{"$f":"'Average Results'!C29","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E29,-3)","v":0},{"$f":"ROUND('Average Results'!D29,-3)","v":0},{"$f":"ROUND('Average Results'!F29,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B30&\" Costs & Benefits\"","v":"Mangroves  Costs & Benefits"},{"$f":"'Average Results'!C30","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E30,-3)","v":0},{"$f":"ROUND('Average Results'!D30,-3)","v":0},{"$f":"ROUND('Average Results'!F30,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Coral Reefs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B31&\" Costs & Benefits\"","v":"Seagrass Costs & Benefits"},{"$f":"'Average Results'!C31","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E31,-3)","v":0},{"$f":"ROUND('Average Results'!D31,-3)","v":0},{"$f":"ROUND('Average Results'!F31,-3)","v":0},null,"Social & Environmental Net Present Value Per Feature","Mudflats",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B32&\" Costs & Benefits\"","v":"Seagrass Costs & Benefits"},{"$f":"'Average Results'!C32","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E32,-3)","v":0},{"$f":"ROUND('Average Results'!D32,-3)","v":0},{"$f":"ROUND('Average Results'!F32,-3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B33&\" Costs & Benefits\"","v":"Seagrass Costs & Benefits"},{"$f":"'Average Results'!C33","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E33,-3)","v":0},{"$f":"ROUND('Average Results'!D33,-3)","v":0},{"$f":"ROUND('Average Results'!F33,-3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B34&\" Costs & Benefits\"","v":"Seagrass Costs & Benefits"},{"$f":"'Average Results'!C34","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E34,-3)","v":0},{"$f":"ROUND('Average Results'!D34,-3)","v":0},{"$f":"ROUND('Average Results'!F34,-3)","v":0},null,"Category","Key Metrics","Average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B35&\" Costs & Benefits\"","v":"Seagrass Costs & Benefits"},{"$f":"'Average Results'!C35","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E35,-3)","v":0},{"$f":"ROUND('Average Results'!D35,-3)","v":0},{"$f":"ROUND('Average Results'!F35,-3)","v":0},null,"Mangroves",{"$f":"U72","v":"Upfront Capital Costs"},{"$f":"V72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B36&\" Costs & Benefits\"","v":"Seagrass Costs & Benefits"},{"$f":"'Average Results'!C36","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E36,-3)","v":0},{"$f":"ROUND('Average Results'!D36,-3)","v":0},{"$f":"ROUND('Average Results'!F36,-3)","v":0},null,"Mangroves","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B37&\" Costs & Benefits\"","v":"Salt Marsh Costs & Benefits"},{"$f":"'Average Results'!C37","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E37,-3)","v":0},{"$f":"ROUND('Average Results'!D37,-3)","v":0},{"$f":"ROUND('Average Results'!F37,-3)","v":0},null,"Mangroves","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B38&\" Costs & Benefits\"","v":"Salt Marsh Costs & Benefits"},{"$f":"'Average Results'!C38","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E38,-3)","v":0},{"$f":"ROUND('Average Results'!D38,-3)","v":0},{"$f":"ROUND('Average Results'!F38,-3)","v":0},null,"Mangroves","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B39&\" Costs & Benefits\"","v":"Salt Marsh Costs & Benefits"},{"$f":"'Average Results'!C39","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E39,-3)","v":0},{"$f":"ROUND('Average Results'!D39,-3)","v":0},{"$f":"ROUND('Average Results'!F39,-3)","v":0},null,"Mangroves","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B40&\" Costs & Benefits\"","v":"Salt Marsh Costs & Benefits"},{"$f":"'Average Results'!C40","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E40,-3)","v":0},{"$f":"ROUND('Average Results'!D40,-3)","v":0},{"$f":"ROUND('Average Results'!F40,-3)","v":0},null,"Mangroves","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B41&\" Costs & Benefits\"","v":"Salt Marsh Costs & Benefits"},{"$f":"'Average Results'!C41","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E41,-3)","v":0},{"$f":"ROUND('Average Results'!D41,-3)","v":0},{"$f":"ROUND('Average Results'!F41,-3)","v":0},null,"Seagrass","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B42&\" Costs & Benefits\"","v":"Salt Marsh Costs & Benefits"},{"$f":"'Average Results'!C42","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E42,-3)","v":0},{"$f":"ROUND('Average Results'!D42,-3)","v":0},{"$f":"ROUND('Average Results'!F42,-3)","v":0},null,"Seagrass","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B43&\" Costs & Benefits\"","v":"Sand Dunes Costs & Benefits"},{"$f":"'Average Results'!C43","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E43,-3)","v":0},{"$f":"ROUND('Average Results'!D43,-3)","v":0},{"$f":"ROUND('Average Results'!F43,-3)","v":0},null,"Seagrass","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B44&\" Costs & Benefits\"","v":"Sand Dunes Costs & Benefits"},{"$f":"'Average Results'!C44","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E44,-3)","v":0},{"$f":"ROUND('Average Results'!D44,-3)","v":0},{"$f":"ROUND('Average Results'!F44,-3)","v":0},null,"Seagrass","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B45&\" Costs & Benefits\"","v":"Sand Dunes Costs & Benefits"},{"$f":"'Average Results'!C45","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E45,-3)","v":0},{"$f":"ROUND('Average Results'!D45,-3)","v":0},{"$f":"ROUND('Average Results'!F45,-3)","v":0},null,"Seagrass","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B46&\" Costs & Benefits\"","v":"Sand Dunes Costs & Benefits"},{"$f":"'Average Results'!C46","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E46,-3)","v":0},{"$f":"ROUND('Average Results'!D46,-3)","v":0},{"$f":"ROUND('Average Results'!F46,-3)","v":0},null,"Seagrass","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B47&\" Costs & Benefits\"","v":"Sand Dunes Costs & Benefits"},{"$f":"'Average Results'!C47","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E47,-3)","v":0},{"$f":"ROUND('Average Results'!D47,-3)","v":0},{"$f":"ROUND('Average Results'!F47,-3)","v":0},null,"Salt Marsh","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B48&\" Costs & Benefits\"","v":"Sand Dunes Costs & Benefits"},{"$f":"'Average Results'!C48","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E48,-3)","v":0},{"$f":"ROUND('Average Results'!D48,-3)","v":0},{"$f":"ROUND('Average Results'!F48,-3)","v":0},null,"Salt Marsh","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B49&\" Costs & Benefits\"","v":"Rock Breakwater Costs & Benefits"},{"$f":"'Average Results'!C49","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E49,-3)","v":0},{"$f":"ROUND('Average Results'!D49,-3)","v":0},{"$f":"ROUND('Average Results'!F49,-3)","v":0},null,"Salt Marsh","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B50&\" Costs & Benefits\"","v":"Rock Breakwater Costs & Benefits"},{"$f":"'Average Results'!C50","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E50,-3)","v":0},{"$f":"ROUND('Average Results'!D50,-3)","v":0},{"$f":"ROUND('Average Results'!F50,-3)","v":0},null,"Salt Marsh","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B51&\" Costs & Benefits\"","v":"Rock Breakwater Costs & Benefits"},{"$f":"'Average Results'!C51","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E51,-3)","v":0},{"$f":"ROUND('Average Results'!D51,-3)","v":0},{"$f":"ROUND('Average Results'!F51,-3)","v":0},null,"Salt Marsh","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B52&\" Costs & Benefits\"","v":"Rock Breakwater Costs & Benefits"},{"$f":"'Average Results'!C52","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E52,-3)","v":0},{"$f":"ROUND('Average Results'!D52,-3)","v":0},{"$f":"ROUND('Average Results'!F52,-3)","v":0},null,"Salt Marsh","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B53&\" Costs & Benefits\"","v":"Rock Breakwater Costs & Benefits"},{"$f":"'Average Results'!C53","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E53,-3)","v":0},{"$f":"ROUND('Average Results'!D53,-3)","v":0},{"$f":"ROUND('Average Results'!F53,-3)","v":0},null,"Sand Dunes","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B54&\" Costs & Benefits\"","v":"Rock Breakwater Costs & Benefits"},{"$f":"'Average Results'!C54","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E54,-3)","v":0},{"$f":"ROUND('Average Results'!D54,-3)","v":0},{"$f":"ROUND('Average Results'!F54,-3)","v":0},null,"Sand Dunes","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B55&\" Costs & Benefits\"","v":"Earthen Levees Costs & Benefits"},{"$f":"'Average Results'!C55","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E55,-3)","v":0},{"$f":"ROUND('Average Results'!D55,-3)","v":0},{"$f":"ROUND('Average Results'!F55,-3)","v":0},null,"Sand Dunes","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B56&\" Costs & Benefits\"","v":"Earthen Levees Costs & Benefits"},{"$f":"'Average Results'!C56","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E56,-3)","v":0},{"$f":"ROUND('Average Results'!D56,-3)","v":0},{"$f":"ROUND('Average Results'!F56,-3)","v":0},null,"Sand Dunes","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B57&\" Costs & Benefits\"","v":"Earthen Levees Costs & Benefits"},{"$f":"'Average Results'!C57","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E57,-3)","v":0},{"$f":"ROUND('Average Results'!D57,-3)","v":0},{"$f":"ROUND('Average Results'!F57,-3)","v":0},null,"Sand Dunes","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B58&\" Costs & Benefits\"","v":"Earthen Levees Costs & Benefits"},{"$f":"'Average Results'!C58","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E58,-3)","v":0},{"$f":"ROUND('Average Results'!D58,-3)","v":0},{"$f":"ROUND('Average Results'!F58,-3)","v":0},null,"Sand Dunes","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B59&\" Costs & Benefits\"","v":"Earthen Levees Costs & Benefits"},{"$f":"'Average Results'!C59","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E59,-3)","v":0},{"$f":"ROUND('Average Results'!D59,-3)","v":0},{"$f":"ROUND('Average Results'!F59,-3)","v":0},null,"Rock Breakwater","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B60&\" Costs & Benefits\"","v":"Earthen Levees Costs & Benefits"},{"$f":"'Average Results'!C60","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E60,-3)","v":0},{"$f":"ROUND('Average Results'!D60,-3)","v":0},{"$f":"ROUND('Average Results'!F60,-3)","v":0},null,"Rock Breakwater","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B61&\" Costs & Benefits\"","v":"Sea Walls Costs & Benefits"},{"$f":"'Average Results'!C61","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E61,-3)","v":0},{"$f":"ROUND('Average Results'!D61,-3)","v":0},{"$f":"ROUND('Average Results'!F61,-3)","v":0},null,"Rock Breakwater","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B62&\" Costs & Benefits\"","v":"Sea Walls Costs & Benefits"},{"$f":"'Average Results'!C62","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E62,-3)","v":0},{"$f":"ROUND('Average Results'!D62,-3)","v":0},{"$f":"ROUND('Average Results'!F62,-3)","v":0},null,"Rock Breakwater","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B63&\" Costs & Benefits\"","v":"Sea Walls Costs & Benefits"},{"$f":"'Average Results'!C63","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E63,-3)","v":0},{"$f":"ROUND('Average Results'!D63,-3)","v":0},{"$f":"ROUND('Average Results'!F63,-3)","v":0},null,"Rock Breakwater","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B64&\" Costs & Benefits\"","v":"Sea Walls Costs & Benefits"},{"$f":"'Average Results'!C64","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E64,-3)","v":0},{"$f":"ROUND('Average Results'!D64,-3)","v":0},{"$f":"ROUND('Average Results'!F64,-3)","v":0},null,"Rock Breakwater","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B65&\" Costs & Benefits\"","v":"Sea Walls Costs & Benefits"},{"$f":"'Average Results'!C65","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E65,-3)","v":0},{"$f":"ROUND('Average Results'!D65,-3)","v":0},{"$f":"ROUND('Average Results'!F65,-3)","v":0},null,"Earthen Levees","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B66&\" Costs & Benefits\"","v":"Sea Walls Costs & Benefits"},{"$f":"'Average Results'!C66","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E66,-3)","v":0},{"$f":"ROUND('Average Results'!D66,-3)","v":0},{"$f":"ROUND('Average Results'!F66,-3)","v":0},null,"Earthen Levees","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B67&\" Costs & Benefits\"","v":"Coral Reefs Costs & Benefits"},{"$f":"'Average Results'!C67","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E67,-3)","v":0},{"$f":"ROUND('Average Results'!D67,-3)","v":0},{"$f":"ROUND('Average Results'!F67,-3)","v":0},null,"Earthen Levees",{"$f":"U104","v":"Other Project Costs"},{"$f":"V104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B68&\" Costs & Benefits\"","v":"Coral Reefs Costs & Benefits"},{"$f":"'Average Results'!C68","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E68,-3)","v":0},{"$f":"ROUND('Average Results'!D68,-3)","v":0},{"$f":"ROUND('Average Results'!F68,-3)","v":0},null,"Earthen Levees","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B69&\" Costs & Benefits\"","v":"Coral Reefs Costs & Benefits"},{"$f":"'Average Results'!C69","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E69,-3)","v":0},{"$f":"ROUND('Average Results'!D69,-3)","v":0},{"$f":"ROUND('Average Results'!F69,-3)","v":0},null,"Earthen Levees","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B70&\" Costs & Benefits\"","v":"Coral Reefs Costs & Benefits"},{"$f":"'Average Results'!C70","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E70,-3)","v":0},{"$f":"ROUND('Average Results'!D70,-3)","v":0},{"$f":"ROUND('Average Results'!F70,-3)","v":0},null,"Earthen Levees","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B71&\" Costs & Benefits\"","v":"Coral Reefs Costs & Benefits"},{"$f":"'Average Results'!C71","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E71,-3)","v":0},{"$f":"ROUND('Average Results'!D71,-3)","v":0},{"$f":"ROUND('Average Results'!F71,-3)","v":0},null,"Sea Walls","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B72&\" Costs & Benefits\"","v":"Coral Reefs Costs & Benefits"},{"$f":"'Average Results'!C72","v":"Carbon Sequestration"},{"$f":"ROUND('Average Results'!E72,-3)","v":0},{"$f":"ROUND('Average Results'!D72,-3)","v":0},{"$f":"ROUND('Average Results'!F72,-3)","v":0},null,"Sea Walls","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B73&\" Costs & Benefits\"","v":"Mudflats Costs & Benefits"},{"$f":"'Average Results'!C73","v":"Upfront Capital Costs"},{"$f":"ROUND('Average Results'!E73,-3)","v":0},{"$f":"ROUND('Average Results'!D73,-3)","v":0},{"$f":"ROUND('Average Results'!F73,-3)","v":0},null,"Sea Walls","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B74&\" Costs & Benefits\"","v":"Mudflats Costs & Benefits"},{"$f":"'Average Results'!C74","v":"Maintenance Costs "},{"$f":"ROUND('Average Results'!E74,-3)","v":0},{"$f":"ROUND('Average Results'!D74,-3)","v":0},{"$f":"ROUND('Average Results'!F74,-3)","v":0},null,"Sea Walls","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B75&\" Costs & Benefits\"","v":"Mudflats Costs & Benefits"},{"$f":"'Average Results'!C75","v":"Other Project Costs"},{"$f":"ROUND('Average Results'!E75,-3)","v":0},{"$f":"ROUND('Average Results'!D75,-3)","v":0},{"$f":"ROUND('Average Results'!F75,-3)","v":0},null,"Sea Walls","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B76&\" Costs & Benefits\"","v":"Mudflats Costs & Benefits"},{"$f":"'Average Results'!C76","v":"Replacement Costs"},{"$f":"ROUND('Average Results'!E76,-3)","v":0},{"$f":"ROUND('Average Results'!D76,-3)","v":0},{"$f":"ROUND('Average Results'!F76,-3)","v":0},null,"Sea Walls","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Average Results'!B77&\" Costs & Benefits\"","v":"Mudflats Costs & Benefits"},{"$f":"'Average Results'!C77","v":"Ecosystem Services"},{"$f":"ROUND('Average Results'!E77,-3)","v":0},{"$f":"ROUND('Average Results'!D77,-3)","v":0},{"$f":"ROUND('Average Results'!F77,-3)","v":0},null,"Coral Reefs","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Mangroves ",{"$f":"ROUND(SUM(V134,V143,V152,V161),-3)","v":0},{"$f":"ROUND(SUM(W134,W143,W152,W161),-3)","v":0},{"$f":"ROUND(SUM(X134,X143,X152,X161),-3)","v":0},null,"Coral Reefs","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Seagrass",{"$f":"ROUND(SUM(V135,V144,V153,V162),-3)","v":0},{"$f":"ROUND(SUM(W135,W144,W153,W162),-3)","v":0},0,null,"Coral Reefs","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Salt Marsh",0,0,0,null,"Coral Reefs","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Sand Dunes",0,0,0,null,"Coral Reefs","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Rock Breakwater",0,0,0,null,"Coral Reefs","Carbon Sequestration",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Earthen Levees",0,0,0,null,"Mudflats","Upfront Capital Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Sea Walls",0,0,0,null,"Mudflats","Maintenance Costs ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Coral Reefs",0,0,0,null,"Mudflats","Other Project Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life Cycle Cost Analysis","Mudflats",0,0,0,null,"Mudflats","Replacement Costs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Mangroves ",{"$f":"ROUND(OFFSET('Average Results'!$E$25,$AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP2,0),-3)","v":0},null,"Mudflats","Ecosystem Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Seagrass",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP3,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Mangroves ",{"$f":"V125","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Salt Marsh",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP4,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Seagrass",{"$f":"V126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Sand Dunes",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP5,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Rock Breakwater",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP6,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Earthen Levees",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP7,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Sea Walls",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP8,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Coral Reefs",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP9,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upfront Capital Cost","Mudflats",{"$f":"ROUND(OFFSET('Average Results'!$E$25,AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$25,$AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$25,$AP10,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Coral Reefs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Mangroves ",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP2,0),-3)","v":0},null,"Total Life Cycle Cost Analysis","Mudflats",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Seagrass",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP3,0),-3)","v":0},null,"Upfront Capital Cost","Mangroves ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Salt Marsh",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP4,0),-3)","v":0},null,"Upfront Capital Cost","Seagrass",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Sand Dunes",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP5,0),-3)","v":0},null,"Upfront Capital Cost","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Rock Breakwater",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP6,0),-3)","v":0},null,"Upfront Capital Cost","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Earthen Levees",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP7,0),-3)","v":0},null,"Upfront Capital Cost","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Sea Walls",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP8,0),-3)","v":0},null,"Upfront Capital Cost","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Coral Reefs",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP9,0),-3)","v":0},null,"Upfront Capital Cost","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance Costs ","Mudflats",{"$f":"ROUND(OFFSET('Average Results'!$E$26,AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$26,$AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$26,$AP10,0),-3)","v":0},null,"Upfront Capital Cost","Coral Reefs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Mangroves ",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP2,0),-3)","v":0},null,"Upfront Capital Cost","Mudflats",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Seagrass",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP3,0),-3)","v":0},null,"Maintenance Costs ","Mangroves ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Salt Marsh",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP4,0),-3)","v":0},null,"Maintenance Costs ","Seagrass",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Sand Dunes",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP5,0),-3)","v":0},null,"Maintenance Costs ","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Rock Breakwater",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP6,0),-3)","v":0},null,"Maintenance Costs ","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Earthen Levees",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP7,0),-3)","v":0},null,"Maintenance Costs ","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Sea Walls",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP8,0),-3)","v":0},null,"Maintenance Costs ","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Coral Reefs",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP9,0),-3)","v":0},null,"Maintenance Costs ","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Costs","Mudflats",{"$f":"ROUND(OFFSET('Average Results'!$E$27,AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$27,$AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$27,$AP10,0),-3)","v":0},null,"Maintenance Costs ","Coral Reefs",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Mangroves ",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP2,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP2,0),-3)","v":0},null,"Maintenance Costs ","Mudflats",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Seagrass",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP3,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP3,0),-3)","v":0},null,"Other Project Costs","Mangroves ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Salt Marsh",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP4,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP4,0),-3)","v":0},null,"Other Project Costs","Seagrass",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Sand Dunes",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP5,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP5,0),-3)","v":0},null,"Other Project Costs","Salt Marsh",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Rock Breakwater",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP6,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP6,0),-3)","v":0},null,"Other Project Costs","Sand Dunes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Earthen Levees",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP7,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP7,0),-3)","v":0},null,"Other Project Costs","Rock Breakwater",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Sea Walls",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP8,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP8,0),-3)","v":0},null,"Other Project Costs","Earthen Levees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Coral Reefs",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP9,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP9,0),-3)","v":0},null,"Other Project Costs","Sea Walls",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost","Mudflats",{"$f":"ROUND(OFFSET('Average Results'!$E$28,AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$D$28,$AP10,0),-3)","v":0},{"$f":"ROUND(OFFSET('Average Results'!$F$28,$AP10,0),-3)","v":0},null,"Other Project Costs","Coral Reefs",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,"Other Project Costs","Mudflats",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,"Replacement Cost","Mangroves ",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,"Replacement Cost","Seagrass",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,"Replacement Cost","Salt Marsh",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,"Replacement Cost","Sand Dunes",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,"Replacement Cost","Rock Breakwater",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,"Replacement Cost","Earthen Levees",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,"Replacement Cost","Sea Walls",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,"Replacement Cost","Coral Reefs",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,"Replacement Cost","Mudflats",0]

{"sheet":"Static Results","index":27,"n_rows":114,"n_cols":9,"rows_kept":114,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,2,2,2],[1,4,2,4],[1,3,2,3]]}
[null,null,null,"Conversion rate required",{"$f":"I4&I5","v":"US DollarUS Dollar"},{"$f":"VLOOKUP(E1,'Exchange rates'!B1:E25,4,FALSE)","v":1}]
[null,"Category","Impact",{"$f":"\"Most Likely \"&General!D23","v":"Most Likely US Dollar"},"Most Likely USD"]
[]
[null,"Financial",{"$f":"'LCCA Model'!P8","v":"Capital Cost from Project"},{"$f":"$F$1*E4","v":0},{"$f":"'LCCA Model'!Q118","v":0},null,null,null,{"$f":"General!D22","v":"US Dollar"}]
[null,"Financial",{"$f":"'LCCA Model'!P9","v":"Annual Maintenance Costs "},{"$f":"$F$1*E5","v":0},{"$f":"'LCCA Model'!Q119","v":0},null,null,null,{"$f":"General!D23","v":"US Dollar"}]
[null,"Financial",{"$f":"'LCCA Model'!P10","v":"Other Annual Project Costs"},0,{"$f":"'LCCA Model'!Q120","v":0}]
[null,"Financial",{"$f":"'LCCA Model'!P11","v":"Replacement Cost"},0,{"$f":"'LCCA Model'!Q121","v":0}]
[null,"Financial",{"$f":"'LCCA Model'!P12","v":"Disposal costs"},0,{"$f":"'LCCA Model'!Q123","v":0}]
[null,"Financial",{"$f":"'LCCA Model'!P13","v":"Salvage Value"},0,{"$f":"'LCCA Model'!Q124","v":0}]
[null,"Financial",{"$f":"'LCCA Model'!P14","v":"Residual value"},0,{"$f":"'LCCA Model'!Q122","v":0}]
[null,"Environmental & Social","Raw Materials & Food",{"$f":"$F$1*E11","v":0},{"$f":"'Food-Raw Materials model'!L4","v":0}]
[null,"Environmental & Social","Ecosystem Services",0,{"$f":"'ES Model'!V252","v":0}]
[null,"Environmental & Social","Embodied carbon",0,{"$f":"Carbon!Q20","v":0}]
[null,"Environmental & Social","Carbon Sequestration",0,{"$f":"Carbon!Q21","v":0}]
[null,"Environmental & Social","Flood Mitigation",0,{"$f":"'Disturbance moderation (flood) '!M12","v":0}]
[null,"Environmental & Social","Fisheries",0,{"$f":"'Fisheries Model'!N17","v":0}]
[null,"Environmental & Social","Fisheries (Increased Subsistence)",0,{"$f":"'Fisheries Model'!C86","v":0}]
[null,"Environmental & Social","Reduced Water Intrusion",0,{"$f":"'Water flow(Sea intrusion) model'!Q5","v":0}]
[null,"Environmental & Social","Erosion",0,{"$f":"'Erosion prevention model'!L4","v":0}]
[null,"Environmental & Social","Recreation",0,{"$f":"'Recreation, amenity model'!L4","v":0}]
[null,"Mangroves ","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q8","v":0}]
[null,"Mangroves ","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q9","v":0}]
[null,"Mangroves ","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q10","v":0}]
[null,"Mangroves ","Replacement Cost",0,{"$f":"'LCCA Model'!Q11","v":0}]
[null,"Mangroves ","Ecosystem Services",0,{"$f":"SUM('ES Model'!V10:V29)","v":0}]
[null,"Mangroves ","Carbon Sequestration",0,{"$f":"Carbon!Q6","v":0}]
[null,"Seagrass","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q19","v":0}]
[null,"Seagrass","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q20","v":0}]
[null,"Seagrass","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q21","v":0}]
[null,"Seagrass","Replacement Cost",0,{"$f":"'LCCA Model'!Q22","v":0}]
[null,"Seagrass","Ecosystem Services",0,{"$f":"SUM('ES Model'!V37:V56)","v":0}]
[null,"Seagrass","Carbon Sequestration",0,{"$f":"Carbon!Q9","v":0}]
[null,"Salt Marsh","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q30","v":0}]
[null,"Salt Marsh","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q31","v":0}]
[null,"Salt Marsh","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q32","v":0}]
[null,"Salt Marsh","Replacement Cost",0,{"$f":"'LCCA Model'!Q33","v":0}]
[null,"Salt Marsh","Ecosystem Services",0,{"$f":"SUM('ES Model'!V63:V81)","v":0}]
[null,"Salt Marsh","Carbon Sequestration",0,{"$f":"Carbon!Q12","v":0}]
[null,"Sand Dunes","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q41","v":0}]
[null,"Sand Dunes","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q42","v":0}]
[null,"Sand Dunes","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q43","v":0}]
[null,"Sand Dunes","Replacement Cost",0,{"$f":"'LCCA Model'!Q44","v":0}]
[null,"Sand Dunes","Ecosystem Services",0,{"$f":"SUM('ES Model'!V117:V133)","v":0}]
[null,"Sand Dunes","Carbon Sequestration",0,0]
[null,"Rock Breakwater","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q52","v":0}]
[null,"Rock Breakwater","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q53","v":0}]
[null,"Rock Breakwater","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q54","v":0}]
[null,"Rock Breakwater","Replacement Cost",0,{"$f":"'LCCA Model'!Q55","v":0}]
[null,"Rock Breakwater","Ecosystem Services",0,{"$f":"SUM('ES Model'!V141:V158)","v":0}]
[null,"Rock Breakwater","Carbon Sequestration",0,0]
[null,"Earthen Levees","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q63","v":0}]
[null,"Earthen Levees","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q64","v":0}]
[null,"Earthen Levees","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q65","v":0}]
[null,"Earthen Levees","Replacement Cost",0,{"$f":"'LCCA Model'!Q66","v":0}]
[null,"Earthen Levees","Ecosystem Services",0,{"$f":"SUM('ES Model'!V165:V180)","v":0}]
[null,"Earthen Levees","Carbon Sequestration",0,0]
[null,"Sea Walls","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q74","v":0}]
[null,"Sea Walls","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q75","v":0}]
[null,"Sea Walls","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q76","v":0}]
[null,"Sea Walls","Replacement Cost",0,{"$f":"'LCCA Model'!Q77","v":0}]
[null,"Sea Walls","Ecosystem Services",0,{"$f":"SUM('ES Model'!V189:V204)","v":0}]
[null,"Sea Walls","Carbon Sequestration",0,0]
[null,"Coral Reefs","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q85","v":0}]
[null,"Coral Reefs","Annual Maintenance Costs ",0,{"$f":"'LCCA Model'!Q86","v":0}]
[null,"Coral Reefs","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q87","v":0}]
[null,"Coral Reefs","Replacement Cost",0,{"$f":"'LCCA Model'!Q88","v":0}]
[null,"Coral Reefs","Ecosystem Services",0,{"$f":"SUM('ES Model'!V89:V108)","v":0}]
[null,"Coral Reefs","Carbon Sequestration",0,{"$f":"Carbon!Q18","v":0}]
[null,"Mudflats","Capital Cost from Project",0,{"$f":"'LCCA Model'!Q107","v":0}]
[null,"Mudflats","Annual Maintenance Costs ",{"$f":"$F$1*E70","v":0},{"$f":"'LCCA Model'!Q108","v":0}]
[null,"Mudflats","Other Annual Project Costs",0,{"$f":"'LCCA Model'!Q109","v":0}]
[null,"Mudflats","Replacement Cost",0,{"$f":"'LCCA Model'!Q110","v":0}]
[null,"Mudflats","Ecosystem Services",0,{"$f":"'ES Model'!V228","v":0}]
[null,"Ecosystem Services","Food",0,{"$f":"IF(General!D28=\"Yes\",SUM('Food-Raw Materials model'!T9:BR9),'ES Model'!V10+'ES Model'!V37+'ES Model'!V63+'ES Model'!V89+'ES Model'!V117+'ES Model'!V141+'ES Model'!V189)","v":0}]
[null,"Ecosystem Services","Water",0,{"$f":"'ES Model'!V11+'ES Model'!V38+'ES Model'!V64+'ES Model'!V90+'ES Model'!V118+'ES Model'!V142+'ES Model'!V190","v":0}]
[null,"Ecosystem Services","Raw Materials",0,{"$f":"IF(General!D27=\"Yes\",SUM('Food-Raw Materials model'!T8:BR8),'ES Model'!V12+'ES Model'!V39+'ES Model'!V65+'ES Model'!V91+'ES Model'!V119+'ES Model'!V143+'ES Model'!V191)","v":0}]
[null,"Ecosystem Services","Genetic resources",0,{"$f":"'ES Model'!V13+'ES Model'!V40+'ES Model'!V66+'ES Model'!V92+'ES Model'!V120+'ES Model'!V144+'ES Model'!V192","v":0}]
[null,"Ecosystem Services","Air quality regulation",0,{"$f":"'ES Model'!V14+'ES Model'!V41+'ES Model'!V67+'ES Model'!V93+'ES Model'!V121+'ES Model'!V145+'ES Model'!V193","v":0}]
[null,"Ecosystem Services","Climate regulation",0,{"$f":"'ES Model'!V15+'ES Model'!V42+'ES Model'!V68+'ES Model'!V94+'ES Model'!V122+'ES Model'!V146+'ES Model'!V194","v":0}]
[null,"Ecosystem Services","Disturbance moderation",0,{"$f":"IF(General!D32=\"Yes\",'Disturbance moderation (flood) '!M12,'ES Model'!V16+'ES Model'!V43+'ES Model'!V69+'ES Model'!V95+'ES Model'!V123+'ES Model'!V147+'ES Model'!V195)","v":0}]
[null,"Ecosystem Services","Water flow regulation",0,{"$f":"IF(General!D31=\"Yes\",'Water flow(Sea intrusion) model'!Q5,'ES Model'!V17+'ES Model'!V44+'ES Model'!V70+'ES Model'!V96+'ES Model'!V124+'ES Model'!V148+'ES Model'!V196)","v":0}]
[null,"Ecosystem Services","Waste treatment",0,{"$f":"'ES Model'!V18+'ES Model'!V45+'ES Model'!V71+'ES Model'!V97+'ES Model'!V125+'ES Model'!V149+'ES Model'!V197","v":0}]
[null,"Ecosystem Services","Erosion prevention",0,{"$f":"IF(General!D30=\"Yes\",'Erosion prevention model'!L4,'ES Model'!V19+'ES Model'!V46+'ES Model'!V72+'ES Model'!V98+'ES Model'!V126+'ES Model'!V150+'ES Model'!V198)","v":0}]
[null,"Ecosystem Services","Soil fertility maintenance",0,{"$f":"'ES Model'!V20+'ES Model'!V47+'ES Model'!V73+'ES Model'!V99+'ES Model'!V127+'ES Model'!V151+'ES Model'!V199","v":0}]
[null,"Ecosystem Services","Maintenance of migratory species life cycles ",0,{"$f":"'ES Model'!V21+'ES Model'!V48+'ES Model'!V74+'ES Model'!V100+'ES Model'!V128+'ES Model'!V152+'ES Model'!V200","v":0}]
[null,"Ecosystem Services","Genetic diversity",0,{"$f":"'ES Model'!V22+'ES Model'!V49+'ES Model'!V75+'ES Model'!V101+'ES Model'!V129+'ES Model'!V153+'ES Model'!V177+'ES Model'!V201","v":0}]
[null,"Ecosystem Services","Aesthetic information",0,{"$f":"'ES Model'!V23+'ES Model'!V50+'ES Model'!V76+'ES Model'!V102+'ES Model'!V130+'ES Model'!V154+'ES Model'!V202","v":0}]
[null,"Ecosystem Services","Recreational tourism ",0,{"$f":"IF(General!D33=\"Yes\",'Recreation, amenity model'!L4,'ES Model'!V24+'ES Model'!V51+'ES Model'!V77+'ES Model'!V103+'ES Model'!V131+'ES Model'!V155+'ES Model'!V203)","v":0}]
[null,"Ecosystem Services","Inspiration for culture ",0,{"$f":"'ES Model'!V25+'ES Model'!V52+'ES Model'!V78+'ES Model'!V104+'ES Model'!V132+'ES Model'!V156+'ES Model'!V204","v":0}]
[null,"Ecosystem Services","Cognitive development ",0,{"$f":"'ES Model'!V26+'ES Model'!V53+'ES Model'!V79+'ES Model'!V105+'ES Model'!V133+'ES Model'!V157","v":0}]
[null,"Ecosystem Services","Nutrient Cycling",0,{"$f":"'ES Model'!V27+'ES Model'!V56","v":0}]
[null,"Ecosystem Services","Fisheries ",0,{"$f":"IF(General!D29=\"Yes\",'Fisheries Model'!N17,'ES Model'!V28+'ES Model'!V55+'ES Model'!V81+'ES Model'!V106)","v":0}]
[null,"Ecosystem Services","Energy resources",0,{"$f":"'ES Model'!V29","v":0}]
[null,"Ecosystem Services","Water Purification",0,{"$f":"'ES Model'!V80+'ES Model'!V158","v":0}]
[null,"Ecosystem Services","Research",0,{"$f":"'ES Model'!V107","v":0}]
[null,"Ecosystem Services","Non-Use",0,{"$f":"'ES Model'!V108","v":0}]
[null,"Flood risk benefit","5-year ",0,{"$f":"'Disturbance moderation (flood) '!M7","v":0}]
[null,"Flood risk benefit","10-year",0,{"$f":"'Disturbance moderation (flood) '!M8","v":0}]
[null,"Flood risk benefit","25-year",0,{"$f":"'Disturbance moderation (flood) '!M9","v":0}]
[null,"Flood risk benefit","50-year",0,{"$f":"'Disturbance moderation (flood) '!M10","v":0}]
[null,"Flood risk benefit","100-year",0,{"$f":"'Disturbance moderation (flood) '!M11","v":0}]
[null,"Metrics","IRR",{"$f":"E102","v":0},{"$f":"'Average Results'!C133","v":0}]
[null,"Metrics","DPP",0,{"$f":"'Average Results'!C134","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B136","v":"Number of people affected by project "},0,{"$f":"'Average Results'!B137","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B139","v":"Avoided Damages per Person"},0,{"$f":"'Average Results'!B140","v":0}]
[null,"Metrics",{"$f":"'Average Results'!C139","v":"Total flood damages"},0,{"$f":"'Average Results'!C140","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B141","v":"New annual recreational users "},0,{"$f":"'Average Results'!B142","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B143","v":"Annual Carbon Mitigated (tonnes)"},0,{"$f":"'Average Results'!B144","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B145","v":"Total Carbon Mitigated (tonnes)"},0,{"$f":"'Average Results'!B146","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B148","v":"NPV per sq/linear m of project area"},{"$f":"$F$1*E110","v":0},{"$f":"'Average Results'!B149","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B150","v":"Flood Depth Abated (metres)"},{"$f":"E111","v":0},{"$f":"'Average Results'!B151","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B152","v":"Raw Material / Food Provided (tonnes)"},{"$f":"E112","v":0},{"$f":"'Average Results'!B153","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B154","v":"Erosion Mitigated (sq km protected)"},{"$f":"E113","v":0},{"$f":"'Average Results'!B155","v":0}]
[null,"Metrics",{"$f":"'Average Results'!B156","v":"Potable Water Saved (litres)"},{"$f":"E114","v":0},{"$f":"'Average Results'!B157","v":0}]

{"sheet":"Results Output","index":28,"n_rows":1001,"n_cols":118,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,"Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Disposal costs","Salvage Value","Residual value","Raw Materials & Food","Ecosystem Services","Embodied carbon","Carbon Sequestration","Flood Mitigation","Fisheries","Fisheries (Increased Subsistence)","Reduced Water Intrusion","Erosion","Recreation","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Carbon Sequestration","Capital Cost from Project","Annual Maintenance Costs ","Other Annual Project Costs","Replacement Cost","Ecosystem Services","Food","Water","Raw Materials","Genetic resources","Air quality regulation","Climate regulation","Disturbance moderation","Water flow regulation","Waste treatment","Erosion prevention","Soil fertility maintenance","Maintenance of migratory species life cycles ","Genetic diversity","Aesthetic information","Recreational tourism ","Inspiration for culture ","Cognitive development ","Nutrient Cycling","Fisheries ","Energy resources","Water Purification","Research","Non-Use","5-year ","10-year","25-year","50-year","100-year","IRR","DPP","Number of people affected by project ","Avoided Damages per Person per year ","Total flood damages per year ","New annual recreational users ","Annual Carbon Mitigated (tonnes)","Total Carbon Mitigated (tonnes)","NPV per sqkm of project area","Flood Depth Abated (metres)","Raw Material / Food Provided (tonnes)","Erosion Mitigated (tonnes)","Potable Water Saved (gallons)",{"$f":"IF(DI2=DI3,1,0)","v":1},1,1,1,1,1]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A2+1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A512+1","v":511},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[790,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[970,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[980,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[990,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Conversions","index":29,"n_rows":54,"n_cols":4,"rows_kept":54,"cut":false,"hidden":false,"merged":[[43,0,43,3],[47,0,47,3],[0,0,0,3],[1,0,1,3],[16,0,16,3],[27,0,27,3],[34,0,34,3]]}
["List of Conversions"]
["Energy"]
["1 kWh",1E-3,"mWh","Electricity"]
["1 ccf",0.1037,"mmbtu","Natural gas"]
["1 ccf",103.7,"mbtu","Natural gas"]
["1 ccf",103700,"btu","Natural gas"]
["1 cubic foot",100,"ccf"]
["1 ccf",10,"mcf"]
[]
[]
[]
["1 cubic metre",3785.4117799999999,"gallons","liquids (not gas)"]
["1 cubic feet",{"$f":"7.48052","v":7.4805200000000003},"gallons","liquids (not gas)"]
["1 therm",99976.1,"mmbtu"]
["1 cubic feet",1037,"btu","gas only"]
["1 therm",10280,"cubic feet","gas only"]
["Area"]
["1 square metre",10.7639,"square feet"]
["1 square metre",1.1959900000000001,"square yards"]
["1 square kilometre",247.10499999999999,"acres"]
["1 square kilometre",0.386102,"square miles"]
["1 square mile",640,"acres"]
["1 acre",4840,"square yards"]
["1 square yard",9,"square feet"]
["1 square m",1E-4,"hectare"]
["1 square metre",1E-4,"hectare "]
[]
["Volume"]
["1 litre",33.799999999999997,"fluid ounces"]
["1 kilo-litre",264.17200000000003,"gallons"]
["1 kilo-liter",8.1071400000000003E-4,"acre-feet"]
["1 acre-foot",325851,"gallons"]
["1 gallon",4.5,"litres"]
[]
["Length"]
["1 centimetre",0.39,"inches"]
["1 metre",3.28084,"feet"]
["1 metre",1.09361,"yards"]
["1 kilometre",0.62137100000000001,"miles"]
["1 mile",1760,"yards"]
["1 yard",3,"feet"]
["1 foot",12,"inches"]
[]
["Temperature"]
["1° Celsius",{"$f":"(1*9/5)+32","v":33.799999999999997},"Farenheit"]
[]
[]
["Carbon Sequestration"]
[]
["1 kg",1E-3,"tonne"]
["1 Megagram  (Mg)",1,"tonne "]
["1 gram",9.9999999999999995E-7,"tonne"]
["1 C",3.67,"CO2","https://energyeducation.ca/encyclopedia/C_vs_CO2"]
["1 lb",0.45359237000000002,"kg"]

{"sheet":"Scheduling Calcs","index":30,"n_rows":29,"n_cols":103,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,1,6,2],[7,1,8,1]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Days remaining year 1",{"$f":"M5-J8","v":366},null,{"$f":"YEAR(J8)","v":1900},{"$f":"DATE(L5,12,31)","v":"1900-12-31"}]
[]
[null,"SCHEDULING",null,"Start Date","Duration from Inputs (months)","New End Date",null,null,null,"Start","End"]
[null,null,"Construction",{"$f":"General!D14","v":"00:00:00"},{"$f":"General!D15","v":0},{"$f":"EDATE(D8,E8)","v":"00:00:00"},null,null,"Construction",{"$f":"D8","v":"00:00:00"},{"$f":"F8","v":"00:00:00"}]
[null,null,"Operations",{"$f":"F8","v":"00:00:00"},{"$f":"General!D16*12","v":0},{"$f":"EDATE(D9,E9)","v":"00:00:00"},null,null,"Operations",{"$f":"D9","v":"00:00:00"},{"$f":"F9","v":"00:00:00"}]
[]
[]
[]
[]
[null,null,0,{"$f":"C14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Year (actual)",{"$f":"YEAR(D8)","v":1900},{"$f":"C15+1","v":1901},1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000]
[null,"Start of Year",{"$f":"DATE(C15,1,1)","v":"1900-01-01"},"1901-01-01","1902-01-01","1903-01-01","1904-01-01","1905-01-01","1906-01-01","1907-01-01","1908-01-01","1909-01-01","1910-01-01","1911-01-01","1912-01-01","1913-01-01","1914-01-01","1915-01-01","1916-01-01","1917-01-01","1918-01-01","1919-01-01","1920-01-01","1921-01-01","1922-01-01","1923-01-01","1924-01-01","1925-01-01","1926-01-01","1927-01-01","1928-01-01","1929-01-01","1930-01-01","1931-01-01","1932-01-01","1933-01-01","1934-01-01","1935-01-01","1936-01-01","1937-01-01","1938-01-01","1939-01-01","1940-01-01","1941-01-01","1942-01-01","1943-01-01","1944-01-01","1945-01-01","1946-01-01","1947-01-01","1948-01-01","1949-01-01","1950-01-01","1951-01-01","1952-01-01","1953-01-01","1954-01-01","1955-01-01","1956-01-01","1957-01-01","1958-01-01","1959-01-01","1960-01-01","1961-01-01","1962-01-01","1963-01-01","1964-01-01","1965-01-01","1966-01-01","1967-01-01","1968-01-01","1969-01-01","1970-01-01","1971-01-01","1972-01-01","1973-01-01","1974-01-01","1975-01-01","1976-01-01","1977-01-01","1978-01-01","1979-01-01","1980-01-01","1981-01-01","1982-01-01","1983-01-01","1984-01-01","1985-01-01","1986-01-01","1987-01-01","1988-01-01","1989-01-01","1990-01-01","1991-01-01","1992-01-01","1993-01-01","1994-01-01","1995-01-01","1996-01-01","1997-01-01","1998-01-01","1999-01-01","2000-01-01"]
[null,"End of Year",{"$f":"DATE(C15,12,31)","v":"1900-12-31"},"1901-12-31","1902-12-31","1903-12-31","1904-12-31","1905-12-31","1906-12-31","1907-12-31","1908-12-31","1909-12-31","1910-12-31","1911-12-31","1912-12-31","1913-12-31","1914-12-31","1915-12-31","1916-12-31","1917-12-31","1918-12-31","1919-12-31","1920-12-31","1921-12-31","1922-12-31","1923-12-31","1924-12-31","1925-12-31","1926-12-31","1927-12-31","1928-12-31","1929-12-31","1930-12-31","1931-12-31","1932-12-31","1933-12-31","1934-12-31","1935-12-31","1936-12-31","1937-12-31","1938-12-31","1939-12-31","1940-12-31","1941-12-31","1942-12-31","1943-12-31","1944-12-31","1945-12-31","1946-12-31","1947-12-31","1948-12-31","1949-12-31","1950-12-31","1951-12-31","1952-12-31","1953-12-31","1954-12-31","1955-12-31","1956-12-31","1957-12-31","1958-12-31","1959-12-31","1960-12-31","1961-12-31","1962-12-31","1963-12-31","1964-12-31","1965-12-31","1966-12-31","1967-12-31","1968-12-31","1969-12-31","1970-12-31","1971-12-31","1972-12-31","1973-12-31","1974-12-31","1975-12-31","1976-12-31","1977-12-31","1978-12-31","1979-12-31","1980-12-31","1981-12-31","1982-12-31","1983-12-31","1984-12-31","1985-12-31","1986-12-31","1987-12-31","1988-12-31","1989-12-31","1990-12-31","1991-12-31","1992-12-31","1993-12-31","1994-12-31","1995-12-31","1996-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31"]
[null,"Percent year passed",{"$f":"MAX(($J$8-C16)/365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(C19:CY19)","v":0},"Construction Duration",{"$f":"IF($E$8/12>=1,1,$E$8/12)-C18","v":0},{"$f":"IF($E$8/12>=1,MAX(MIN(1,($E8/12)-(D15-$C15)),0),0)","v":0},{"$f":"IF($E$8/12>=1,MAX(MIN(1,($E8/12)-(E15-$C15)),0),0)","v":0},{"$f":"IF($E$8/12>=1,MAX(MIN(1,($E8/12)-(F15-$C15)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$8/12>=1,MAX(MIN(1,($E8/12)-(BR15-$C15)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM(C20:CY20)","v":1},"Operation Duration",{"$f":"IF(C19=1,0,1-C18-C19)","v":1},{"$f":"IF(D19>0, 1-D19,IF(SUM(C20)>=$E$9/12,0,IF(D19=1,0,MAX(MIN(1,($E$9/12)-SUM(C20)),0))))","v":0},{"$f":"IF(E19>0, 1-E19,IF(SUM($C$20:D20)>=$E$9/12,0,IF(E19=1,0,MAX(MIN(1,($E$9/12)-SUM($C$20:D20)),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum for Year (Adds to 100%)",{"$f":"SUM(C18:C20)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null," "]
[null,null,null," "]
[]
[]
[null,null,null," "]
[null,null,null," "]

{"sheet":"Inflators","index":31,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[null," CPI"," medical_CPI_US"," medical_CPI_CA"]
[1990,130.69999999999999,162.68,76.400000000000006]
[1991,136.19999999999999,177.09,80.400000000000006]
[1992,140.30000000000001,190.53,83.3]
[1993,144.5,202.92,85.6]
[1994,148.19999999999999,213.43,86.8]
[1995,152.4,224.18,87.4]
[1996,156.9,232.42,88.3]
[1997,160.5,239.09,89.4]
[1998,163,246.81,91.5]
[1999,166.6,255.06,93.5]
[2000,172.2,266.02999999999997,95.7]
[2001,177,278.76,98.2]
[2002,179.9,292.89999999999998,100]
[2003,184,305.98,101.8]
[2004,188.9,321.35000000000002,103.7]
[2005,195.3,336.69,106.4]
[2006,201.6,350.63,108.7]
[2007,207.3,369.32,110.8]
[2008,215.3,384.94,112.8]
[2009,214.6,397.29,115.9]
[2010,218.1,411.2,118.5]
[2011,224.9,423.8,120]
[2012,229.6,440.35,120.7]
[2013,232.9,454.01,120.5]
[2014,236.7,464.8,121.6]
[2015,237,476.18,123.1]
[2016,240,494.78,124.7]
[2017,245.14,506.80700000000002,127]
[2018,251.10400000000001,484.71499999999997,128.1]
[2019,255.65199999999999,490.18700000000001,128.1]
[2020,258.851,"https://fred.stlouisfed.org/series/CPIAUCSL#0"]
[2021,270.971]
[2022,292.613]
["Q1 2023",{"$f":"AVERAGE(B36:B38)","v":301.33066666666667}]
["2023-01-01",300.536]
["2023-02-01",301.64800000000002]
["2023-03-01",301.80799999999999]

{"sheet":"Model Lists","index":32,"n_rows":105,"n_cols":20,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,"Y/N","Currency","Flood Damages ","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency"]
[null,"Yes","USD",null,2017,null,null,"Mexican Peso","MXN",null,"Mexico",null,null,null,null,null,null,null,null,"USD"]
[null,"No","CAD",null,{"$f":"E2+1","v":2018},null,null,"Brazilian Real","BRL",null,"Brazil",null,null,null,null,null,null,null,null,"CAD"]
[null,null,null,null,2019,null,null,"Surinamese Dollar","SRD",null,"Suriname"]
[null,null,null,null,2020,null,null,"Guyanese Dollar","GYD",null,"Guyana"]
[null,null,null,null,2021,null,null,"US Dollar","USD"]
[null,null,null,null,2022]
[null,null,null,null,2023]
[null,null,null,null,2024]
[null,null,null,null,2025]
[null,null,null,null,2026]
[null,null,null,null,2027]
[null,null,null,null,2028]
[null,null,null,null,2029]
[null,null,null,null,2030]
[null,null,null,null,2031]
[null,null,null,null,2032]
[null,null,null,null,2033]
[null,null,null,null,2034]
[null,null,null,null,2035]
[null,null,null,null,2036]
[null,null,null,null,2037]
[null,null,null,null,2038]
[null,null,null,null,2039]
[null,null,null,null,2040]
[null,null,null,null,2041]
[null,null,null,null,2042]
[null,null,null,null,2043]
[null,null,null,null,2044]
[null,null,null,null,2045]
[null,null,null,null,2046]
[null,null,null,null,2047]
[null,null,null,null,2048]
[null,null,null,null,2049]
[null,null,null,null,2050]
[null,null,null,null,2051]
[null,null,null,null,2052]
[null,null,null,null,2053]
[null,null,null,null,2054]
[null,null,null,null,2055]
[null,null,null,null,2056]
[null,null,null,null,2057]
[null,null,null,null,2058]
[null,null,null,null,2059]
[null,null,null,null,2060]
[null,null,null,null,2061]
[null,null,null,null,2062]
[null,null,null,null,2063]
[null,null,null,null,2064]
[null,null,null,null,2065]
[null,null,null,null,2066]
[null,null,null,null,2067]
[null,null,null,null,2068]
[null,null,null,null,2069]
[null,null,null,null,2070]
[null,null,null,null,2071]
[null,null,null,null,2072]
[null,null,null,null,2073]
[null,null,null,null,2074]
[null,null,null,null,2075]
[null,null,null,null,2076]
[null,null,null,null,2077]
[null,null,null,null,2078]
[null,null,null,null,2079]
[null,null,null,null,2080]
[null,null,null,null,2081]
[null,null,null,null,2082]
[null,null,null,null,2083]
[null,null,null,null,2084]
[null,null,null,null,2085]
[null,null,null,null,2086]
[null,null,null,null,2087]
[null,null,null,null,2088]
[null,null,null,null,2089]
[null,null,null,null,2090]
[null,null,null,null,2091]
[null,null,null,null,2092]
[null,null,null,null,2093]
[null,null,null,null,2094]
[null,null,null,null,2095]
[null,null,null,null,2096]
[null,null,null,null,2097]
[null,null,null,null,2098]
[null,null,null,null,2099]
[null,null,null,null,2100]
[null,null,null,null,2101]
[null,null,null,null,2102]
[null,null,null,null,2103]
[null,null,null,null,2104]
[null,null,null,null,2105]
[null,null,null,null,2106]
[null,null,null,null,2107]
[null,null,null,null,2108]
[null,null,null,null,2109]
[null,null,null,null,2110]
[null,null,null,null,2111]
[null,null,null,null,2112]
[null,null,null,null,2113]
[null,null,null,null,2114]
[null,null,null,null,2115]
[null,null,null,null,2116]
[null,null,null,null,2117]
[null,null,null,null,2118]
[null,null,null,null,2119]
[null,null,null,null,2120]

{"sheet":"Research ->","index":33,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Fish_production","index":34,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["ASFIS species","ISSCAAP Group","Unit","Brazil","Guyana","Mexico","Suriname","(Autocase) Broad category","$/tonne"]
["Triangular tivela","Clams, cockles, arkshells","Tonnes - live weight",1355,0,0,0,"Clam",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H2,Fish_global_trade!T$3:T$585)","v":3.8494117317859824}]
["Brazilian codling","Cods, hakes, haddocks","Tonnes - live weight",5250,0,0,0,"Cod, hake, haddock",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H3,Fish_global_trade!T$3:T$585)","v":2.8419936824307119}]
["Argentine hake","Cods, hakes, haddocks","Tonnes - live weight",1810,0,0,0,"Cod, hake, haddock",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H4,Fish_global_trade!T$3:T$585)","v":2.8419936824307119}]
["Blue crab","Crabs, sea-spiders","Tonnes - live weight",0,0,16596.400000000001,0,"Crab",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H5,Fish_global_trade!T$3:T$585)","v":6.3296796578350865}]
["Dana swimcrab","Crabs, sea-spiders","Tonnes - live weight",2000,0,0,0,"Crab",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H6,Fish_global_trade!T$3:T$585)","v":6.3296796578350865}]
["Brazilian sardinella","Herrings, sardines, anchovies","Tonnes - live weight",46400,0,0,0,"Herring, sardine, anchovy",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H7,Fish_global_trade!T$3:T$585)","v":2.208700967025933}]
["Scaled sardines","Herrings, sardines, anchovies","Tonnes - live weight",265,0,3.2,0,"Herring, sardine, anchovy",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H8,Fish_global_trade!T$3:T$585)","v":2.208700967025933}]
["Atlantic thread herring","Herrings, sardines, anchovies","Tonnes - live weight",8260,0,0,0,"Herring, sardine, anchovy",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H9,Fish_global_trade!T$3:T$585)","v":2.208700967025933}]
["Brazilian menhaden","Herrings, sardines, anchovies","Tonnes - live weight",810,0,0,0,"Herring, sardine, anchovy",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H10,Fish_global_trade!T$3:T$585)","v":2.208700967025933}]
["Caribbean spiny lobster","Lobsters, spiny-rock lobsters","Tonnes - live weight",7240,0,837.2,0,"Lobster",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H11,Fish_global_trade!T$3:T$585)","v":12.37726915837195}]
["Whitemouth croaker","Miscellaneous coastal fishes","Tonnes - live weight",40400,0,0,0,"Croaker",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H12,Fish_global_trade!T$3:T$585)","v":1.8048212571980216}]
["Argentine croaker","Miscellaneous coastal fishes","Tonnes - live weight",11060,0,0,0,"Croaker",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H13,Fish_global_trade!T$3:T$585)","v":1.8048212571980216}]
["Gulf kingcroaker","Miscellaneous coastal fishes","Tonnes - live weight",0,0,261.3,0,"Croaker",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H14,Fish_global_trade!T$3:T$585)","v":1.8048212571980216}]
["Tarpon","Miscellaneous coastal fishes","Tonnes - live weight",780,0,2,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H15,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Barred grunt","Miscellaneous coastal fishes","Tonnes - live weight",145,0,346.3,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H16,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Flathead grey mullet","Miscellaneous coastal fishes","Tonnes - live weight",0,1,5426,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H17,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Acoupa weakfish","Miscellaneous coastal fishes","Tonnes - live weight",20520,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H18,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["King weakfish","Miscellaneous coastal fishes","Tonnes - live weight",10080,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H19,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Stripped weakfish","Miscellaneous coastal fishes","Tonnes - live weight",5880,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H20,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Jamaica weakfish","Miscellaneous coastal fishes","Tonnes - live weight",3000,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H21,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Red porgy","Miscellaneous coastal fishes","Tonnes - live weight",2120,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H22,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Irish mojarra","Miscellaneous coastal fishes","Tonnes - live weight",1900,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H23,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Smooth weakfish","Miscellaneous coastal fishes","Tonnes - live weight",900,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H24,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Green weakfish","Miscellaneous coastal fishes","Tonnes - live weight",800,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H25,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Brazilian flathead","Miscellaneous coastal fishes","Tonnes - live weight",735,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H26,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Bocon toadfish","Miscellaneous coastal fishes","Tonnes - live weight",310,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H27,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Shorthead drum","Miscellaneous coastal fishes","Tonnes - live weight",220,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H28,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Bigtooth corvina","Miscellaneous coastal fishes","Tonnes - live weight",82,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H29,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["White mullet","Miscellaneous coastal fishes","Tonnes - live weight",0,0,4708.5,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H30,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Hogfish","Miscellaneous coastal fishes","Tonnes - live weight",0,0,1870.4,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H31,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["White grunt","Miscellaneous coastal fishes","Tonnes - live weight",0,0,1822,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H32,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Ladyfish","Miscellaneous coastal fishes","Tonnes - live weight",0,0,1293.7,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H33,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Spotted weakfish","Miscellaneous coastal fishes","Tonnes - live weight",0,0,1018.6,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H34,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Bobo mullet","Miscellaneous coastal fishes","Tonnes - live weight",0,0,335.2,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H35,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Common snook","Miscellaneous coastal fishes","Tonnes - live weight",0,0,184.6,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H36,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Black drum","Miscellaneous coastal fishes","Tonnes - live weight",0,0,137.80000000000001,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H37,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Red drum","Miscellaneous coastal fishes","Tonnes - live weight",0,0,76.099999999999994,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H38,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Porgies","Miscellaneous coastal fishes","Tonnes - live weight",0,0,2,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H39,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Lebranche mullet","Miscellaneous coastal fishes","Tonnes - live weight",0,0.9,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H40,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Argentinian sandperch","Miscellaneous coastal fishes","Tonnes - live weight",600,0,0,0,"Perch",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H41,Fish_global_trade!T$3:T$585)","v":4.0875370725147144}]
["Southern red snapper","Miscellaneous coastal fishes","Tonnes - live weight",6020,1274.3,0,134.4,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H42,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Yellowtail snapper","Miscellaneous coastal fishes","Tonnes - live weight",4820,0,2189.1999999999998,0,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H43,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Lane snapper","Miscellaneous coastal fishes","Tonnes - live weight",1920,0,204.4,0,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H44,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Northern red snapper","Miscellaneous coastal fishes","Tonnes - live weight",0,0,4679.8999999999996,0,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H45,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Vermilion snapper","Miscellaneous coastal fishes","Tonnes - live weight",0,0,1393.7,0,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H46,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Grey snapper","Miscellaneous coastal fishes","Tonnes - live weight",0,0,502.6,0,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H47,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Cubera snapper","Miscellaneous coastal fishes","Tonnes - live weight",0,0,480.4,0,"Snapper",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H48,Fish_global_trade!T$3:T$585)","v":5.0842145700661643}]
["Atlantic searobins","Miscellaneous demersal fishes","Tonnes - live weight",5220,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H49,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Blackfin goosefish","Miscellaneous demersal fishes","Tonnes - live weight",2460,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H50,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Largehead hairtail","Miscellaneous demersal fishes","Tonnes - live weight",2400,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H51,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Argentine conger","Miscellaneous demersal fishes","Tonnes - live weight",115,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H52,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Silvery John dory","Miscellaneous demersal fishes","Tonnes - live weight",46,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H53,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Tripletail","Miscellaneous demersal fishes","Tonnes - live weight",19,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H54,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Cobia","Miscellaneous pelagic fishes","Tonnes - live weight",889,0,357.5,0,"Cobia",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H55,Fish_global_trade!T$3:T$585)","v":5.660153170415346}]
["Atlantic chub mackerel","Miscellaneous pelagic fishes","Tonnes - live weight",4815,0,2.4,0,"Mackerel",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H56,Fish_global_trade!T$3:T$585)","v":2.0382313430377037}]
["Blue runner","Miscellaneous pelagic fishes","Tonnes - live weight",1550,0,9700.1,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H57,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Common dolphinfish","Miscellaneous pelagic fishes","Tonnes - live weight",1264.8,0,6.9,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H58,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Bluefish","Miscellaneous pelagic fishes","Tonnes - live weight",3540,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H59,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Atlantic bumper","Miscellaneous pelagic fishes","Tonnes - live weight",2660,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H60,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Atlantic moonfish","Miscellaneous pelagic fishes","Tonnes - live weight",1940,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H61,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Rough scad","Miscellaneous pelagic fishes","Tonnes - live weight",1480,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H62,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Ballyhoo halfbeak","Miscellaneous pelagic fishes","Tonnes - live weight",1080,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H63,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Yellowtail amberjack","Miscellaneous pelagic fishes","Tonnes - live weight",990,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H64,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Bigeye scad","Miscellaneous pelagic fishes","Tonnes - live weight",610,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H65,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["South American rock mussel","Mussels","Tonnes - live weight",15093.2,0,0,0,"Mussel",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H66,Fish_global_trade!T$3:T$585)","v":3.9494855717524953}]
["American cupped oyster","Oysters","Tonnes - live weight",0,0,47526.8,0,"Oyster",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H67,Fish_global_trade!T$3:T$585)","v":3.42068988641658}]
["Cortez oyster","Oysters","Tonnes - live weight",0,0,2048.6999999999998,0,"Oyster",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H68,Fish_global_trade!T$3:T$585)","v":3.42068988641658}]
["Elkhorn sea moss","Red seaweeds","Tonnes - live weight",700,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H69,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["Gracilaria seaweeds","Red seaweeds","Tonnes - live weight",46,0,0,0,"Miscellaneous",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H70,Fish_global_trade!T$3:T$585)","v":7.8965773054640831}]
["American eel","River eels","Tonnes - live weight",0,0,16.399999999999999,0,"Carp, eel",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H71,Fish_global_trade!T$3:T$585)","v":3.1600187719641482}]
["Lion's paw","Scallops, pectens","Tonnes - live weight",18.8,0,0,0,"Scallop",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H72,Fish_global_trade!T$3:T$585)","v":4.9753960630989313}]
["Shortfin mako","Sharks, rays, chimaeras","Tonnes - live weight",415.9,0,5,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H73,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Blue shark","Sharks, rays, chimaeras","Tonnes - live weight",2748.2,0,0,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H74,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Oceanic whitetip shark","Sharks, rays, chimaeras","Tonnes - live weight",0.4,0,0,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H75,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Southern stingray","Sharks, rays, chimaeras","Tonnes - live weight",0,0,3746.2,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H76,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Atlantic sharpnose shark","Sharks, rays, chimaeras","Tonnes - live weight",0,0,287.8,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H77,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Bigeye thresher","Sharks, rays, chimaeras","Tonnes - live weight",0,0,25,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H78,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Nurse shark","Sharks, rays, chimaeras","Tonnes - live weight",0,0,19,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H79,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Tiger shark","Sharks, rays, chimaeras","Tonnes - live weight",0,0,18.600000000000001,0,"Shark, ray",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H80,Fish_global_trade!T$3:T$585)","v":5.8276424484172793}]
["Atlantic seabob","Shrimps, prawns","Tonnes - live weight",13140,17281.2,1378.8,7647.6,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H81,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Whiteleg shrimp","Shrimps, prawns","Tonnes - live weight",51292.3,0,2563.6,15.8,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H82,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Northern brown shrimp","Shrimps, prawns","Tonnes - live weight",0,0,13472.8,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H83,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Whitebelly prawn","Shrimps, prawns","Tonnes - live weight",0,1770.4,0,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H84,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Redspotted shrimp","Shrimps, prawns","Tonnes - live weight",9020,0,0,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H85,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Southern white shrimp","Shrimps, prawns","Tonnes - live weight",3540,0,0,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H86,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Argentine stiletto shrimp","Shrimps, prawns","Tonnes - live weight",2800,0,0,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H87,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Argentine red shrimp","Shrimps, prawns","Tonnes - live weight",820,0,0,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H88,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Northern pink shrimp","Shrimps, prawns","Tonnes - live weight",0,0,2902.1,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H89,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Northern white shrimp","Shrimps, prawns","Tonnes - live weight",0,0,1034.3,0,"Shrimp, prawn",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H90,Fish_global_trade!T$3:T$585)","v":7.6278964963573319}]
["Mexican four-eyed octopus","Squids, cuttlefishes, octopuses","Tonnes - live weight",0,0,23972.7,0,"Octopus",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H91,Fish_global_trade!T$3:T$585)","v":4.5845078673897088}]
["Common octopus","Squids, cuttlefishes, octopuses","Tonnes - live weight",0,0,13189.7,0,"Octopus",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H92,Fish_global_trade!T$3:T$585)","v":4.5845078673897088}]
["King mackerel","Tunas, bonitos, billfishes","Tonnes - live weight",98.9,311.7,5725,0,"Mackerel",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H93,Fish_global_trade!T$3:T$585)","v":2.0382313430377037}]
["Serra Spanish mackerel","Tunas, bonitos, billfishes","Tonnes - live weight",27.5,366.4,0,0,"Mackerel",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H94,Fish_global_trade!T$3:T$585)","v":2.0382313430377037}]
["Atlantic Spanish mackerel","Tunas, bonitos, billfishes","Tonnes - live weight",0,0,8196.4,0,"Mackerel",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H95,Fish_global_trade!T$3:T$585)","v":2.0382313430377037}]
["Swordfish","Tunas, bonitos, billfishes","Tonnes - live weight",2620.6,11.3,36.9,0,"Swordfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H96,Fish_global_trade!T$3:T$585)","v":2.7907441276529465}]
["Yellowfin tuna","Tunas, bonitos, billfishes","Tonnes - live weight",15503.1,45.8,1466.1,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H97,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Bigeye tuna","Tunas, bonitos, billfishes","Tonnes - live weight",6509.5,37.799999999999997,2,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H98,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Skipjack tuna","Tunas, bonitos, billfishes","Tonnes - live weight",18668.7,0,8.9,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H99,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Blackfin tuna","Tunas, bonitos, billfishes","Tonnes - live weight",408.3,0,5,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H100,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Albacore","Tunas, bonitos, billfishes","Tonnes - live weight",230.9,0,1.4,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H101,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Wahoo","Tunas, bonitos, billfishes","Tonnes - live weight",191.1,0,14.5,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H102,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Atlantic white marlin","Tunas, bonitos, billfishes","Tonnes - live weight",59.6,0,24.4,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H103,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Blue marlin","Tunas, bonitos, billfishes","Tonnes - live weight",42.6,0,75.5,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H104,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Atlantic sailfish","Tunas, bonitos, billfishes","Tonnes - live weight",37.299999999999997,0,46.2,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H105,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Atlantic bonito","Tunas, bonitos, billfishes","Tonnes - live weight",8.1,0,3266.7,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H106,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Frigate tuna","Tunas, bonitos, billfishes","Tonnes - live weight",275.89999999999998,0,0,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H107,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Bullet tuna","Tunas, bonitos, billfishes","Tonnes - live weight",47.3,0,0,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H108,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Little tunny(=Atl.black skipj)","Tunas, bonitos, billfishes","Tonnes - live weight",29.4,0,0,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H109,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Southern bluefin tuna","Tunas, bonitos, billfishes","Tonnes - live weight",14,0,0,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H110,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Atlantic bluefin tuna","Tunas, bonitos, billfishes","Tonnes - live weight",0,0,95.9,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H111,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]
["Longbill spearfish","Tunas, bonitos, billfishes","Tonnes - live weight",0,0,2,0,"Tuna, bonito, billfish",{"$f":"AVERAGEIF(Fish_global_trade!C$3:C$585,H112,Fish_global_trade!T$3:T$585)","v":3.3439278008562736}]

{"sheet":"Fish_global_trade","index":35,"n_rows":585,"n_cols":20,"rows_kept":585,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Tonnes - net product weight",null,null,null,null,"Value (USD 1000)",null,null,null,null,"$/tonne"]
["Reporting country","Commodity","Broad category","Trade flow",2016,2017,2018,2019,2020,2016,2017,2018,2019,2020,2016,2017,2018,2019,2020,"Average"]
["Mexico","Abalone meat, prepared or preserved","Abalone","Exports",91,78,724,70.28,100.03,8191,8746,8606,10173.09,11060.06,{"$f":"IFERROR(J3/E3,0)","v":90.010989010989007},{"$f":"IFERROR(K3/F3,0)","v":112.12820512820512},{"$f":"IFERROR(L3/G3,0)","v":11.886740331491712},{"$f":"IFERROR(M3/H3,0)","v":144.75085372794535},{"$f":"IFERROR(N3/I3,0)","v":110.56742977106867},{"$f":"AVERAGE(O3:S3)","v":93.868843593939985}]
["Mexico","Abalones, shucked or not, live,fresh or chilled","Abalone","Exports",24,23,7,19.22,32.36,843,1114,141,456.31,917.35,{"$f":"IFERROR(J4/E4,0)","v":35.125},48.434782608695649,20.142857142857142,23.741415192507805,28.348269468479607,{"$f":"AVERAGE(O4:S4)","v":31.158464882508042}]
["Mexico","Abalones, shucked or not, other than live,fresh or chilled","Abalone","Exports",26,59,129,20.55,43.28,1505,1850,1781,1159.47,2407.5100000000002,57.884615384615387,31.35593220338983,13.806201550387597,56.421897810218979,55.626386321626619,43.019006654047686]
["Brazil","Agar agar nei","Miscellaneous","Exports",6,1,7,2.33,0.51,131,3,138,44.85,5.4,21.833333333333332,3,19.714285714285715,19.248927038626608,10.588235294117647,14.876956276072661]
["Mexico","Agar agar nei","Miscellaneous","Exports",101,108,84,97.52,93.42,2755,2728,1992,2192.39,2173.9499999999998,27.277227722772277,25.25925925925926,23.714285714285715,22.481439704675964,23.270712909441229,24.40058506208689]
["Brazil","Alaska pollock fillets, frozen","Pollock","Exports",12,20,240,8.0399999999999991,7.59,23,49,691,37.53,29.97,1.9166666666666667,2.4500000000000002,2.8791666666666669,4.6679104477611943,3.9486166007905137,3.1724720763770082]
["Brazil","Alaska pollock, fresh or chilled","Pollock","Exports",0,0,0,0.3,0.16,0,0,0,1.63,0.87,0,0,0,5.4333333333333336,5.4375,2.1741666666666668]
["Brazil","Alaska pollock, meat, whether or not minced, frozen","Pollock","Exports",0,0,0,0.17,0.59,0,0,1,1.35,4.08,0,0,0,7.9411764705882355,6.9152542372881358,2.9712861415752743]
["Brazil","Albacore (=Longfin tuna), fresh or chilled","Tuna, bonito, billfish","Exports",3,0,29,4.42,1.65,6,0,146,16.84,5.95,2,0,5.0344827586206895,3.809954751131222,3.6060606060606064,2.8900996231625036]
["Suriname","Albacore (=Longfin tuna), fresh or chilled","Tuna, bonito, billfish","Exports",3,0,0,0,0,14,0,0,0,0,4.666666666666667,0,0,0,0,0.93333333333333335]
["Brazil","Albacore (=Longfin tuna), frozen, nei","Tuna, bonito, billfish","Exports",27,0,1,4.3899999999999997,59.83,83,0,4,28.87,142.9,3.074074074074074,0,4,6.5763097949886111,2.3884338960387765,3.2077635530202926]
["Guyana","Albacore (=Longfin tuna), frozen, nei","Tuna, bonito, billfish","Exports",0,0,0,2.98,0,0,0,0,11.9,0,0,0,0,3.9932885906040272,0,0.79865771812080544]
["Suriname","Albacore (=Longfin tuna), frozen, nei","Tuna, bonito, billfish","Exports",33,16,324,0,0,130,40,993,0,0,3.9393939393939394,2.5,3.0648148148148149,0,0,1.9008417508417508]
["Brazil","American/European lobsters (Homarus spp.), nei, even smoked, frozen","Lobster","Exports",7,0,0,0.06,0,222,0,0,0.47,0,31.714285714285715,0,0,7.833333333333333,0,7.9095238095238098]
["Guyana","American/European lobsters (Homarus spp.), nei, even smoked, frozen","Lobster","Exports",0,0,37,1.17,0,0,0,93,6.93,0,0,0,2.5135135135135136,5.9230769230769234,0,1.6873180873180875]
["Mexico","American/European lobsters (Homarus spp.), nei, even smoked, frozen","Lobster","Exports",0,3,0,0,0,0,5,0,0,0,0,1.6666666666666667,0,0,0,0.33333333333333337]
["Guyana","American/European lobsters (Homarus spp.), not frozen","Lobster","Exports",1,0,0,0,0,4,0,0,0,0,4,0,0,0,0,0.8]
["Mexico","American/European lobsters (Homarus spp.), not frozen","Lobster","Exports",8,0,0,0,0,213,0,0,0,0,26.625,0,0,0,0,5.3250000000000002]
["Brazil","Anchovies (Engraulis spp), fresh or chilled","Herring, sardine, anchovy","Exports",0,0,0,1.1299999999999999,2.17,0,0,2,5.31,10.75,0,0,0,4.6991150442477876,4.9539170506912447,1.9306064189878065]
["Mexico","Anchovies (Engraulis spp), fresh or chilled","Herring, sardine, anchovy","Exports",0,0,25,24.3,0,0,0,10,8.51,0,0,0,0.4,0.35020576131687242,0,0.1500411522633745]
["Mexico","Anchovies fillets, prepared or preserved","Herring, sardine, anchovy","Exports",0,0,0,0,0.01,0,0,0,0,0.04,0,0,0,0,4,0.8]
["Brazil","Anchovies, Indian mackerels, seerfishes, jacks, crevalles, silver pomfrets, Pacific saury, scads, capelin, Kawakawa, bonitos, marlins, sailfishes, spearfish, frozen","Miscellaneous","Exports",0,83,16,46.53,48.81,0,248,56,85,138.22999999999999,0,2.9879518072289155,3.5,1.8267784225231034,2.8320016390083995,2.229346373752084]
["Guyana","Anchovies, Indian mackerels, seerfishes, jacks, crevalles, silver pomfrets, Pacific saury, scads, capelin, Kawakawa, bonitos, marlins, sailfishes, spearfish, frozen","Miscellaneous","Exports",0,0,0,1.5,17.09,0,0,0,9.82,72.63,0,0,0,6.5466666666666669,4.2498537156231713,2.1593040764579676]
["Suriname","Anchovies, Indian mackerels, seerfishes, jacks, crevalles, silver pomfrets, Pacific saury, scads, capelin, Kawakawa, bonitos, marlins, sailfishes, spearfish, frozen","Miscellaneous","Exports",0,6,16,316,628,0,11,131,1163,1320,0,1.8333333333333333,8.1875,3.6803797468354431,2.1019108280254777,3.1606247816388509]
["Brazil","Anchovies, prepared or preserved, not minced","Herring, sardine, anchovy","Exports",0,0,0,1.1100000000000001,0.56999999999999995,0,0,1,8.14,8.5299999999999994,0,0,0,7.333333333333333,14.964912280701755,4.4596491228070176]
["Mexico","Anchovies, prepared or preserved, not minced","Herring, sardine, anchovy","Exports",0,0,0,0.05,0.03,0,0,0,0.4,0.02,0,0,0,8,0.66666666666666674,1.7333333333333332]
["Brazil","Anchovies, salted or in brine","Herring, sardine, anchovy","Exports",0,0,1,1.27,0.93,0,0,3,5.87,4.41,0,0,3,4.622047244094488,4.741935483870968,2.4727965455930914]
["Brazil","Angler (=monk), frozen","Miscellaneous","Exports",1057,921,396,68.89,187.3,5756,4895,1560,224.19,836.27,5.4456007568590348,5.3148751357220414,3.9393939393939394,3.2543184787342141,4.4648691938067264,4.483811500903192]
["Guyana","Aquatic invertebrates, other than prepared or preserved","Miscellaneous","Exports",0,0,0,0.05,0,0,0,0,0.08,0,0,0,0,1.5999999999999999,0,0.31999999999999995]
["Mexico","Aquatic invertebrates, other than prepared or preserved","Miscellaneous","Exports",240,2743,7056,2914.34,2101.41,347,5139,13566,5585.33,2417.2800000000002,1.4458333333333333,1.873496172074371,1.9226190476190477,1.9164991044284467,1.1503133610290235,1.6617522036968446]
["Brazil","Atlantic and Danube salmons, fresh or chilled","Salmon","Exports",0,0,1,22.94,5.92,0,0,8,157.29,26.26,0,0,8,6.8565823888404527,4.4358108108108114,3.8584786399302531]
["Guyana","Atlantic mackerel, fresh or chilled","Mackerel","Exports",0,0,25,7.71,0,0,0,46,39.020000000000003,0,0,0,1.84,5.0609597924773029,0,1.3801919584954605]
["Brazil","Atlantic salmon and Danube salmon, frozen","Salmon","Exports",0,0,28,3.45,5.59,0,0,139,25.81,36.729999999999997,0,0,4.9642857142857144,7.4811594202898544,6.5706618962432914,3.8032214061637717]
["Mexico","Atlantic salmon and Danube salmon, frozen","Salmon","Exports",0,10,0,1,1.99,0,69,0,5.7,11.34,0,6.9,0,5.7,5.6984924623115578,3.6596984924623115]
["Brazil","Atlantic(Thunnus thynnus)and Pacific(Thunnus orientalis)bluefin tuna, fresh or chilled","Tuna, bonito, billfish","Exports",0,0,0,0.37,7.0000000000000007E-2,0,0,0,1.58,0.15,0,0,0,4.2702702702702702,2.1428571428571428,1.2826254826254826]
["Mexico","Atlantic(Thunnus thynnus)and Pacific(Thunnus orientalis)bluefin tuna, fresh or chilled","Tuna, bonito, billfish","Exports",6774,4342,7759,5959.51,3018.6,87518,68460,123085,106608.11,60237.68,12.919692943607913,15.766927683095348,15.863513339347854,17.888737496874743,19.955502550851389,16.478874802755449]
["Suriname","Atlantic(Thunnus thynnus)and Pacific(Thunnus orientalis)bluefin tuna, fresh or chilled","Tuna, bonito, billfish","Exports",0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0.2]
["Brazil","Atlantic(Thunnus thynnus)and Pacific(Thunnus orientalis)bluefin tuna, frozen","Tuna, bonito, billfish","Exports",0,0,0,0.7,0.78,0,0,1,7.41,7.62,0,0,0,10.585714285714287,9.7692307692307683,4.0709890109890114]
["Mexico","Atlantic(Thunnus thynnus)and Pacific(Thunnus orientalis)bluefin tuna, frozen","Tuna, bonito, billfish","Exports",616,0,3,0,0,9847,0,21,0,0,15.98538961038961,0,7,0,0,4.5970779220779221]
["Brazil","Bigeye tuna, fresh or chilled","Tuna, bonito, billfish","Exports",668,741,811,839.73,545.66999999999996,5373,5445,7136,6998.4,4578.91,8.043413173652695,7.3481781376518223,8.79901356350185,8.3341073916616057,8.3913537486026364,8.1832132030141231]
["Suriname","Bigeye tuna, fresh or chilled","Tuna, bonito, billfish","Exports",282,301,327,196,132,1865,1808,2086,1240,803,6.6134751773049647,6.0066445182724255,6.379204892966361,6.3265306122448983,6.083333333333333,6.2818377068243958]
["Brazil","Bigeye tuna, frozen, nei","Tuna, bonito, billfish","Exports",30,266,256,463.59,393.57,74,622,689,1070.49,713,2.4666666666666668,2.3383458646616542,2.69140625,2.3091309130913094,1.8116218207688595,2.3234343030376978]
["Brazil","Bonito, frozen","Tuna, bonito, billfish","Exports",6453,6074,3416,3294.61,4019.99,10354,11544,6223,4549.3900000000003,4239.16,1.6045250271191693,1.9005597629239381,1.8217213114754098,1.380858432409299,1.0545200361194929,1.552436914009462]
["Brazil","Carps, eels and snakeheads, fillets, fresh or chilled","Carp, eel","Exports",0,0,0,2.93,3.68,0,0,2,16.78,17.61,0,0,0,5.7269624573378843,4.7853260869565215,2.1024577088588812]
["Guyana","Carps, eels and snakeheads, fillets, fresh or chilled","Carp, eel","Exports",0,0,0,24.65,6.91,0,0,0,102.34,24.94,0,0,0,4.1517241379310352,3.6092619392185239,1.5521972154299117]
["Mexico","Carps, eels and snakeheads, fillets, fresh or chilled","Carp, eel","Exports",36,72,51,93.78,182.59,289,921,920,1998.92,3502.11,8.0277777777777786,12.791666666666666,18.03921568627451,21.314992535721903,19.180185114190262,15.870767556126225]
["Suriname","Carps, eels and snakeheads, fillets, fresh or chilled","Carp, eel","Exports",1,1,2,4,0,4,6,9,24,0,4,6,4.5,6,0,4.0999999999999996]
["Brazil","Carps, eels and snakeheads, fillets, frozen","Carp, eel","Exports",0,0,0,11.08,0.42,0,0,0,11.38,1.38,0,0,0,1.0270758122743684,3.2857142857142856,0.86255801959773082]
["Mexico","Carps, eels and snakeheads, fillets, frozen","Carp, eel","Exports",10,22,28,12.31,2.5,28,113,126,21.01,4.38,2.8,5.1363636363636367,4.5,1.7067424857839155,1.752,3.1790212244295111]
["Suriname","Carps, eels and snakeheads, fillets, frozen","Carp, eel","Exports",31,14,637,0,0,122,60,298,0,0,3.935483870967742,4.2857142857142856,0.46781789638932497,0,0,1.7378032106142709]
["Mexico","Carps, frozen","Carp, eel","Exports",0,0,0,0.1,0,0,0,0,0.19,0,0,0,0,1.9,0,0.38]
["Brazil","Catfish fillets, fresh or chilled","Catfish","Exports",3,0,0,4.87,4.3899999999999997,14,2,2,19.88,15.89,4.666666666666667,0,0,4.0821355236139629,3.619589977220957,2.473678433500317]
["Guyana","Catfish fillets, fresh or chilled","Catfish","Exports",0,0,0,0,0.14000000000000001,0,0,0,0,0.34,0,0,0,0,2.4285714285714284,0.48571428571428565]
["Mexico","Catfish fillets, fresh or chilled","Catfish","Exports",0,0,1,0,0,0,0,3,0,0,0,0,3,0,0,0.6]
["Suriname","Catfish fillets, fresh or chilled","Catfish","Exports",0,1,0,0,0,1,2,0,0,0,0,2,0,0,0,0.4]
["Brazil","Catfish fillets, frozen","Catfish","Exports",65,25,227,178.66,10.220000000000001,156,35,527,560.85,38.090000000000003,2.4,1.4,2.3215859030837005,3.1392029553341545,3.7270058708414875,2.5975589458518682]
["Guyana","Catfish fillets, frozen","Catfish","Exports",0,0,0,0,4.05,0,0,0,0,11.07,0,0,0,0,2.7333333333333334,0.54666666666666663]
["Mexico","Catfish fillets, frozen","Catfish","Exports",9,51,98,109.87,57.19,19,134,339,308.37,119.97,2.1111111111111112,2.6274509803921569,3.4591836734693877,2.8066806225539271,2.0977443609022557,2.6204341496857677]
["Suriname","Catfish fillets, frozen","Catfish","Exports",51,5,0,0,0,134,11,0,0,0,2.6274509803921569,2.2000000000000002,0,0,0,0.96549019607843145]
["Brazil","Catfish, fresh or chilled","Catfish","Exports",1,0,2,0.86,1.68,4,0,14,7.18,7.91,4,0,7,8.3488372093023262,4.7083333333333339,4.8114341085271324]
["Guyana","Catfish, fresh or chilled","Catfish","Exports",0,0,0,0,5.61,0,0,0,0,36.97,0,0,0,0,6.5900178253119428,1.3180035650623885]
["Brazil","Catfish, frozen","Catfish","Exports",28,4,98,53.89,131.91,136,4,288,190.13,390.45,4.8571428571428568,1,2.9387755102040818,3.5281128224160327,2.9599727086649987,3.0568007796855943]
["Guyana","Catfish, frozen","Catfish","Exports",0,0,0,13.36,86.23,0,0,0,38.56,344.91,0,0,0,2.88622754491018,3.9998840310796706,1.3772223151979701]
["Mexico","Catfish, frozen","Catfish","Exports",0,0,0,485.23,0,0,0,0,1257.73,0,0,0,0,2.5920285225563133,0,0.51840570451126267]
["Suriname","Catfish, frozen","Catfish","Exports",87,44,0,0,0,139,67,1,0,0,1.5977011494252873,{"$f":"IFERROR(K67/F67,0)","v":1.5227272727272727},{"$f":"IFERROR(L67/G67,0)","v":0},{"$f":"IFERROR(M67/H67,0)","v":0},{"$f":"IFERROR(N67/I67,0)","v":0},0.62408568443051204]
["Brazil","Caviar","Caviar","Exports",0,0,0,0.01,0.02,1,7,0,0.12,0.2,{"$f":"IFERROR(J68/E68,0)","v":0},0,0,12,10,{"$f":"AVERAGE(O68:S68)","v":4.4000000000000004}]
["Guyana","Caviar","Caviar","Exports",0,0,2,36.979999999999997,0,0,0,9,415.49,0,0,0,4.5,11.235532720389401,0,3.14710654407788]
["Mexico","Caviar substitutes","Caviar","Exports",0,0,0,0,0.02,0,0,0,0,0.18,0,0,0,0,9,1.8]
["Brazil","Chub mackerel prepared or preserved, not minced","Mackerel","Exports",0,0,1,6.7,5.8,0,0,2,18.55,19.88,0,0,2,2.7686567164179103,3.4275862068965517,1.6392485846628921]
["Mexico","Clams, cockles, arkshells, etc., prep. or pres., nei","Clam","Exports",7,2,0,0.47,0,20,9,3,2.42,0,2.8571428571428572,4.5,0,5.1489361702127665,0,2.5012158054711251]
["Brazil","Clams, cockles, arkshells, frozen","Clam","Exports",0,0,0,0.01,0.02,0,0,0,0.09,0.09,0,0,0,9,4.5,2.7]
["Brazil","Clams, cockles, arkshells, live, fresh or chilled","Clam","Exports",0,0,0,0.01,0,0,0,0,0.01,0,0,0,0,1,0,0.2]
["Mexico","Clams, cockles, arkshells, live, fresh or chilled","Clam","Exports",708,671,755,942.99,2651.06,3295,3106,3938,5696.46,18233.39,4.6539548022598867,4.628912071535022,5.2158940397350992,6.0408487894887539,6.8777734189343134,5.4834766243906152]
["Mexico","Clams, cockles, arkshells, other than live, fresh or chilled","Clam","Exports",303,74,501,245.14,129.49,1855,496,3837,2543.36,1418.33,6.1221122112211219,6.7027027027027026,7.658682634730539,10.375132577302766,10.953201019383735,8.3623662290681722]
["Brazil","Cobia, fresh or chilled","Cobia","Exports",0,1,0,0.28999999999999998,1.78,3,4,0,2.12,10.38,0,4,0,7.3103448275862082,5.8314606741573041,3.4283611003487025]
["Mexico","Cobia, fresh or chilled","Cobia","Exports",13,13,8,6.4,7.09,84,86,49,47.53,47.94,6.4615384615384617,6.615384615384615,6.125,7.4265625000000002,6.7616361071932296,6.6780243368232615]
["Suriname","Cobia, fresh or chilled","Cobia","Exports",2,4,1,54,18,15,24,8,356,113,7.5,6,8,6.5925925925925926,6.2777777777777777,6.8740740740740733]
["Brazil","Cod liver oil","Cod, hake, haddock","Exports",0,0,0,0,0.03,0,0,0,0,0.06,0,0,0,0,2,0.4]
["Mexico","Cod liver oil","Cod, hake, haddock","Exports",0,1,0,0.87,0.62,3,7,0,7.98,6.17,0,7,0,9.1724137931034484,9.9516129032258061,5.2248053392658509]
["Brazil","Cod nei, fillets, frozen","Cod, hake, haddock","Exports",0,0,0,0.24,6.73,0,0,0,2.4700000000000002,46.24,0,0,0,10.291666666666668,6.8707280832095092,3.4324789499752355]
["Suriname","Cod nei, fillets, frozen","Cod, hake, haddock","Exports",8,0,0,0,0,19,0,0,0,0,2.375,0,0,0,0,0.47499999999999998]
["Brazil","Cods nei, dried, whether or not salted","Cod, hake, haddock","Exports",0,0,26,0.21,0.3,0,0,87,3.54,3.84,0,0,3.3461538461538463,16.857142857142858,12.8,6.600659340659341]
["Mexico","Cods nei, dried, whether or not salted","Cod, hake, haddock","Exports",13,24,56,44.58,17.21,13,15,206,26.84,5.15,1,0.625,3.6785714285714284,0.60206370569762224,0.29924462521789658,1.2409759518973895]
["Brazil","Cods nei, frozen","Cod, hake, haddock","Exports",0,0,0,9.32,0.94,0,0,1,96.75,5.79,0,0,0,10.380901287553648,6.1595744680851068,3.308095151127751]
["Mexico","Cods nei, frozen","Cod, hake, haddock","Exports",0,0,0,0,10.1,0,0,0,0,22.76,0,0,0,0,2.2534653465346537,0.45069306930693076]
["Brazil","Cods nei, salted or in brine","Cod, hake, haddock","Exports",0,0,0,4.72,23.42,0,0,1,65.7,230.89,0,0,0,13.91949152542373,9.8586678052946191,4.7556318661436698]
["Guyana","Cods nei, salted or in brine","Cod, hake, haddock","Exports",5,0,0,0,0,44,0,0,0,0,8.8000000000000007,0,0,0,0,1.7600000000000002]
["Brazil","Cods, fresh or chilled, nei","Cod, hake, haddock","Exports",0,0,0,0.18,0.14000000000000001,0,0,0,1.83,1.29,0,0,0,10.166666666666668,9.2142857142857135,3.8761904761904757]
["Mexico","Cods, fresh or chilled, nei","Cod, hake, haddock","Exports",8,5,3,8.8699999999999992,12.06,36,23,10,25.89,38.229999999999997,4.5,4.5999999999999996,3.3333333333333335,2.9188275084554682,3.1699834162520726,3.7044288516081751]
["Brazil","Cods, smoked","Cod, hake, haddock","Exports",0,0,0,0.01,0.09,0,0,0,0.17,1.22,0,0,0,17,13.555555555555555,6.1111111111111116]
["Brazil","Cold-water shrimps and prawns (Pandalus spp., Crangon crangon), frozen, even smoked, whether in shell or not","Shrimp, prawn","Exports",24,0,1,2.99,4.04,114,0,11,49.79,55.51,4.75,0,11,16.652173913043477,13.740099009900989,9.2284545845888921]
["Guyana","Cold-water shrimps and prawns (Pandalus spp., Crangon crangon), frozen, even smoked, whether in shell or not","Shrimp, prawn","Exports",0,0,0,4.5,32.14,0,0,0,17.27,126.14,0,0,0,3.8377777777777777,3.9247044181705042,1.5524964391896563]
["Mexico","Cold-water shrimps and prawns (Pandalus spp., Crangon crangon), frozen, even smoked, whether in shell or not","Shrimp, prawn","Exports",1015,2239,681,333.36,217.47,11315,22329,7517,2817.06,1682.32,11.147783251231527,9.9727556945064766,11.038179148311308,8.4505039596832248,7.7358716144755597,9.669018733641618]
["Brazil","Cold-water shrimps and prawns (Pandalus spp., Crangon crangon), live, fresh or chilled","Shrimp, prawn","Exports",0,0,0,0,0.02,0,0,0,0,0.24,0,0,0,0,12,2.4]
["Mexico","Cold-water shrimps and prawns (Pandalus spp., Crangon crangon), not frozen","Shrimp, prawn","Exports",20,5,4,4.93,1.48,170,75,39,70.260000000000005,17,8.5,15,9.75,14.251521298174444,11.486486486486486,11.797601556932186]
["Brazil","Common sole (Solea Solea), fresh or chilled","Sole","Exports",0,0,0,0.39,0.2,0,0,1,2.19,1.28,0,0,0,5.615384615384615,6.3999999999999995,2.4030769230769229]
["Mexico","Common sole (Solea Solea), fresh or chilled","Sole","Exports",783,863,849,761.52,768.62,5116,5176,5593,4636.13,3841.72,6.5338441890166026,5.997682502896871,6.5877502944640751,6.0879950625065664,4.9982045744320986,6.0410953246632424]
["Brazil","Common sole (Solea Solea), frozen","Sole","Exports",0,2,0,2.5499999999999998,3.57,0,5,3,12.45,13.68,0,2.5,0,4.882352941176471,3.8319327731092439,2.2428571428571429]
["Brazil","Coral and the like","Miscellaneous","Exports",0,0,0,0.04,0,1,3,1,0.13,0,0,0,0,3.25,0,0.65]
["Brazil","Crab meat nei, prepared or preserved","Crab","Exports",0,0,0,0.4,0.52,0,0,0,3.26,2.4300000000000002,0,0,0,8.1499999999999986,4.6730769230769234,2.5646153846153843]
["Guyana","Crab meat nei, prepared or preserved","Crab","Exports",1,0,1,1.51,0,6,1,1,7.95,0,6,0,1,5.2649006622516561,0,2.4529801324503309]
["Mexico","Crab meat nei, prepared or preserved","Crab","Exports",1490,1603,2094,1737.31,1328.55,23163,33306,46476,35690.25,27055.35,15.545637583892617,20.777292576419214,22.194842406876791,20.543397551386914,20.364570396296713,19.885148102974448]
["Brazil","Crabs nei, frozen","Crab","Exports",175,150,14,44.43,3.23,985,871,69,771.67,15.28,5.628571428571429,5.8066666666666666,4.9285714285714288,17.368219671393202,4.7306501547987612,7.692535870000297]
["Guyana","Crabs nei, frozen","Crab","Exports",32,28,74,45.52,14.11,137,147,305,99.08,87.98,4.28125,5.25,4.1216216216216219,2.1766256590509663,6.2352941176470598,4.41295827966393]
["Mexico","Crabs nei, frozen","Crab","Exports",2662,3407,3635,3426,3157.27,8687,16825,18368,23902.87,12381.83,3.2633358377160029,4.9383621954798942,5.0530949105914722,6.9769030939871568,3.9216886740760213,4.8306769423701095]
["Suriname","Crabs nei, frozen","Crab","Exports",0,10,3,0,0,0,78,27,0,0,0,7.8,9,0,0,3.3600000000000003]
["Guyana","Crabs, dried, salted or in brine, smoked, nei","Crab","Exports",0,0,0,0,1.52,0,0,0,0,2.13,0,0,0,0,1.4013157894736841,0.28026315789473683]
["Guyana","Crabs, not frozen","Crab","Exports",12,7,6,1.85,0,90,15,7,4.74,0,7.5,2.1428571428571428,1.1666666666666667,2.5621621621621622,0,2.6743371943371939]
["Mexico","Crabs, not frozen","Crab","Exports",119,31,84,85.24,36.32,731,530,1826,1931.05,648.86,6.1428571428571432,17.096774193548388,21.738095238095237,22.654270295635854,17.865088105726873,17.099416995172696]
["Guyana","Crabs, peeled or not, live, fresh or chilled, nei","Crab","Exports",0,0,0,5.28,1.66,0,0,0,54.01,19.32,0,0,0,10.229166666666666,11.638554216867471,4.3735441767068277]
["Brazil","Croakers, frozen","Croaker","Exports",3720,2698,2097,4037.2,5450.81,6445,4319,3771,8538.7000000000007,9688.68,1.73252688172043,1.600815418828762,1.798283261802575,2.1150054493213122,1.7774752743170281,1.8048212571980216]
["Brazil","Crustacean meal, nei","Miscellaneous","Exports",0,0,27,26.5,0,0,0,76,70.83,0,0,0,2.8148148148148149,2.6728301886792454,0,1.0975290006988121]
["Brazil","Crustaceans nei, dried, salted or in brine, smoked","Miscellaneous","Exports",0,12,3,0.14000000000000001,0.73,0,456,115,2.31,4.13,0,38,38.333333333333336,16.5,5.6575342465753424,19.698173515981736]
["Guyana","Crustaceans nei, dried, salted or in brine, smoked","Miscellaneous","Exports",0,0,0,0,0.19,0,0,0,0,1.92,0,0,0,0,10.105263157894736,2.0210526315789474]
["Suriname","Crustaceans nei, dried, salted or in brine, smoked","Miscellaneous","Exports",0,2,0,0,0,0,11,0,0,0,0,5.5,0,0,0,1.1000000000000001]
["Brazil","Crustaceans nei, even smoked, frozen","Miscellaneous","Exports",2,3,1,2.19,0.84,62,55,7,12.19,5.24,31,18.333333333333332,7,5.5662100456621006,6.2380952380952381,13.627527723418135]
["Guyana","Crustaceans nei, even smoked, frozen","Miscellaneous","Exports",10,36,9,0.18,0.5,10,132,44,0.17,7.67,1,3.6666666666666665,4.8888888888888893,0.94444444444444453,15.34,5.1680000000000001]
["Mexico","Crustaceans nei, even smoked, frozen","Miscellaneous","Exports",24,39,47,5.7,13.35,14,2,318,80.180000000000007,101.1,0.58333333333333337,5.128205128205128E-2,6.7659574468085104,14.066666666666668,7.5730337078651679,5.8080546411911467]
["Suriname","Crustaceans nei, even smoked, frozen","Miscellaneous","Exports",2,3,4,0.34,0,7,16,33,2,0,3.5,5.333333333333333,8.25,5.8823529411764701,0,4.5931372549019605]
["Brazil","Crustaceans nei, prepared or preserved","Miscellaneous","Exports",0,0,0,0.34,0.47,0,0,1,4.7,7.24,0,0,0,13.823529411764705,15.404255319148938,5.8455569461827279]
["Brazil","Crustaceans, live, fresh, chilled or boiled in water, nei","Miscellaneous","Exports",0,1,2,6.45,3,0,18,65,211.05,35.97,0,18,32.5,32.720930232558139,11.99,19.042186046511627]
["Suriname","Cuttlefish and squid, other than live, fresh or chilled","Squid","Exports",1,0,0,0,0,3,0,0,0,0,3,0,0,0,0,0.6]
["Brazil","Cuttlefish and squid, prepared or preserved","Squid","Exports",0,0,1,3.4,3.23,0,0,7,33.700000000000003,29.31,0,0,7,9.9117647058823533,9.0743034055727545,5.1972136222910219]
["Mexico","Cuttlefish and squid, prepared or preserved","Squid","Exports",2,1,2,2,0,6,3,10,8.3000000000000007,0,3,3,5,4.1500000000000004,0,3.0300000000000002]
["Brazil","Cuttlefishes and squids, dried, salted or in brine, smoked nei","Squid","Exports",0,0,0,0.43,0.52,0,0,2,4.45,4.53,0,0,0,10.348837209302326,8.7115384615384617,3.8120751341681576]
["Brazil","Cuttlefishes and squids, frozen, nei","Squid","Exports",0,0,5,58.4,48.36,0,0,44,389.73,313.58,0,0,8.8000000000000007,6.6734589041095891,6.4842845326716292,4.3915486873562433]
["Suriname","Cuttlefishes and squids, frozen, nei","Squid","Exports",0,0,2,0,0,0,0,11,0,0,0,0,5.5,0,0,1.1000000000000001]
["Brazil","Cuttlefishes and squids, live, fresh or chilled, nei","Squid","Exports",0,0,0,0.25,0.05,0,0,1,2.31,0.54,0,0,0,9.24,10.8,4.008]
["Mexico","Cuttlefishes, other than live, fresh or chilled","Squid","Exports",5,7,0,0,0,11,33,0,0,0,2.2000000000000002,{"$f":"IFERROR(K131/F131,0)","v":4.7142857142857144},{"$f":"IFERROR(L131/G131,0)","v":0},{"$f":"IFERROR(M131/H131,0)","v":0},{"$f":"IFERROR(N131/I131,0)","v":0},1.382857142857143]
["Brazil","Dogfish (Squalidae) and other sharks, fillets, fresh or chilled","Shark, ray","Exports",0,0,0,0,0.02,0,0,0,0,0.04,{"$f":"IFERROR(J132/E132,0)","v":0},0,0,0,2,{"$f":"AVERAGE(O132:S132)","v":0.4}]
["Guyana","Dogfish (Squalidae) and other sharks, fillets, fresh or chilled","Shark, ray","Exports",0,0,0,0,1.59,0,0,0,0,6.71,0,0,0,0,4.2201257861635222,0.84402515723270444]
["Brazil","Dogfish and other sharks nei (excl. Squalus acanthias, Scyliorhinus spp., Lamna nasus, Prionace glauca), frozen","Shark, ray","Exports",8,13,2,24.86,10.95,13,26,6,52.71,44.32,1.625,2,3,2.1202735317779569,4.0474885844748858,2.5585524232505685]
["Guyana","Dogfish and other sharks nei (excl. Squalus acanthias, Scyliorhinus spp., Lamna nasus, Prionace glauca), frozen","Shark, ray","Exports",0,1,3,11.69,16.46,0,3,8,56.28,47.01,0,3,2.6666666666666665,4.8143712574850301,2.8560145808019439,2.6674105009907279]
["Mexico","Dogfish and other sharks nei (excl. Squalus acanthias, Scyliorhinus spp., Lamna nasus, Prionace glauca), frozen","Shark, ray","Exports",2,0,0,0.37,0.4,4,0,0,1.86,0.7,2,0,0,5.0270270270270272,1.7499999999999998,1.7554054054054054]
["Suriname","Dogfish and other sharks nei (excl. Squalus acanthias, Scyliorhinus spp., Lamna nasus, Prionace glauca), frozen","Shark, ray","Exports",31,206,386,392,167,67,213,461,293,363,2.161290322580645,1.0339805825242718,1.1943005181347151,0.74744897959183676,2.1736526946107784,1.4621346194884492]
["Brazil","Dogfish, other sharks, rays and skates (Rajidae), fillets, frozen","Shark, ray","Exports",0,0,0,12.48,10.029999999999999,0,0,0,44.58,30.55,0,0,0,3.5721153846153841,3.0458624127617151,1.3235955594754198]
["Suriname","Dolphinfishes, fresh or chilled","Miscellaneous","Exports",5,10,0,0,0,27,85,0,0,0,5.4,8.5,0,0,0,2.7800000000000002]
["Mexico","Eels and elvers live","Carp, eel","Exports",0,0,0,0,0.01,2,4,0,0.1,0.13,0,0,0,0,13,2.6]
["Brazil","Eels, fresh or chilled","Carp, eel","Exports",0,0,0,0.61,0.36,0,0,1,2.08,1.1499999999999999,0,0,0,3.4098360655737707,3.1944444444444442,1.3208561020036431]
["Brazil","Eels, frozen","Carp, eel","Exports",0,0,0,0.06,0.11,0,0,0,0.18,0.25,0,0,0,3,2.2727272727272729,1.0545454545454547]
["Brazil","Fish body oils, nei","Miscellaneous","Exports",334,585,2454,1247.42,2207.9699999999998,397,647,2146,1028.3599999999999,2119.59,1.188622754491018,1.1059829059829061,0.87449062754686224,0.82438954001058173,0.95997228223209574,0.99069162205269268]
["Mexico","Fish body oils, nei","Miscellaneous","Exports",3811,23003,12299,25061.61,22115.66,6502,28612,19164,38104.78,41736.92,1.7061138808711624,1.2438377602921358,1.5581754614196277,1.5204442172709574,1.8872111435968901,1.5831564926901547]
["Brazil","Fish dried, whether or not salted, nei","Miscellaneous","Exports",0,0,0,0,0.03,0,0,0,0.01,0.1,0,0,0,0,3.3333333333333335,0.66666666666666674]
["Guyana","Fish dried, whether or not salted, nei","Miscellaneous","Exports",95,109,87,97.98,7.44,392,499,369,437.46,55.9,4.1263157894736846,4.5779816513761471,4.2413793103448274,4.464788732394366,7.5134408602150531,4.9847812687608153]
["Mexico","Fish dried, whether or not salted, nei","Miscellaneous","Exports",4,8,6,7.35,8.85,14,12,31,16.72,78.239999999999995,3.5,1.5,5.166666666666667,2.2748299319727892,8.8406779661016941,4.2564349129482304]
["Suriname","Fish dried, whether or not salted, nei","Miscellaneous","Exports",88,61,126,204.79,92.97,453,272,730,1215.47,517.54999999999995,5.1477272727272725,4.4590163934426226,5.7936507936507935,5.9352019141559653,5.5668495213509734,5.3804891790655258]
["Brazil","Fish fillets, dried, salted or in brine, nei","Miscellaneous","Exports",0,0,0,0.03,0.02,0,0,0,0.52,0.35,0,0,0,17.333333333333336,17.5,6.9666666666666668]
["Guyana","Fish fillets, dried, salted or in brine, nei","Miscellaneous","Exports",19,2,1,19.71,54.02,16,3,2,123.47,327.54000000000002,0.84210526315789469,1.5,2,6.2643328259766609,6.0633098852276932,3.3339495948724496]
["Mexico","Fish fillets, dried, salted or in brine, nei","Miscellaneous","Exports",10,1,1,7.42,7.62,19,4,4,36.909999999999997,26.87,1.9,4,4,4.974393530997304,3.5262467191601052,3.6801280500314819]
["Suriname","Fish fillets, dried, salted or in brine, nei","Miscellaneous","Exports",85,63,74,104,83,472,573,962,1009,1007,5.552941176470588,9.0952380952380949,13,9.7019230769230766,12.132530120481928,9.8965264938227389]
["Brazil","Fish fillets, fresh or chilled, nei","Miscellaneous","Exports",1,1,2,35.47,84.89,6,8,23,333.26,764.13,6,8,11.5,9.3955455314350154,9.001413594062905,8.7793918250995837]
["Guyana","Fish fillets, fresh or chilled, nei","Miscellaneous","Exports",866,112,74,85.57,2.72,3160,334,166,324.8,4.2,3.6489607390300232,2.9821428571428572,2.2432432432432434,3.7957228000467458,1.5441176470588236,2.8428374573043387]
["Mexico","Fish fillets, fresh or chilled, nei","Miscellaneous","Exports",635,512,623,629.24,554.5,9771,9064,12767,13653.33,9436.17,15.38740157480315,17.703125,20.492776886035312,21.698127900324199,17.017439134355275,18.459774099103587]
["Suriname","Fish fillets, fresh or chilled, nei","Miscellaneous","Exports",385,500,313,40,265,2198,3840,4207,190,2335,5.709090909090909,7.68,13.440894568690096,4.75,8.8113207547169807,8.0782612464995971]
["Brazil","Fish fillets, frozen, nei","Miscellaneous","Exports",223,1689,167,125.79,187.49,2038,3965,1584,1100.01,1175.58,9.1390134529147975,2.3475429248075783,9.4850299401197606,8.7448127832101115,6.2700944050349348,7.197298701217437]
["Guyana","Fish fillets, frozen, nei","Miscellaneous","Exports",748,225,162,255.6,0.04,2725,839,431,671.77,0.22,3.643048128342246,3.7288888888888887,2.6604938271604937,2.62820813771518,5.5,3.6321277964213623]
["Mexico","Fish fillets, frozen, nei","Miscellaneous","Exports",2015,1901,1524,1561.53,1460.28,26048,25613,20700,25430.27,20436.45,12.927047146401986,13.47343503419253,13.582677165354331,16.285482827739461,13.994884542690444,14.05270534327575]
["Suriname","Fish fillets, frozen, nei","Miscellaneous","Exports",114,767,631,674.68,1984.54,304,7662,7112,1646.29,4280.58,2.6666666666666665,9.989569752281616,11.270998415213946,2.4401049386375764,2.1569633265139529,5.7048606198627514]
["Brazil","Fish heads, tail, maws etc., smoked, dried, salted, or in brine","Miscellaneous","Exports",508,605,632,635.03,636.83000000000004,19091,15579,17176,26358.68,23407.88,37.580708661417326,25.750413223140495,27.177215189873419,41.507771286395922,36.756873890991315,33.754596450363692]
["Mexico","Fish heads, tail, maws etc., smoked, dried, salted, or in brine","Miscellaneous","Exports",25,44,102,104.92,83.93,415,1004,1091,1109.19,662.99,16.600000000000001,22.818181818181817,10.696078431372548,10.571768966831872,7.8993208626236147,13.717070015801971]
["Suriname","Fish heads, tail, maws etc., smoked, dried, salted, or in brine","Miscellaneous","Exports",14,86,92,77,120,6089,4065,4871,4853,4560,434.92857142857144,47.267441860465119,52.945652173913047,63.025974025974023,38,127.23352789778474]
["Brazil","Fish heads, tails, maws, tongues, fresh or chilled","Miscellaneous","Exports",0,0,0,23.87,96.61,0,0,0,29.31,55.16,0,0,0,1.2279011311269374,0.57095538764103093,0.35977130375359367]
["Guyana","Fish heads, tails, maws, tongues, fresh or chilled","Miscellaneous","Exports",0,0,0,0,7.76,0,0,0,0,15.78,0,0,0,0,2.0335051546391751,0.40670103092783505]
["Suriname","Fish heads, tails, maws, tongues, fresh or chilled","Miscellaneous","Exports",0,0,1,0,0,0,0,30,0,0,0,0,30,0,0,6]
["Brazil","Fish heads, tails, maws, tongues, nei frozen","Miscellaneous","Exports",0,5,7,199.33,236.2,0,47,70,468.97,251.85,0,9.4,10,2.3527316510309535,1.0662574089754446,4.5637978120012797]
["Guyana","Fish heads, tails, maws, tongues, nei frozen","Miscellaneous","Exports",0,0,0,5.74,157.35,0,0,0,21.22,716.92,0,0,0,3.6968641114982574,4.5562122656498252,1.6506152754296166]
["Suriname","Fish heads, tails, maws, tongues, nei frozen","Miscellaneous","Exports",0,160,213,211,93,0,5220,11728,9470,1690,0,32.625,55.061032863849768,44.881516587677723,18.172043010752688,30.147918492456039]
["Brazil","Fish live, nei","Miscellaneous","Exports",0,0,0,4.38,5.0199999999999996,0,0,24,13.59,14.11,0,0,0,3.1027397260273974,2.810756972111554,1.1826993396277903]
["Guyana","Fish live, nei","Miscellaneous","Exports",0,0,0,44.96,0,0,0,0,137.27000000000001,0,0,0,0,3.0531583629893242,0,0.61063167259786488]
["Mexico","Fish live, nei","Miscellaneous","Exports",0,0,0,0,50.46,355,173,251,206.23,257.19,0,0,0,0,5.0969084423305588,1.0193816884661118]
["Suriname","Fish live, nei","Miscellaneous","Exports",5,0,0,0,0,41,0,0,0,0,8.1999999999999993,0,0,0,0,1.64]
["Brazil","Fish liver oils, nei","Miscellaneous","Exports",0,1,0,0,3.63,0,8,0,0,2.21,0,8,0,0,0.60881542699724522,1.721763085399449]
["Guyana","Fish liver oils, nei","Miscellaneous","Exports",0,0,0,0,0.05,0,0,0,0,0.14000000000000001,0,0,0,0,2.8000000000000003,0.56000000000000005]
["Mexico","Fish liver oils, nei","Miscellaneous","Exports",0,0,2,0.24,0,0,0,55,6.27,0,0,0,27.5,26.125,0,10.725]
["Brazil","Fish meat, whether or not minced nei, fresh or chilled","Miscellaneous","Exports",0,0,1,6.34,9.23,0,1,3,54.44,96.33,0,0,3,8.586750788643533,10.436619718309858,4.4046741013906781]
["Guyana","Fish meat, whether or not minced nei, fresh or chilled","Miscellaneous","Exports",0,0,0,1.55,0.02,0,0,0,8.09,0.03,0,0,0,5.2193548387096769,1.5,1.3438709677419354]
["Mexico","Fish meat, whether or not minced nei, fresh or chilled","Miscellaneous","Exports",538,474,303,442.77,234.11,9243,8967,5819,8313.25,3375.05,17.180297397769518,18.917721518987342,19.204620462046204,18.775549382297807,14.416513604715732,17.698940473163322]
["Suriname","Fish meat, whether or not minced nei, fresh or chilled","Miscellaneous","Exports",0,12,58,0,0,0,68,212,0,0,0,5.666666666666667,3.6551724137931036,0,0,1.8643678160919541]
["Brazil","Fish meat, whether or not minced, frozen, nei","Miscellaneous","Exports",144,117,252,130.68,265.45,1343,1294,2885,1269.45,2399.94,9.3263888888888893,11.05982905982906,11.448412698412698,9.7141873278236908,9.0410246750800525,10.117968530006877]
["Guyana","Fish meat, whether or not minced, frozen, nei","Miscellaneous","Exports",2245,723,419,178.25,97.18,9774,3852,2257,1034.6099999999999,639.69000000000005,4.3536748329621382,5.3278008298755184,5.3866348448687349,5.8042636746143055,6.5825272689853884,5.4909802902612164]
["Mexico","Fish meat, whether or not minced, frozen, nei","Miscellaneous","Exports",889,406,358,323.67,392.98,2211,1578,1304,1684.82,1582.3,2.4870641169853767,3.8866995073891624,3.6424581005586592,5.2053634875027033,4.0264135579418801,3.8495997540755562]
["Suriname","Fish meat, whether or not minced, frozen, nei","Miscellaneous","Exports",889,1024,1010,2872.45,911.41,3115,3352,4461,19309.189999999999,4392.03,3.5039370078740157,3.2734375,4.4168316831683168,6.7222023011714738,4.81893988435501,4.5470696753137636]
["Brazil","Fish minced nei, prepared or preserved","Miscellaneous","Exports",1,0,1,3.52,6,12,1,5,19.8,32.840000000000003,12,0,5,5.625,5.4733333333333336,5.6196666666666664]
["Mexico","Fish minced nei, prepared or preserved","Miscellaneous","Exports",1476,1266,1338,15.75,19.22,3744,4673,4210,113.87,147.47999999999999,2.5365853658536586,3.6911532385466033,3.1464872944693574,7.2298412698412697,7.6732570239334024,4.8554648385288584]
["Brazil","Fish nei, prepared or preserved, not minced","Miscellaneous","Exports",2,0,0,0.17,0.04,17,0,0,1.04,0.37,8.5,0,0,6.117647058823529,9.25,4.7735294117647058]
["Mexico","Fish nei, prepared or preserved, not minced","Miscellaneous","Exports",5,28,3,0,0,29,127,8,0,0,5.8,4.5357142857142856,2.6666666666666665,0,0,2.6004761904761904]
["Suriname","Fish nei, prepared or preserved, not minced","Miscellaneous","Exports",1,3,1,0,0,9,18,4,0,0,9,6,4,0,0,3.8]
["Brazil","Fish nei, salted or in brine","Miscellaneous","Exports",0,0,26,0.91,26.17,0,0,88,6.55,93.95,0,0,3.3846153846153846,7.1978021978021971,3.5899885364921666,2.8344812237819497]
["Guyana","Fish nei, salted or in brine","Miscellaneous","Exports",56,38,0,0,0,581,64,0,0,0,10.375,1.6842105263157894,0,0,0,2.4118421052631578]
["Mexico","Fish nei, salted or in brine","Miscellaneous","Exports",1,0,4,123.8,0,5,0,10,62.2,0,5,0,2.5,0.50242326332794829,0,1.6004846526655896]
["Brazil","Fish nei, smoked","Miscellaneous","Exports",0,0,0,0.06,0.02,0,0,0,0.22,0.23,0,0,0,3.666666666666667,11.5,3.0333333333333337]
["Guyana","Fish nei, smoked","Miscellaneous","Exports",182,373,0,0,0,364,856,0,0,0,2,2.2949061662198393,0,0,0,0.8589812332439678]
["Mexico","Fish nei, smoked","Miscellaneous","Exports",3,17,35,46.93,70.84,20,122,356,397.64,676.92,6.666666666666667,{"$f":"IFERROR(K195/F195,0)","v":7.1764705882352944},{"$f":"IFERROR(L195/G195,0)","v":10.171428571428571},{"$f":"IFERROR(M195/H195,0)","v":8.4730449605795872},{"$f":"IFERROR(N195/I195,0)","v":9.5556182947487294},8.4086458163317701]
["Suriname","Fish nei, smoked","Miscellaneous","Exports",3,28,3,4.3,6,20,161,27,37,39,{"$f":"IFERROR(J196/E196,0)","v":6.666666666666667},5.75,9,8.6046511627906987,6.5,{"$f":"AVERAGE(O196:S196)","v":7.304263565891473}]
["Guyana","Fish roes, frozen, nei","Miscellaneous","Exports",0,0,24,10.1,0,0,0,41,44,0,0,0,1.7083333333333333,4.3564356435643568,0,1.212953795379538]
["Brazil","Fish waste, nei","Miscellaneous","Exports",907,1498,1281,3027.21,1997.03,892,1152,1040,3047.55,1494.7,0.98346196251378171,0.76902536715620828,0.8118657298985168,1.0067190581426462,0.74846146527593482,0.86390671659741758]
["Guyana","Fish waste, nei","Miscellaneous","Exports",0,0,0,2.4900000000000002,15.48,0,0,0,26.29,54.9,0,0,0,10.558232931726906,3.5465116279069764,2.8209489119267763]
["Mexico","Fish waste, nei","Miscellaneous","Exports",4456,12772,5485,14234.91,12043.89,4920,7982,6003,8031.85,8668.57,1.104129263913824,0.62496085186345129,1.0944393801276209,0.56423609281688469,0.71974835372956747,0.82150278849026959]
["Suriname","Fish waste, nei","Miscellaneous","Exports",3,0,0,0,0,10,0,0,0,0,3.3333333333333335,0,0,0,0,0.66666666666666674]
["Brazil","Fish, fresh or chilled, nei","Miscellaneous","Exports",1118,1178,2084,3014.13,2450.09,4941,5182,13200,19105.41,13225.14,4.4194991055456168,4.3989813242784379,6.3339731285988483,6.3386151227717447,5.3978180393373298,5.3777773441063959]
["Guyana","Fish, fresh or chilled, nei","Miscellaneous","Exports",0,0,0,886.39,1125.67,0,0,0,1609.56,1889.89,0,0,0,1.8158598359638534,1.6789023426048486,0.69895243571374033]
["Mexico","Fish, fresh or chilled, nei","Miscellaneous","Exports",9039,8539,7152,7873.68,8403.34,69673,57686,53393,63929.09,63723.85,7.7080429251023341,6.7555919896943433,7.4654642058165548,8.1193406386848324,7.5831574112198243,7.5263194341035788]
["Suriname","Fish, fresh or chilled, nei","Miscellaneous","Exports",13,0,0,354.15,604.34,17,1,0,570.54,3406.09,1.3076923076923077,0,0,1.6110122829309614,5.6360492438031571,1.7109507668852852]
["Brazil","Fish, frozen, nei","Miscellaneous","Exports",5896,6835,6813,7735.18,9594.9699999999993,18264,22168,21387,27335.89,32340.2,3.0976933514246947,3.243306510607169,3.1391457507705858,3.5339694745306507,3.370536854205902,3.2769303883078003]
["Guyana","Fish, frozen, nei","Miscellaneous","Exports",0,0,0,1639.1,4277.04,0,0,0,19008.580000000002,19513.04,0,0,0,11.59696174730035,4.5622767147372949,3.2318476924075292]
["Mexico","Fish, frozen, nei","Miscellaneous","Exports",10731,17116,25456,26087.75,12162.71,19967,23674,28018,33531.699999999997,19856.419999999998,1.8606839996272482,1.383150268754382,1.100644248900063,1.2853427374917346,1.632565439774524,1.4524773389095904]
["Suriname","Fish, frozen, nei","Miscellaneous","Exports",410,883,0,2292.65,1938.21,879,2865,1,5646.96,5064.7700000000004,2.1439024390243904,3.2446206115515288,0,2.4630711185745753,2.613117257675897,2.0929422853652784]
["Brazil","Fishmeal fit for human consumption, nei","Miscellaneous","Exports",0,0,0,0.09,0.31,0,0,3,0.95,3.07,0,0,0,10.555555555555555,9.9032258064516121,4.0917562724014331]
["Guyana","Fishmeal fit for human consumption, nei","Miscellaneous","Exports",35,27,30,10.46,0,3821,4439,7640,3510.07,0,109.17142857142858,164.40740740740742,254.66666666666666,335.57074569789671,0,172.76324966867986]
["Mexico","Fishmeal fit for human consumption, nei","Miscellaneous","Exports",0,0,2,0.04,7.0000000000000007E-2,0,0,18,0.11,1.79,0,0,9,2.75,25.571428571428569,7.4642857142857135]
["Brazil","Fishmeals, nei","Miscellaneous","Exports",8697,7687,12442,18882.84,22189.77,6281,5859,11915,17736.97,20466.38,0.72220305852592848,0.76219591518147523,0.95764346568075875,0.93931686123485669,0.9223340305014428,0.86073866622489237]
["Mexico","Fishmeals, nei","Miscellaneous","Exports",39794,84568,105009,95824.63,99584.04,57862,114996,165877,135125.79999999999,141902.79999999999,1.4540382972307384,1.3598051272348879,1.5796455541905932,1.4101364127364748,1.4249552438322446,1.4457161270449879]
["Brazil","Flatfish nei, fillets, fresh or chilled","Miscellaneous","Exports",0,0,0,0.02,7.0000000000000007E-2,0,0,0,0.04,0.3,0,0,0,2,4.2857142857142856,1.2571428571428571]
["Mexico","Flatfish nei, fillets, fresh or chilled","Miscellaneous","Exports",21,4,3,0.06,0.05,116,23,18,0.41,0.25,5.5238095238095237,5.75,6,6.833333333333333,5,5.8214285714285712]
["Suriname","Flatfish nei, fillets, fresh or chilled","Miscellaneous","Exports",0,2,0,0,0,0,21,0,0,0,0,10.5,0,0,0,2.1]
["Brazil","Flatfish nei, fillets, frozen","Miscellaneous","Exports",27,0,0,1.06,1.39,57,0,2,5.16,7.17,2.1111111111111112,0,0,4.867924528301887,5.1582733812949639,2.4274618041415925]
["Mexico","Flatfish nei, fillets, frozen","Miscellaneous","Exports",2,0,3,10.47,9.01,10,0,25,108.02,85.86,5,0,8.3333333333333339,10.3170964660936,9.5294117647058822,6.635968312826563]
["Suriname","Flatfish nei, fillets, frozen","Miscellaneous","Exports",0,2,27,10,0,0,9,244,82,0,0,4.5,9.0370370370370363,8.1999999999999993,0,4.3474074074074069]
["Brazil","Flatfish nei, frozen","Miscellaneous","Exports",73,329,210,628.16,296.74,153,449,420,1121.69,547.09,2.095890410958904,1.3647416413373861,2,1.7856756240448295,1.8436678573835681,1.8179951067449376]
["Guyana","Flatfish nei, frozen","Miscellaneous","Exports",0,1,0,9.2100000000000009,5.74,0,1,0,42.57,24.24,0,1,0,4.6221498371335503,4.2229965156794425,1.9690292705625985]
["Mexico","Flatfish nei, frozen","Miscellaneous","Exports",49,25,33,72.569999999999993,141.4,217,38,227,331.39,547.37,4.4285714285714288,1.52,6.8787878787878789,4.5664875292820728,3.871074964639321,4.2529843602561401]
["Brazil","Flatfish, fresh or chilled, nei","Miscellaneous","Exports",0,309,41,6.57,4.62,4,1859,114,29.23,22.89,0,6.0161812297734629,2.7804878048780486,4.449010654490106,4.9545454545454541,3.640045028737414]
["Guyana","Flatfish, fresh or chilled, nei","Miscellaneous","Exports",79,1,10,9.77,0,80,1,12,9.85,0,1.0126582278481013,1,1.2,1.0081883316274309,0,0.84416931189510647]
["Mexico","Flatfish, fresh or chilled, nei","Miscellaneous","Exports",432,428,533,289.12,183.87,1858,2257,2695,1455.46,912.25,4.3009259259259256,5.2733644859813085,5.056285178236398,5.0341034864416159,4.9613857616794474,4.9252129676529393]
["Suriname","Flatfish, fresh or chilled, nei","Miscellaneous","Exports",0,0,35,1,0,0,0,49,8,0,0,0,1.4,8,0,1.8800000000000001]
["Guyana","Flying fish, fillets, fresh or chilled","Miscellaneous","Exports",0,0,30,32.04,0,0,0,68,132.36000000000001,0,0,0,2.2666666666666666,4.1310861423220979,0,1.2795505617977529]
["Guyana","Flyingfishes, fresh or chilled","Miscellaneous","Exports",0,0,16,0,0,0,0,64,0,0,0,0,4,0,0,0.8]
["Brazil","Freshwater fish nei, frozen","Miscellaneous","Exports",35,14,31,626.15,560.91999999999996,225,81,113,661.25,631.69000000000005,6.4285714285714288,5.7857142857142856,3.6451612903225805,1.0560568553860896,1.1261677244526851,3.608334316889414]
["Suriname","Freshwater fish nei, frozen","Miscellaneous","Exports",10,15,0,0,0,44,78,0,0,0,4.4000000000000004,5.2,0,0,0,1.9200000000000004]
["Suriname","Freshwater fish nei, live","Miscellaneous","Exports",1,0,0,0,0,11,0,0,0,0,11,0,0,0,0,2.2000000000000002]
["Brazil","Freshwater fish, nei, fresh or chilled","Miscellaneous","Exports",10,87,166,58.24,359.38,31,226,415,135.97,680.33,3.1,2.5977011494252875,2.5,2.3346497252747254,1.8930658356057657,2.4850833420611562]
["Suriname","Freshwater fish, nei, fresh or chilled","Miscellaneous","Exports",1,0,0,0,0,3,0,0,0,0,3,0,0,0,0,0.6]
["Brazil","Gadiformes fillets, frozen, nei","Miscellaneous","Exports",3,7,30,46.63,13.84,28,26,141,220.95,76.790000000000006,9.3333333333333339,3.7142857142857144,4.7,4.7383658588891269,5.5484104046242777,5.6068790622264899]
["Mexico","Gadiformes fillets, frozen, nei","Miscellaneous","Exports",1,0,0,0,0.04,12,0,0,0,0.19,12,0,0,0,4.75,3.35]
["Suriname","Gadiformes fillets, frozen, nei","Miscellaneous","Exports",4,0,2,0,0,10,0,29,0,0,2.5,0,14.5,0,0,3.4]
["Brazil","Gadiformes nei, frozen","Miscellaneous","Exports",17,0,3,114.28,37.51,246,0,11,4420.38,556.16,14.470588235294118,0,3.6666666666666665,38.68025901295065,14.826979472140762,14.328898677410439]
["Guyana","Gadiformes nei, frozen","Miscellaneous","Exports",0,0,0,1690.29,1189.1300000000001,0,0,0,3534.67,2488.79,0,0,0,2.0911618716314955,2.0929503082085219,0.83682243596800343]
["Mexico","Gadiformes nei, frozen","Miscellaneous","Exports",565,466,629,1214.99,557.30999999999995,1161,1150,1298,1746.91,1751.98,2.0548672566371682,2.4678111587982832,2.0635930047694755,1.437797841957547,3.1436363962606095,2.2335411316846168]
["Brazil","Gadiformes, dried, whether or not salted, but not smoked","Miscellaneous","Exports",0,0,0,0.01,0.24,0,0,0,0.08,0.39,0,0,0,8,1.6250000000000002,1.925]
["Brazil","Gadiformes, fillets, dried, salted or in brine, not smoked","Miscellaneous","Exports",0,0,0,7.4,70.89,0,0,1,87.99,450.57,0,0,0,11.89054054054054,6.3559035124841303,3.6492888106049342]
["Mexico","Gadiformes, fillets, dried, salted or in brine, not smoked","Miscellaneous","Exports",0,0,0,0.15,0.86,0,0,0,0.23,19.18,0,0,0,1.5333333333333334,22.302325581395348,4.7671317829457367]
["Brazil","Gadiformes, fresh or chilled, nei","Miscellaneous","Exports",1970,1265,1174,398.84,420.43,15112,10243,8878,1478.32,1456.17,7.6710659898477154,8.0972332015810284,7.5621805792163546,3.7065489920770234,3.4635254382418004,6.1001108401927846]
["Guyana","Gadiformes, fresh or chilled, nei","Miscellaneous","Exports",0,0,0,1207.33,521.63,0,0,0,2542.1999999999998,820.17,0,0,0,2.1056380608450049,1.572321377221402,0.73559188761328131]
["Mexico","Gadiformes, fresh or chilled, nei","Miscellaneous","Exports",3230,4084,3696,3660.59,3790.18,16256,21053,22709,25247.89,24197.040000000001,5.0328173374613003,5.1549951028403527,6.1442099567099566,6.8972187543538057,6.3841400672263591,5.9226762437183549]
["Brazil","Grouper, fresh or chilled","Grouper","Exports",1,0,2,66.47,46.58,4,0,19,626.39,349.46,4,0,9.5,9.4236497668120958,7.5023615285530267,6.085202259073025]
["Suriname","Grouper, fresh or chilled","Grouper","Exports",44,23,0,0,0,339,132,0,0,0,7.7045454545454541,5.7391304347826084,0,0,0,2.6887351778656123]
["Suriname","Grouper, frozen","Grouper","Exports",3,4,0,0,0,8,22,0,0,0,2.6666666666666665,5.5,0,0,0,1.6333333333333333]
["Brazil","Haddock, frozen","Cod, hake, haddock","Exports",0,0,0,0,0.01,0,0,0,0,0.28000000000000003,0,0,0,0,28.000000000000004,5.6000000000000005]
["Suriname","Hairtails, frozen","Miscellaneous","Exports",0,53,0,0,0,0,132,0,0,0,0,2.4905660377358489,0,0,0,0.49811320754716981]
["Brazil","Hake nei fillets, frozen","Cod, hake, haddock","Exports",17,0,165,219.69,197.34,44,0,504,819.06,578.88,2.5882352941176472,0,3.0545454545454547,3.7282534480404204,2.9334144116752814,2.4608897216757608]
["Mexico","Hake nei fillets, frozen","Cod, hake, haddock","Exports",8,21,1,3.02,34.799999999999997,22,33,1,9.7799999999999994,80.36,2.75,1.5714285714285714,1,3.23841059602649,2.3091954022988506,2.1738069139507825]
["Brazil","Hake nei, fresh or chilled","Cod, hake, haddock","Exports",0,0,0,0.19,0.08,0,0,0,0.56999999999999995,0.12,0,0,0,2.9999999999999996,1.5,0.9]
["Mexico","Hake nei, fresh or chilled","Cod, hake, haddock","Exports",3,0,259,0,3.6,5,0,156,0.04,4.62,1.6666666666666667,0,0.60231660231660233,0,1.2833333333333334,0.71046332046332039]
["Brazil","Hakes nei, frozen","Cod, hake, haddock","Exports",1,0,0,1.1499999999999999,0.76,2,0,1,6.51,2.69,2,0,0,5.6608695652173919,3.5394736842105261,2.2400686498855835]
["Mexico","Hakes nei, frozen","Cod, hake, haddock","Exports",2165,1707,746,927.08,1982.09,2648,2044,1151,1608.16,2725,1.2230946882217091,1.1974223784417106,1.5428954423592494,1.7346507313284723,1.3748114364130792,1.4145749353528441]
["Brazil","Halibuts nei, frozen","Halibut","Exports",0,0,0,0.33,0.3,0,0,0,1.96,1.52,0,0,0,5.9393939393939394,5.0666666666666673,2.2012121212121216]
["Brazil","Halibuts, fresh or chilled, nei","Halibut","Exports",0,0,0,0.12,0.28000000000000003,0,0,0,0.57999999999999996,1.41,0,{"$f":"IFERROR(K259/F259,0)","v":0},{"$f":"IFERROR(L259/G259,0)","v":0},{"$f":"IFERROR(M259/H259,0)","v":4.833333333333333},{"$f":"IFERROR(N259/I259,0)","v":5.0357142857142847},1.9738095238095235]
["Mexico","Halibuts, fresh or chilled, nei","Halibut","Exports",10,17,13,8.25,2.09,60,109,83,62.67,10.63,{"$f":"IFERROR(J260/E260,0)","v":6},6.4117647058823533,6.384615384615385,7.5963636363636367,5.0861244019138763,{"$f":"AVERAGE(O260:S260)","v":6.295773625755051}]
["Brazil","Herring nei, fillets, frozen","Herring, sardine, anchovy","Exports",0,0,0,0.39,2.98,0,0,0,0.64,6.64,0,0,0,1.641025641025641,2.2281879194630871,0.77384271209774558]
["Brazil","Herring, salted or in brine","Herring, sardine, anchovy","Exports",0,0,0,0.01,0.02,0,0,0,0.19,0.28000000000000003,0,0,0,19,14.000000000000002,6.6]
["Brazil","Herring,achovy,sardine,sardinella,brisling/sprat,mackerel,Indian mackerel,seerfish,jack&horse mackerel,jack,crevalle,cobia,silver pomfret,Pacif.saury,scad,capelin,etc,dried,salted or not,not smoked","Miscellaneous","Exports",0,0,0,0.06,0.06,0,0,0,0.26,0.19,0,0,0,4.3333333333333339,3.166666666666667,1.5000000000000002]
["Brazil","Herrings nei, frozen","Herring, sardine, anchovy","Exports",0,0,55,0.04,0.04,0,0,108,0.38,0.23,0,0,1.9636363636363636,9.5,5.75,3.4427272727272724]
["Mexico","Herrings nei, frozen","Herring, sardine, anchovy","Exports",1,0,0,27,0,1,0,0,14.04,0,1,0,0,0.52,0,0.30399999999999999]
["Suriname","Herrings nei, frozen","Herring, sardine, anchovy","Exports",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0.2]
["Brazil","Herrings nei, smoked","Herring, sardine, anchovy","Exports",0,0,0,1.34,0,0,0,0,85.41,0,0,0,0,63.738805970149251,0,12.747761194029851]
["Guyana","Herrings nei, smoked","Herring, sardine, anchovy","Exports",0,0,0,18.100000000000001,2.54,0,0,0,17.36,3.87,0,0,0,0.95911602209944735,1.5236220472440944,0.49654761386870838]
["Brazil","Herrings prepared or preserved, not minced, nei","Herring, sardine, anchovy","Exports",0,0,0,0,0.01,0,0,0,0,0.17,0,0,0,0,17,3.4]
["Brazil","Herrings, fresh or chilled, nei","Herring, sardine, anchovy","Exports",0,0,0,0,0.02,0,0,0,0,0.11,0,0,0,0,5.5,1.1000000000000001]
["Brazil","Indian mackerels, seerfishes, jacks, crevalles, silver pomfrets, Pacific saury, scads, capelin, Kawakawa, bonitos, marlins, sailfishes, spearfish, fresh or chilled","Miscellaneous","Exports",0,0,0,0.13,0.05,0,0,0,0.49,0.16,0,0,0,3.7692307692307692,3.1999999999999997,1.393846153846154]
["Suriname","Indian mackerels, seerfishes, jacks, crevalles, silver pomfrets, Pacific saury, scads, capelin, Kawakawa, bonitos, marlins, sailfishes, spearfish, fresh or chilled","Miscellaneous","Exports",0,0,111,0,0,0,0,461,0,0,0,0,4.1531531531531529,0,0,0.83063063063063058]
["Brazil","Jack and horse mackerel, frozen","Mackerel","Exports",2,0,0,0.46,0.36,2,0,0,1.65,0.97,1,0,0,3.5869565217391299,2.6944444444444446,1.4562801932367149]
["Guyana","Jack and horse mackerel, frozen","Mackerel","Exports",0,0,0,0.45,51.78,0,0,0,1.3,148.54,0,0,0,2.8888888888888888,2.8686751641560444,1.1515128106089867]
["Mexico","Jack and horse mackerel, frozen","Mackerel","Exports",1359,950,725,303.19,406.66,1967,1240,910,470.59,587.64,1.4473877851361294,1.3052631578947369,1.2551724137931035,1.5521290280022428,1.4450400826243053,1.4009984934901036]
["Suriname","Jack and horse mackerel, frozen","Mackerel","Exports",3,0,0,0,0,10,0,0,0,0,3.3333333333333335,0,0,0,0,0.66666666666666674]
["Brazil","Jack and horse mackerels, fresh or chilled","Mackerel","Exports",0,0,0,0.64,0.56999999999999995,0,0,0,2.34,1.73,0,0,0,3.6562499999999996,3.0350877192982457,1.338267543859649]
["Mexico","Jack and horse mackerels, fresh or chilled","Mackerel","Exports",829,758,785,795.03,473.73,3716,3375,3507,3658.84,1693.44,4.4825090470446325,4.452506596306069,4.4675159235668787,4.6021407997182502,3.5746944462035337,4.3158733625678725]
["Suriname","Jack and horse mackerels, fresh or chilled","Mackerel","Exports",107,70,68,2,0,840,477,625,10,0,7.8504672897196262,6.8142857142857141,9.1911764705882355,5,0,5.7711858949187151]
["Mexico","Jellyfish, other than prepared or preserved","Miscellaneous","Exports",750,2708,8396,6323.31,2707.29,1008,3474,12558,7446.59,3217.31,1.3440000000000001,1.2828655834564253,1.4957122439256789,1.1776411404786418,1.1883876496422623,1.2977213235006015]
["Brazil","Livers, roes, milt, dried, salted or in brine, nei","Miscellaneous","Exports",0,0,1,0.44,0.32,33,24,37,35.130000000000003,24.48,0,0,37,79.840909090909093,76.5,38.668181818181822]
["Guyana","Livers, roes, milt, dried, salted or in brine, nei","Miscellaneous","Exports",93,83,128,84.74,35,1158,1189,2398,817.04,144.91,12.451612903225806,14.325301204819278,18.734375,9.6417276374793488,4.1402857142857146,11.858660491962031]
["Mexico","Livers, roes, milt, dried, salted or in brine, nei","Miscellaneous","Exports",0,0,0,0,4.25,0,0,0,0,19.11,0,0,0,0,4.4964705882352938,0.8992941176470588]
["Suriname","Livers, roes, milt, dried, salted or in brine, nei","Miscellaneous","Exports",0,1,0,3.9,0.9,0,4,0,61.02,12.98,0,4,0,15.646153846153847,14.422222222222222,6.8136752136752134]
["Guyana","Livers, roes, milt, fresh or chilled, nei","Miscellaneous","Exports",0,0,0,0.51,0,0,0,0,0.51,0,0,0,0,1,0,0.2]
["Suriname","Livers, roes, milt, fresh or chilled, nei","Miscellaneous","Exports",0,0,1,0,0,0,0,5,0,0,0,0,5,0,0,1]
["Brazil","Livers, roes, milt, frozen","Miscellaneous","Exports",604,552,1042,773.89,457.73,6809,7412,14979,12368.7,5863.96,11.273178807947019,13.427536231884059,14.375239923224568,15.982503973432918,12.81095842527254,13.573883472352222]
["Guyana","Livers, roes, milt, frozen","Miscellaneous","Exports",26,40,0,0.05,1.76,121,129,0,0.2,8.9,4.6538461538461542,3.2250000000000001,0,4,5.0568181818181817,3.3871328671328671]
["Mexico","Livers, roes, milt, frozen","Miscellaneous","Exports",97,497,59,51.23,32.68,1678,746,390,507.14,219.12,17.298969072164947,1.5010060362173039,6.6101694915254239,9.8992777669334373,6.7050183598531214,8.4028881453388458]
["Suriname","Livers, roes, milt, frozen","Miscellaneous","Exports",4,9,4,4,0,17,32,19,19,0,4.25,3.5555555555555554,4.75,4.75,0,3.4611111111111112]
["Guyana","Lobsters nei, frozen","Lobster","Exports",0,0,40,0,0,0,0,67,0,0,0,0,1.675,0,0,0.33500000000000002]
["Suriname","Mackerel fillets, frozen","Mackerel","Exports",5,0,0,0,0,14,0,0,0,0,2.8,0,0,0,0,0.55999999999999994]
["Guyana","Mackerel prepared or preserved, not minced, nei","Mackerel","Exports",0,0,2,0,0,0,0,8,0,0,0,0,4,0,0,0.8]
["Guyana","Mackerel, dried, whether or not salted, but not smoked","Mackerel","Exports",0,0,14,8.0299999999999994,0.2,0,0,60,32.630000000000003,0.59,0,0,4.2857142857142856,4.063511830635119,2.9499999999999997,2.2598452232698807]
["Brazil","Mackerels nei, frozen","Mackerel","Exports",0,5,5,26.47,1243.48,0,15,17,97.19,1215.43,0,3,3.4,3.6717038156403476,0.9774423392414836,2.2098292309763661]
["Guyana","Mackerels nei, frozen","Mackerel","Exports",0,0,1,29.76,3.66,0,0,3,131.25,18.72,0,0,3,4.410282258064516,5.1147540983606552,2.5050072712850344]
["Mexico","Mackerels nei, frozen","Mackerel","Exports",1200,1295,2240,3234.74,12314.05,1306,628,1597,2420.62,9299.4599999999991,1.0883333333333334,0.48494208494208496,0.71294642857142854,0.74831980313719193,0.75519102163788521,0.75794653432438475]
["Suriname","Mackerels nei, frozen","Mackerel","Exports",338,398,303,307,170,1073,1180,1248,1150,554,3.1745562130177514,2.9648241206030153,4.1188118811881189,3.7459283387622149,3.2588235294117647,3.452588816596573]
["Guyana","Mackerels nei, salted or in brine","Mackerel","Exports",0,0,12,0.14000000000000001,0.15,0,0,29,0.46,0.23,0,0,2.4166666666666665,3.2857142857142856,1.5333333333333334,1.4471428571428571]
["Brazil","Mackerels, nei, fresh or chilled","Mackerel","Exports",0,1,4,26.62,60.88,3,7,19,181.35,341.5,0,7,4.75,6.8125469571750559,5.6093955321944806,4.8343884978739071]
["Guyana","Mackerels, nei, fresh or chilled","Mackerel","Exports",25,46,2,1.08,0,23,147,5,5.31,0,0.92,3.1956521739130435,2.5,4.9166666666666661,0,2.3064637681159419]
["Mexico","Mackerels, nei, fresh or chilled","Mackerel","Exports",0,0,90,15.36,46.81,0,2,59,14.04,46.17,0,0,0.65555555555555556,0.9140625,0.9863277077547532,0.51118915266206177]
["Suriname","Marine fish fillets in blocks, nei, frozen","Miscellaneous","Exports",128,145,0,0,0,1560,1453,0,0,0,12.1875,10.020689655172413,0,0,0,4.4416379310344825]
["Suriname","Marine fish fillets, frozen, nei","Miscellaneous","Exports",806,195,0,0,0,7380,545,0,0,0,9.1563275434243181,2.7948717948717947,0,0,0,2.3902398676592229]
["Suriname","Marine fish meat,whether or not minced nei, fresh or chilled","Miscellaneous","Exports",0,1,0,0,0,0,4,0,0,0,0,4,0,0,0,0.8]
["Guyana","Marine fish nei, smoked","Miscellaneous","Exports",0,0,146,109.94,18.850000000000001,0,0,327,164.34,97.96,0,0,2.2397260273972601,1.4948153538293616,5.1968169761273204,1.7862716714707887]
["Suriname","Marine fish nei, smoked","Miscellaneous","Exports",0,3,0,0,0,0,19,0,0,0,0,6.333333333333333,0,0,0,1.2666666666666666]
["Guyana","Marine fish, fresh or chilled, nei","Miscellaneous","Exports",7187,11497,10747,6622.49,0,21672,28486,28348,19640.099999999999,0,3.0154445526645333,2.4776898321301211,2.6377593747092214,2.965666992324639,0,2.219312150365703]
["Suriname","Marine fish, fresh or chilled, nei","Miscellaneous","Exports",793,1154,1173,1082,822,4571,5393,7586,6950,3182,5.7641866330390918,4.6733102253032932,6.4671781756180735,6.4232902033271717,3.8710462287104623,5.4398022931996177]
["Guyana","Marine fish, frozen, nei","Miscellaneous","Exports",854,3252,2199,1540.35,0,2874,12499,7403,5217.71,0,3.3653395784543325,3.8434809348093482,3.3665302410186446,3.3873535235498426,0,2.7925408555664335]
["Suriname","Marine fish, frozen, nei","Miscellaneous","Exports",7635,9602,4276,0,0,21770,23897,12674,0,0,2.8513425016371969,2.4887523432618206,2.9639850327408794,0,0,1.6608159755279792]
["Guyana","Marine mammal oils, nei","Miscellaneous","Exports",0,0,0,1.1399999999999999,0,0,0,0,9.36,0,0,0,0,8.2105263157894743,0,1.642105263157895]
["Brazil","Meat of tilapias, catfish, carp, eels, nile perch and snakeheads, fresh or chilled","Miscellaneous","Exports",0,0,0,0.11,0,0,0,0,0.28000000000000003,0,0,0,0,2.5454545454545459,0,0.50909090909090915]
["Mexico","Meat of tilapias, catfish, carp, eels, nile perch and snakeheads, fresh or chilled","Miscellaneous","Exports",1,0,0,0,0,3,0,0,0,0,3,0,0,0,0,0.6]
["Suriname","Miscellaneous coastal fish, nei, frozen","Miscellaneous","Exports",0,1,0,0,0,0,2,0,0,0,0,2,0,0,0,0.4]
["Mexico","Miscellaneous corals and shells","Miscellaneous","Exports",997,864,1114,1024.1300000000001,478.9,680,1473,2475,2115.5300000000002,2253.7399999999998,0.68204613841524575,1.7048611111111112,2.2217235188509874,2.0656850204563875,4.7060764251409477,2.2760784427949359]
["Brazil","Miscellaneous crustaceans, not frozen, nei","Miscellaneous","Exports",6,0,0,0,0,209,0,0,0,0,34.833333333333336,0,0,0,0,6.9666666666666668]
["Guyana","Miscellaneous crustaceans, not frozen, nei","Miscellaneous","Exports",6,2,2,0,0,52,11,12,0,0,8.6666666666666661,5.5,6,0,0,4.0333333333333332]
["Mexico","Miscellaneous crustaceans, not frozen, nei","Miscellaneous","Exports",1117,1475,1423,1073.33,0.48,59383,71561,70554,51192.959999999999,5.31,53.162936436884515,48.515932203389831,49.581166549543219,47.695452470349288,11.0625,42.003597532033368]
["Suriname","Miscellaneous crustaceans, not frozen, nei","Miscellaneous","Exports",0,0,0,0,37.549999999999997,0,0,0,0,196.76,0,0,0,0,5.2399467376830895,1.047989347536618]
["Suriname","Miscellaneous demersal fish, nei, frozen","Miscellaneous","Exports",1,1,0,0,0,2,3,0,0,0,2,3,0,0,0,1]
["Suriname","Miscellaneous marine fish fillets, fresh or chilled, nei","Miscellaneous","Exports",357,304,0,0,0,2484,1616,0,0,0,6.9579831932773111,5.3157894736842106,0,0,0,2.4547545333923044]
["Suriname","Miscellaneous marine fish meat, minced or not, frozen, nei","Miscellaneous","Exports",38,3,0,0,0,204,4,0,0,0,5.3684210526315788,{"$f":"IFERROR(K323/F323,0)","v":1.3333333333333333},{"$f":"IFERROR(L323/G323,0)","v":0},{"$f":"IFERROR(M323/H323,0)","v":0},{"$f":"IFERROR(N323/I323,0)","v":0},1.3403508771929824]
["Guyana","Miscellaneous marine fish, salted or in brine, nei","Miscellaneous","Exports",0,0,15,360.25,612.03,0,0,37,982.21,1843.48,{"$f":"IFERROR(J324/E324,0)","v":0},0,2.4666666666666668,2.7264677307425398,3.0120745715079327,{"$f":"AVERAGE(O324:S324)","v":1.6410417937834278}]
["Brazil","Miscellaneous molluscs & aq. inver., other than live, fresh or chilled, nei","Miscellaneous","Exports",0,0,0,0.46,0.85,0,0,1,3.77,7.13,0,0,0,8.195652173913043,8.3882352941176475,3.3167774936061378]
["Mexico","Miscellaneous molluscs & aq. inver., other than live, fresh or chilled, nei","Miscellaneous","Exports",655,3218,3184,3181.21,428.71,3256,6048,8751,10837.06,4633.79,4.9709923664122133,1.879428216283406,2.7484296482412058,3.4065842871108791,10.808681859532085,4.7628232755159576]
["Guyana","Miscellaneous molluscs, other than live, fresh or chilled, nei","Miscellaneous","Exports",0,3,0,0,0,0,167,0,0,0,0,55.666666666666664,0,0,0,11.133333333333333]
["Guyana","Miscellaneous pelagic fish fillets, frozen, nei","Miscellaneous","Exports",0,0,0,40.96,0,0,0,0,107.76,0,0,0,0,2.630859375,0,0.52617187499999996]
["Suriname","Miscellaneous pelagic fish fillets, frozen, nei","Miscellaneous","Exports",4,26,0,0,0,26,276,0,0,0,6.5,10.615384615384615,0,0,0,3.4230769230769225]
["Suriname","Miscellaneous pelagic fish meat, nei, frozen","Miscellaneous","Exports",0,22,0,0,0,0,64,0,0,0,0,2.9090909090909092,0,0,0,0.58181818181818179]
["Brazil","Miscellaneous pelagic fish, nei, fresh or chilled","Miscellaneous","Exports",0,0,1,0.05,0,0,0,7,0.34,0,0,0,7,6.8,0,2.7600000000000002]
["Guyana","Molluscs and other aq. invertebrates, prep. or pres., nei","Miscellaneous","Exports",0,0,0,0.11,0,0,0,0,0.1,0,0,0,0,0.90909090909090917,0,0.18181818181818182]
["Brazil","Molluscs and other aqu. invertebrates, live, fresh or chilled, nei","Miscellaneous","Exports",0,0,0,0.03,0.04,0,0,0,0.12,0.05,0,0,0,4,1.25,1.05]
["Guyana","Molluscs nei, frozen","Miscellaneous","Exports",0,0,3,2.0299999999999998,1.1499999999999999,0,0,50,2.11,2.85,0,0,16.666666666666668,1.0394088669950738,2.4782608695652177,4.0368672806453922]
["Mexico","Molluscs nei, prepared or preserved","Miscellaneous","Exports",616,675,416,167.45,84.37,2506,3036,2316,1151.8800000000001,492.58,4.0681818181818183,4.4977777777777774,5.5673076923076925,6.8789489399820853,5.8383311603650583,5.3701094777228864]
["Brazil","Mussel meat, prepared or preserved, nei","Mussel","Exports",0,0,0,1.73,0.96,0,0,1,10.32,6.66,0,0,0,5.9653179190751446,6.9375,2.5805635838150289]
["Mexico","Mussel meat, prepared or preserved, nei","Mussel","Exports",8,0,44,34.75,3.02,40,0,231,117.2,7.52,5,0,5.25,3.3726618705035971,2.4900662251655628,3.2225456191338315]
["Suriname","Mussel meat, prepared or preserved, nei","Mussel","Exports",1,1,0,0,0,4,3,0,0,0,4,3,0,0,0,1.4]
["Brazil","Mussels nei, frozen","Mussel","Exports",0,0,0,0.03,0.44,0,0,0,0.24,3.07,0,0,0,8,6.9772727272727266,2.9954545454545451]
["Brazil","Mussels nei, other than live, fresh or chilled","Mussel","Exports",0,0,1,3.57,5.87,0,0,7,30.62,38.58,0,0,7,8.5770308123249315,6.5724020442930149,4.4298865713235891]
["Mexico","Mussels nei, other than live, fresh or chilled","Mussel","Exports",61,64,63,32.700000000000003,51.24,482,384,421,216.59,268.26,7.9016393442622954,6,6.6825396825396828,6.6235474006116206,5.2353629976580791,6.4886178850143352]
["Suriname","Mussels nei, other than live, fresh or chilled","Mussel","Exports",0,1,0,0,0,0,3,0,0,0,0,3,0,0,0,0.6]
["Brazil","Mussels, live, fresh or chilled, nei","Mussel","Exports",0,0,0,0.97,1.25,0,0,2,7.32,8.74,0,0,0,7.5463917525773203,6.992,2.907678350515464]
["Mexico","Mussels, live, fresh or chilled, nei","Mussel","Exports",1691,1173,1678,1936.45,107.07,16277,14851,18095,27435.07,788.61,9.6256652868125361,12.660699062233588,10.783671036948748,14.167714116037077,7.3653684505463719,10.920623590515664]
["Mexico","Natural sponges nei","Miscellaneous","Exports",0,0,0,0.01,0.01,1,0,0,0.69,0.59,0,0,0,69,58.999999999999993,25.6]
["Brazil","Nile perch (Lates niloticus) and snakeheads (Channa spp.), frozen","Perch","Exports",0,17,14,2.15,4.2300000000000004,0,57,63,7.98,13.89,0,3.3529411764705883,4.5,3.7116279069767444,3.2836879432624113,2.9696514053419487]
["Mexico","Nile perch (Lates niloticus) and snakeheads (Channa spp.), frozen","Perch","Exports",4,10,13,6.83,32.01,17,60,55,72.099999999999994,77.510000000000005,4.25,6,4.2307692307692308,10.55636896046852,2.4214308028741023,5.4917137988223708]
["Brazil","Nile perch and snakeheads (Channa spp.), fresh or chilled","Perch","Exports",1,0,1,3.54,3.33,13,0,3,17.77,12.88,13,0,3,5.0197740112994351,3.8678678678678682,4.9775283758334607]
["Guyana","Nile perch and snakeheads (Channa spp.), fresh or chilled","Perch","Exports",0,0,0,90.16,100.72,0,0,0,211.48,235.1,0,0,0,2.3456078083407275,2.3341938046068309,0.93596032258951178]
["Mexico","Nile perch and snakeheads (Channa spp.), fresh or chilled","Perch","Exports",211,170,161,159.71,235.13,1345,1458,1676,1218.93,1461.9,6.3744075829383888,8.5764705882352938,10.409937888198758,7.6321457641976078,6.2174116446221248,7.8420746936384349]
["Mexico","Nile perch fillets, frozen","Perch","Exports",4,0,0,2.11,0,31,0,0,8,0,7.75,0,0,3.7914691943127963,0,2.3082938388625593]
["Brazil","Norway lobsters (Nephrops norvegicus), dried, salted or in brine, smoked","Lobster","Exports",0,0,0,0,0.05,0,0,0,0,1.46,0,0,0,0,29.2,5.84]
["Brazil","Norway lobsters (Nephrops spp.), nei, even smoked, frozen","Lobster","Exports",10,11,0,0.82,1.22,134,150,1,9.7899999999999991,15.55,13.4,13.636363636363637,0,11.939024390243903,12.745901639344263,10.344257933190359]
["Mexico","Norway lobsters (Nephrops spp.), nei, even smoked, frozen","Lobster","Exports",0,0,0,0,0.05,0,0,0,0,0.17,0,0,0,0,3.4,0.67999999999999994]
["Brazil","Octopus, dried, salted or in brine, smoked","Octopus","Exports",0,0,0,0.11,0.13,0,0,0,1.38,1.2,0,0,0,12.545454545454545,9.2307692307692299,4.3552447552447546]
["Suriname","Octopus, dried, salted or in brine, smoked","Octopus","Exports",3,0,0,0,0,9,0,0,0,0,3,0,0,0,0,0.6]
["Brazil","Octopus, frozen","Octopus","Exports",17,0,0,1.65,4.37,93,0,1,21.66,44.3,5.4705882352941178,0,0,13.127272727272729,10.137299771167047,5.7470321467467791]
["Mexico","Octopus, frozen","Octopus","Exports",0,0,0,0,42,0,0,0,0,271,0,0,0,0,6.4523809523809526,1.2904761904761906]
["Brazil","Octopus, live, fresh or chilled","Octopus","Exports",0,0,0,0.94,1.45,0,0,2,11.68,15.61,0,0,0,12.425531914893618,10.76551724137931,4.6382098312545859]
["Mexico","Octopus, live, fresh or chilled","Octopus","Exports",366,97,19,16.010000000000002,18.739999999999998,2056,714,131,143.97,121.96,5.6174863387978142,7.3608247422680408,6.8947368421052628,8.9925046845721415,6.508004268943437,7.0747113753373396]
["Mexico","Octopus, other than live, fresh or chilled","Octopus","Exports",10428,7078,13001,7869.47,4818.9799999999996,55052,55680,101572,46265.120000000003,24892.09,5.279248177982355,7.8666289912404634,7.8126297977078689,5.8790642826009885,5.1654271235821696,6.400599674622768]
["Brazil","Octopus, prepared or preserved","Octopus","Exports",0,0,0,0.15,0.38,0,0,0,1.35,1.75,0,0,0,9.0000000000000018,4.6052631578947372,2.7210526315789481]
["Mexico","Octopus, prepared or preserved","Octopus","Exports",2,0,33,53.72,20.41,39,7,264,439.15,132.49,19.5,0,8,8.1747952345495154,6.4914257716805492,8.433244201246012]
["Guyana","Ornamental fish nei","Miscellaneous","Exports",4,13,7,3.31,0,10,8,7,3.42,0,2.5,0.61538461538461542,1,1.0332326283987916,0,1.0297234487566813]
["Suriname","Ornamental fish nei","Miscellaneous","Exports",0,0,0,0,5.49,0,0,0,16.47,26.91,0,0,0,0,4.9016393442622945,0.98032786885245893]
["Brazil","Ornamental freshwater fish","Miscellaneous","Exports",57,50,55,63.54,46.32,6179,5966,6565,6635.28,5557.5,108.40350877192982,119.32,119.36363636363636,104.42681775259679,119.98056994818653,114.29890656726988]
["Suriname","Ornamental freshwater fish","Miscellaneous","Exports",2,1,0,0,0,158,68,67,0,0,79,68,0,0,0,29.4]
["Brazil","Ornamental saltwater fish","Miscellaneous","Exports",4,4,3,2.63,1.49,391,365,273,239.22,116.33,97.75,91.25,91,90.958174904942965,78.073825503355707,89.806400081659731]
["Brazil","Other aquatic invertebrates, prepared or preserved, nei","Miscellaneous","Exports",0,0,0,0.02,0,0,0,0,0.18,0,0,0,0,9,0,1.8]
["Guyana","Other aquatic invertebrates, prepared or preserved, nei","Miscellaneous","Exports",0,0,0,0.3,0.3,0,0,0,0.25,0.22,0,0,0,0.83333333333333337,0.73333333333333339,0.31333333333333335]
["Mexico","Other aquatic invertebrates, prepared or preserved, nei","Miscellaneous","Exports",2,1,108,112.05,123.11,22,1,577,615.15,694.42,11,1,5.3425925925925926,5.4899598393574296,5.640646576232637,5.6946398016365318]
["Suriname","Other aquatic invertebrates, prepared or preserved, nei","Miscellaneous","Exports",4,0,0,0,0,13,0,0,0,0,3.25,0,0,0,0,0.65]
["Brazil","Other edible fish offal, smoked, dried, salted or in brine","Miscellaneous","Exports",0,0,0,0.75,0.37,0,0,1,2.5,0.89,0,0,0,3.3333333333333335,2.4054054054054053,1.1477477477477478]
["Guyana","Other edible fish offal, smoked, dried, salted or in brine","Miscellaneous","Exports",0,0,0,0.23,3.84,0,0,0,1.69,15.94,0,0,0,7.3478260869565215,4.151041666666667,2.2997735507246375]
["Mexico","Other edible fish offal, smoked, dried, salted or in brine","Miscellaneous","Exports",36,42,35,9.86,18.98,569,317,216,233.59,678.27,15.805555555555555,7.5476190476190474,6.1714285714285717,23.690669371196755,35.736037934668069,17.790262096093599]
["Suriname","Other edible fish offal, smoked, dried, salted or in brine","Miscellaneous","Exports",4,1,0,0,0,5,1,0,0,0,1.25,1,0,0,0,0.45]
["Brazil","Oyster meat, prepared or preserved, nei","Oyster","Exports",0,0,0,0.03,0.11,0,0,0,0.14000000000000001,0.54,0,0,0,4.666666666666667,4.9090909090909092,1.9151515151515153]
["Mexico","Oyster meat, prepared or preserved, nei","Oyster","Exports",0,0,0,0.01,0,0,0,0,0.09,0,0,0,0,9,0,1.8]
["Mexico","Oysters, dried, salted or in brine, smoked","Oyster","Exports",0,9,17,1.32,15.72,0,10,15,14.96,57.27,0,1.1111111111111112,0.88235294117647056,11.333333333333334,3.6431297709923665,3.3939854313226561]
["Brazil","Oysters, frozen","Oyster","Exports",0,0,0,0.01,0.06,0,0,0,0.3,0.63,0,0,0,30,10.5,8.1]
["Brazil","Oysters, live fresh or chilled, nei","Oyster","Exports",0,0,0,0.01,0,0,0,0,0.1,0,0,0,0,10,0,2]
["Mexico","Oysters, live fresh or chilled, nei","Oyster","Exports",1602,1590,2066,1892.42,2211.34,4809,5610,6347,7079.24,7146.78,3.0018726591760299,3.5283018867924527,3.0721200387221685,3.7408397712981261,3.2318775041377621,3.3150023720253081]
["Brazil","Pacific salmons, fresh or chilled","Salmon","Exports",0,0,0,0.54,0.6,0,0,2,2.21,3.15,0,0,0,4.0925925925925926,5.25,1.8685185185185182]
["Mexico","Pacific salmons, fresh or chilled","Salmon","Exports",0,0,0,0.03,0,0,0,0,1.38,0,0,0,0,46,0,9.1999999999999993]
["Brazil","Pacific salmons, frozen, nei","Salmon","Exports",0,0,0,0.11,22.18,0,0,0,1.52,67.33,0,0,0,13.818181818181818,3.0356176735798015,3.3707598983523241]
["Guyana","Pacific salmons, frozen, nei","Salmon","Exports",0,0,1,36.75,87.74,0,0,0,178.62,357.95,0,0,0,4.8604081632653067,4.0796671985411441,1.78801507236129]
["Mexico","Pacific salmons, frozen, nei","Salmon","Exports",3,1,0,0,302.08,13,4,0,0,703.85,4.333333333333333,{"$f":"IFERROR(K387/F387,0)","v":4},{"$f":"IFERROR(L387/G387,0)","v":0},{"$f":"IFERROR(M387/H387,0)","v":0},{"$f":"IFERROR(N387/I387,0)","v":2.3300119173728815},2.1326690501412431]
["Brazil","Pilchards (Sardinops spp.), prep. or pres., not minced, nei","Pilchard","Exports",860,561,866,704.37,552.54,2495,1806,2809,2169.16,1722.54,{"$f":"IFERROR(J388/E388,0)","v":2.9011627906976742},3.2192513368983957,3.24364896073903,3.0795746553657875,3.1174937561081553,{"$f":"AVERAGE(O388:S388)","v":3.1122262999618089}]
["Mexico","Pilchards (Sardinops spp.), prep. or pres., not minced, nei","Pilchard","Exports",166,123,0,261.5,586.91,431,235,0,552.11,1358.35,2.5963855421686746,1.910569105691057,0,2.1113193116634799,2.314409364297763,1.7865366647641949]
["Suriname","Pomfrets, ocean breams, frozen","Miscellaneous","Exports",1,5,0,0,0,1,13,0,0,0,1,2.6,0,0,0,0.72]
["Mexico","Rays and skates (Rajidae), fresh or chilled","Shark, ray","Exports",17,17,37,44.98,30.35,28,32,79,92.05,55.13,1.6470588235294117,1.8823529411764706,2.1351351351351351,2.0464650955980437,1.8164744645799011,1.9054972920037927]
["Brazil","Rays and skates (Rajidae), frozen","Shark, ray","Exports",1298,544,1004,1185.44,902.61,3805,1713,3866,4657.82,3631.78,2.9314329738058551,3.1488970588235294,3.8505976095617531,3.9291908489674716,4.0236425477227158,3.576752207776265]
["Guyana","Rays and skates (Rajidae), frozen","Shark, ray","Exports",0,0,0,0,2.1,0,0,0,0,2.67,0,0,0,0,1.2714285714285714,0.25428571428571428]
["Mexico","Rays and skates (Rajidae), frozen","Shark, ray","Exports",10,39,24,0.01,5.08,8,41,24,0,5.08,0.8,1.0512820512820513,1,0,1,0.77025641025641023]
["Suriname","Rays and skates (Rajidae), frozen","Shark, ray","Exports",13,0,11,0,0,25,0,16,0,0,1.9230769230769231,0,1.4545454545454546,0,0,0.67552447552447548]
["Brazil","Red mullet, frozen","Miscellaneous","Exports",29,0,3,4.8099999999999996,2.95,109,0,6,14.81,10.9,3.7586206896551726,0,2,3.0790020790020796,3.6949152542372881,2.5065076045789079]
["Brazil","Rock lobster & other sea crawfish (Palinurus,Panulirus,Jasus), live, fresh or chilled, nei","Lobster","Exports",0,17,65,155.13999999999999,68.37,0,272,1574,3649.52,1258.9000000000001,0,16,24.215384615384615,23.524042800051568,18.413046657890888,16.430494814665416]
["Mexico","Rock lobster & other sea crawfish (Palinurus,Panulirus,Jasus), live, fresh or chilled, nei","Lobster","Exports",0,0,0,0,36.67,0,0,0,0,3069.7,0,0,0,0,83.711480774475035,16.742296154895008]
["Brazil","Rock lobster and other sea crawfish (Palinurus, Panulirus, Jasus), even smoked, frozen, nei","Lobster","Exports",1152,1541,1429,1564.37,1644.13,36187,51149,52481,64229.93,57670.09,31.412326388888889,33.192083062946139,36.725682295311408,41.058016965295934,35.076356492491463,35.492893040986772]
["Mexico","Rock lobster and other sea crawfish (Palinurus, Panulirus, Jasus), even smoked, frozen, nei","Lobster","Exports",98,95,219,155.54,252.03,2633,2819,6729,4763.51,7495.07,26.867346938775512,29.673684210526314,30.726027397260275,30.625626848399129,29.738800936396458,29.526297266271534]
["Brazil","Rock lobster and other sea crawfish (Palinurus, Panulirus, Jasus), whole, frozen","Lobster","Exports",1255,1270,885,1273.52,955.92,23755,22706,16841,24581.27,16160.67,18.92828685258964,17.878740157480316,19.029378531073448,19.30183271562284,16.905881245292495,18.408823900411747]
["Brazil","Rock lobster and other sea crawfish, not frozen","Lobster","Exports",3,0,0,0,0,38,0,0,0,0,12.666666666666666,0,0,0,0,2.5333333333333332]
["Mexico","Rock lobster and other sea crawfish, not frozen","Lobster","Exports",220,366,579,698.25,1895.25,10323,15009,26664,29187.5,99415.35,46.922727272727272,41.008196721311478,46.051813471502591,41.800930898675261,52.455005935892366,45.647734860021792]
["Brazil","Saithe (=Pollock) fillets, frozen","Pollock","Exports",0,0,0,0.6,0.82,0,0,1,4.41,4.6900000000000004,0,0,0,7.3500000000000005,5.7195121951219523,2.6139024390243906]
["Brazil","Saithe (=Pollock), frozen","Pollock","Exports",0,0,0,5.27,0.02,0,0,0,28.9,0.26,0,0,0,5.4838709677419359,13,3.6967741935483871]
["Brazil","Salmon fillets, fresh or chilled","Salmon","Exports",0,0,0,0.48,0.47,0,0,1,8.15,7.48,0,0,0,16.979166666666668,15.914893617021278,6.5788120567375898]
["Mexico","Salmon fillets, fresh or chilled","Salmon","Exports",0,0,0,0.25,0.47,0,0,1,1.56,3.02,0,0,0,6.24,6.4255319148936172,2.5331063829787235]
["Brazil","Salmon fillets, frozen","Salmon","Exports",24,69,64,12.15,9.8699999999999992,92,450,378,93.54,100.22,3.8333333333333335,6.5217391304347823,5.90625,7.6987654320987655,10.154002026342452,6.8228179844418673]
["Mexico","Salmon fillets, frozen","Salmon","Exports",4,0,30,80.5,26.23,24,0,219,181.29,239.1,6,0,7.3,2.2520496894409936,9.1155165840640482,4.9335132547010092]
["Brazil","Salmon nei, not minced, prepared or preserved","Salmon","Exports",1,0,0,0,0.12,10,0,0,0.11,0.35,10,0,0,0,2.9166666666666665,2.583333333333333]
["Mexico","Salmon nei, not minced, prepared or preserved","Salmon","Exports",2,0,6,5.59,12.66,15,13,85,16.809999999999999,124.23,7.5,0,14.166666666666666,3.0071556350626119,9.8127962085308056,6.8973237020520175]
["Brazil","Salmonoids meat, fresh or chilled, nei","Salmon","Exports",0,0,0,0.01,0.24,0,0,0,0.04,0.25,0,0,0,4,1.0416666666666667,1.0083333333333333]
["Suriname","Salmonoids meat, fresh or chilled, nei","Salmon","Exports",0,0,17,1,0,0,0,135,4,0,0,0,7.9411764705882355,4,0,2.388235294117647]
["Brazil","Salmonoids, fresh or chilled, nei","Salmon","Exports",0,0,23,4.25,1.95,0,0,30,13.24,6.7,0,0,1.3043478260869565,3.1152941176470588,3.4358974358974361,1.5711078759262904]
["Mexico","Salmonoids, fresh or chilled, nei","Salmon","Exports",3,4,40,58.35,28.18,16,40,251,348.17,156.09,5.333333333333333,10,6.2750000000000004,5.9669237360754073,5.5390347764371901,6.6228583691691867]
["Brazil","Salmonoids, frozen","Salmon","Exports",0,0,123,282.16000000000003,38.43,0,0,170,405.17,145.72,0,0,1.3821138211382114,1.4359583215197051,3.7918293000260213,1.3219802885367877]
["Guyana","Salmonoids, frozen","Salmon","Exports",98,118,42,89.1,0,80,88,30,169.89,0,0.81632653061224492,0.74576271186440679,0.7142857142857143,1.9067340067340066,0,0.8366217926992745]
["Mexico","Salmonoids, frozen","Salmon","Exports",46,34,1,6.44,28.08,279,72,7,15.31,51.74,6.0652173913043477,2.1176470588235294,7,2.3773291925465836,1.8425925925925928,3.8805572470534102]
["Suriname","Salmonoids, frozen","Salmon","Exports",23,9,0,0,0,35,14,0,0,0,1.5217391304347827,1.5555555555555556,0,0,0,0.61545893719806766]
["Brazil","Salmons, smoked","Salmon","Exports",0,0,0,0.68,1.29,0,0,4,17.809999999999999,29.44,0,0,0,26.191176470588232,22.821705426356591,9.8025763793889631]
["Guyana","Salmons, smoked","Salmon","Exports",0,2,0,0,1,0,4,0,0,2.96,0,2,0,0,2.96,0.99199999999999999]
["Mexico","Salmons, smoked","Salmon","Exports",1,15,18,9.08,6.83,10,244,502,179.66,175.46,10,16.266666666666666,27.888888888888889,19.7863436123348,25.689604685212299,19.926300770620532]
["Brazil","Sardines, sardinellas, brisling or sprats, fresh or chilled","Herring, sardine, anchovy","Exports",0,0,0,2.98,0.81,0,0,0,13.42,1.1499999999999999,0,0,0,4.5033557046979862,1.419753086419753,1.1846217582235479]
["Mexico","Sardines, sardinellas, brisling or sprats, fresh or chilled","Herring, sardine, anchovy","Exports",0,18,60,265.02,669.07,0,189,36,177.71,299.17,0,10.5,0.6,0.67055316579880775,0.44714304930724735,2.4435392430212106]
["Brazil","Sardines, sardinellas, brisling or sprats, frozen","Herring, sardine, anchovy","Exports",6,247,167,1871.47,97.52,8,180,177,1742.93,136.22999999999999,1.3333333333333333,0.72874493927125505,1.0598802395209581,0.93131602430175209,1.3969442165709598,1.0900437505996519]
["Mexico","Sardines, sardinellas, brisling or sprats, frozen","Herring, sardine, anchovy","Exports",4790,28250,18144,28435.61,40756.980000000003,3364,12906,10199,13483.16,17639.009999999998,0.70229645093945725,0.45684955752212392,0.56211419753086422,0.474164612610737,0.43278501007680148,0.52564196573599675]
["Suriname","Sardines, sardinellas, brisling or sprats, frozen","Herring, sardine, anchovy","Exports",0,0,0,808.38,0,1,0,0,494.69,0,0,0,0,0.61195229966105047,0,0.12239045993221009]
["Brazil","Sardines, sardinellas, brisling or sprats, prep. or pres., not minced, nei","Herring, sardine, anchovy","Exports",0,0,0,0.05,0.08,0,0,0,0.36,0.45,0,0,0,7.1999999999999993,5.625,2.5649999999999999]
["Mexico","Sardines, sardinellas, brisling or sprats, prep. or pres., not minced, nei","Herring, sardine, anchovy","Exports",0,0,211,0,0,0,0,486,0,0,0,0,2.3033175355450237,0,0,0.46066350710900472]
["Suriname","Sardines, sardinellas, brisling or sprats, prep. or pres., not minced, nei","Herring, sardine, anchovy","Exports",28,0,0,3.75,4.24,30,0,0,11.23,5.1100000000000003,1.0714285714285714,0,0,2.9946666666666668,1.2051886792452831,1.0542567834681043]
["Brazil","Sardines, sardinellas, sprats minced, prepared or preserved","Herring, sardine, anchovy","Exports",0,0,1,1.89,2.13,0,0,3,9.0299999999999994,10.41,0,0,3,4.7777777777777777,4.887323943661972,2.5330203442879502]
["Mexico","Sardines, sardinellas, sprats minced, prepared or preserved","Herring, sardine, anchovy","Exports",18,235,20,0,1.93,91,417,66,0.01,5.8,5.0555555555555554,1.774468085106383,3.3,0,3.0051813471502591,2.6270409975624398]
["Brazil","Scallop meat, prepared or preserved","Scallop","Exports",0,0,0,0.83,1.02,0,0,1,5.0599999999999996,4.68,0,0,0,6.0963855421686741,4.5882352941176467,2.1369241672572641]
["Brazil","Scallops, including queen scallop, frozen","Scallop","Exports",0,0,0,1.84,2.34,0,0,1,11.96,13.39,0,0,0,6.5,5.7222222222222232,2.4444444444444446]
["Guyana","Scallops, including queen scallop, frozen","Scallop","Exports",0,0,0,9.77,0,0,0,0,10.48,0,0,0,0,1.0726714431934494,0,0.2145342886386899]
["Brazil","Scallops, live, fresh or chilled, nei","Scallop","Exports",0,0,0,0.83,0.96,0,0,2,8.81,7.44,0,0,0,10.614457831325302,7.7500000000000009,3.6728915662650605]
["Mexico","Scallops, live, fresh or chilled, nei","Scallop","Exports",12,42,1364,509.51,16.3,135,586,11128,3065.32,72.12,11.25,13.952380952380953,8.1583577712609969,6.0162116543345574,4.4245398773006137,8.7602980510554236]
["Mexico","Scallops, other than live, fresh or chilled","Scallop","Exports",10,8,9,553,4.6399999999999997,156,151,73,3262.06,67.89,15.6,18.875,8.1111111111111107,5.8988426763110304,14.631465517241381,12.623283860932705]
["Brazil","Sea-cucumber, frozen","Miscellaneous","Exports",0,0,0,0.08,0.15,0,0,0,0.46,0.71,0,0,0,5.75,4.7333333333333334,2.0966666666666667]
["Brazil","Sea-cucumber, live, fresh or chilled","Miscellaneous","Exports",0,0,0,7.0000000000000007E-2,0,0,0,0,0.05,0,0,0,0,0.7142857142857143,0,0.14285714285714285]
["Mexico","Sea-cucumber, live, fresh or chilled","Miscellaneous","Exports",5,4,16,2.5099999999999998,2.25,183,83,540,26.69,140.41999999999999,36.6,20.75,33.75,10.633466135458169,62.408888888888882,32.828471004869407]
["Brazil","Sea-cucumber, other than live, fresh or chilled","Miscellaneous","Exports",6,2,1,0,0,93,29,13,0,0,15.5,14.5,13,0,0,8.6]
["Mexico","Sea-cucumber, other than live, fresh or chilled","Miscellaneous","Exports",54,106,66,99.78,59.5,3141,3623,2895,1738.15,897.3,58.166666666666664,34.179245283018865,43.863636363636367,17.419823611946281,15.080672268907563,33.742008838835147]
["Mexico","Sea-cucumber, prepared or preserved","Miscellaneous","Exports",330,586,292,142.5,84.88,19203,28123,14549,5667.16,1838.4,58.190909090909088,47.991467576791806,49.825342465753423,39.769543859649119,21.65881244109331,43.487215086839349]
["Mexico","Sea-urchin, live, fresh or chilled","Miscellaneous","Exports",55,116,111,99.97,99.37,2260,5310,5827,6386.96,6547.05,41.090909090909093,45.775862068965516,52.495495495495497,63.888766629989,65.88557914863641,53.827322486799105]
["Mexico","Sea-urchin, other than live, fresh or chilled","Miscellaneous","Exports",6,6,17,5.0599999999999996,18.89,74,180,834,64.05,882.91,12.333333333333334,30,49.058823529411768,12.65810276679842,46.739544732662779,30.157960872441265]
["Suriname","Sea-urchin, other than live, fresh or chilled","Miscellaneous","Exports",1,0,0,0,0,2,0,0,0,0,2,0,0,0,0,0.4]
["Mexico","Seabass, fresh or chilled","Seabass","Exports",0,1,1,0.43,0.25,0,5,11,3.07,0.75,0,5,11,7.1395348837209296,3,5.2279069767441859]
["Brazil","Seabass, frozen","Seabass","Exports",0,0,0,4.63,14.43,0,0,4,22.64,74.739999999999995,0,0,0,4.8898488120950327,5.1794871794871788,2.0138671983164422]
["Mexico","Seabass, frozen","Seabass","Exports",2,0,0,0.05,1.43,10,0,0,0.32,14.19,5,0,0,6.3999999999999995,9.9230769230769234,4.264615384615384]
["Suriname","Seabass, frozen","Seabass","Exports",0,8,0,0,0,0,22,0,0,0,0,{"$f":"IFERROR(K451/F451,0)","v":2.75},{"$f":"IFERROR(L451/G451,0)","v":0},{"$f":"IFERROR(M451/H451,0)","v":0},{"$f":"IFERROR(N451/I451,0)","v":0},0.55000000000000004]
["Brazil","Seabreams nei, fresh or chilled","Miscellaneous","Exports",0,0,3,47.79,27.06,0,0,14,200.1,99.95,{"$f":"IFERROR(J452/E452,0)","v":0},0,4.666666666666667,4.1870684243565597,3.6936437546193646,{"$f":"AVERAGE(O452:S452)","v":2.5094757691285183}]
["Mexico","Seabreams nei, fresh or chilled","Miscellaneous","Exports",47,217,323,235.44,196.05,232,1626,2612,1723.22,965.57,4.9361702127659575,7.4930875576036868,8.0866873065015472,7.3191471287801564,4.925121142565672,6.552042669643404]
["Brazil","Seaweeds and other algae, fit for human consumption, nei","Miscellaneous","Exports",0,2,80,81.5,126.34,1,24,327,351.06,538,0,12,4.0875000000000004,4.3074846625766874,4.2583504828241256,4.930667029080162]
["Mexico","Seaweeds and other algae, fit for human consumption, nei","Miscellaneous","Exports",82,7,45,62.28,22.8,251,118,228,379.04,307.17,3.0609756097560976,16.857142857142858,5.0666666666666664,6.0860629415542711,13.472368421052632,8.9086432992345053]
["Brazil","Seaweeds and other algae, unfit for human consumption, nei","Miscellaneous","Exports",125,286,816,533.34,7884.84,312,288,254,234.68,1566.76,2.496,1.0069930069930071,0.31127450980392157,0.44001949975625304,0.19870536371061429,0.8905984760527591]
["Mexico","Seaweeds and other algae, unfit for human consumption, nei","Miscellaneous","Exports",396,352,623,650.17999999999995,578.26,656,512,932,931.6,938.01,1.6565656565656566,1.4545454545454546,1.4959871589085072,1.4328339844350797,1.6221249956766852,1.5324114500262767]
["Brazil","Shark fins, frozen","Shark, ray","Exports",0,4,0,0,0,0,35,0,0,0,0,8.75,0,0,0,1.75]
["Guyana","Shark fins, frozen","Shark, ray","Exports",0,0,0,0,1.5,0,0,0,0,31.65,0,0,0,0,21.099999999999998,4.22]
["Brazil","Shark fins, smoked, dried, whether or not salted, etc.","Shark, ray","Exports",24,27,33,22.48,22.88,793,1002,1294,829.85,846.58,33.041666666666664,37.111111111111114,39.212121212121211,36.915035587188612,37.000874125874127,36.656161740592346]
["Guyana","Shark fins, smoked, dried, whether or not salted, etc.","Shark, ray","Exports",0,0,0,0,2.27,0,0,0,0,47.96,0,0,0,0,21.127753303964759,4.2255506607929521]
["Mexico","Shark fins, smoked, dried, whether or not salted, etc.","Shark, ray","Exports",227,170,119,118.97,105.12,7314,7187,6423,5120.59,3891.22,32.220264317180614,42.276470588235291,53.974789915966383,43.041018744221233,37.016933028919325,41.70589531890456]
["Brazil","Sharks nei, fresh or chilled","Shark, ray","Exports",3,0,10,3.8,0.6,6,0,19,7.63,1.21,2,0,1.9,2.0078947368421054,2.0166666666666666,1.5849122807017544]
["Guyana","Sharks nei, fresh or chilled","Shark, ray","Exports",0,14,11,1,0,0,68,21,5.18,0,0,4.8571428571428568,1.9090909090909092,5.18,0,2.389246753246753]
["Suriname","Shrimps and prawns (Penaeus spp.), frozen","Shrimp, prawn","Exports",236,157,0,0,0,1442,2233,0,0,0,6.1101694915254239,14.222929936305732,0,0,0,4.0666198855662312]
["Brazil","Shrimps and prawns, dried, salted or in brine, smoked nei","Shrimp, prawn","Exports",0,0,0,0.88,3.28,0,0,3,9.64,33.44,0,0,0,10.954545454545455,10.195121951219512,4.2299334811529929]
["Guyana","Shrimps and prawns, dried, salted or in brine, smoked nei","Shrimp, prawn","Exports",0,0,0,60.74,30.72,0,0,0,240.8,224.46,0,0,0,3.9644385907145208,7.3066406250000009,2.2542158431429042]
["Suriname","Shrimps and prawns, dried, salted or in brine, smoked nei","Shrimp, prawn","Exports",0,13,0,0,0,0,140,0,0,0,0,10.76923076923077,0,0,0,2.1538461538461542]
["Guyana","Shrimps and prawns, frozen, nei","Shrimp, prawn","Exports",10785,10754,9247,4469.83,0,49534,53994,58435,23161.17,0,4.5928604543347245,5.020829458806026,6.3193468151833025,5.1816668642879034,0,4.2229407185223904]
["Suriname","Shrimps and prawns, frozen, nei","Shrimp, prawn","Exports",0,0,0,2933.91,2697.94,0,0,0,10405.780000000001,8629.8700000000008,0,0,0,3.5467277455682011,3.1986886291022043,1.3490832749340811]
["Brazil","Shrimps and prawns, live, fresh or chilled, nei","Shrimp, prawn","Exports",0,0,0,0.65,0.38,0,0,4,5.75,4.57,0,0,0,8.8461538461538467,12.026315789473685,4.1744939271255062]
["Guyana","Shrimps and prawns, live, fresh or chilled, nei","Shrimp, prawn","Exports",0,0,0,1.06,0.18,0,0,0,1.38,0.72,0,0,0,1.3018867924528301,4,1.060377358490566]
["Mexico","Shrimps and prawns, live, fresh or chilled, nei","Shrimp, prawn","Exports",0,0,0,0,7.0000000000000007E-2,0,0,0,0,0.03,0,0,0,0,0.42857142857142849,8.5714285714285701E-2]
["Mexico","Shrimps and prawns, not frozen, nei","Shrimp, prawn","Exports",40,18,50,62.86,61.2,701,482,3326,611.66999999999996,989.65,17.524999999999999,26.777777777777779,66.52,9.7306713331212205,16.170751633986928,27.344840148977188]
["Brazil","Shrimps and prawns, other than coldwater, even smoked, frozen","Shrimp, prawn","Exports",900,214,166,198.32,208.62,7179,2986,2813,3386.15,2272.38,7.9766666666666666,13.953271028037383,16.945783132530121,17.074173053650668,10.89243600805292,13.368465977787555]
["Guyana","Shrimps and prawns, other than coldwater, even smoked, frozen","Shrimp, prawn","Exports",0,0,0,1327.41,3272.42,0,0,0,6963.33,19107.04,0,0,0,5.2458019752751595,5.8388104216451433,2.2169224793840607]
["Mexico","Shrimps and prawns, other than coldwater, even smoked, frozen","Shrimp, prawn","Exports",27097,35884,32661,41524,32344.68,324492,441174,359353,414671.17,331535.18,11.975200206664944,12.294448779400289,11.002510639600747,9.9863011752239661,10.250068326537779,11.101705825485544]
["Suriname","Shrimps and prawns, other than coldwater, even smoked, frozen","Shrimp, prawn","Exports",3527,3717,4050,0,0,18584,19193,19963,0,0,5.2690671959172102,5.1635727737422652,4.9291358024691361,0,0,3.0723551544257228]
["Brazil","Shrimps and prawns, prep. or pres., in airtight containers","Shrimp, prawn","Exports",6,0,1,3.13,4.08,50,0,1,9.59,14.32,8.3333333333333339,0,1,3.0638977635782747,3.5098039215686274,3.1814070036960471]
["Guyana","Shrimps and prawns, prep. or pres., in airtight containers","Shrimp, prawn","Exports",0,0,0,7.0000000000000007E-2,0,0,0,0,0.05,0,0,0,0,0.7142857142857143,0,0.14285714285714285]
["Mexico","Shrimps and prawns, prep. or pres., in airtight containers","Shrimp, prawn","Exports",3,8,3,0.78,15.22,28,92,4,9.0500000000000007,137.91,9.3333333333333339,11.5,1.3333333333333333,11.602564102564102,9.061103810775295,8.5660669160012137]
["Mexico","Shrimps and prawns, prep. or pres., not in airtight containers","Shrimp, prawn","Exports",0,9,0,0,12.77,0,84,0,0,69.34,0,9.3333333333333339,0,0,5.4299138606108066,2.952649438788828]
["Suriname","Shrimps and prawns, prep. or pres., not in airtight containers","Shrimp, prawn","Exports",0,0,1,0,0,0,1,8,0,0,0,0,8,0,0,1.6]
["Mexico","Shrimps, prawns live, for breeding and other purposes","Shrimp, prawn","Exports",14,19,0,161.09,10.02,769,2248,0,4089.56,1193.81,54.928571428571431,118.31578947368421,0,25.386802408591471,119.14271457085829,63.554775576341079]
["Guyana","Shrimps, prawns, prepared or preserved, nei","Shrimp, prawn","Exports",12,95,46,21.25,0,29,160,81,191.9,0,2.4166666666666665,1.6842105263157894,1.7608695652173914,9.0305882352941182,0,2.9784669986987931]
["Brazil","Skipjack prepared or preserved, not minced, nei","Tuna, bonito, billfish","Exports",0,0,0,24.48,0,0,0,0,105.26,0,0,0,0,4.2998366013071898,0,0.85996732026143796]
["Suriname","Skipjack prepared or preserved, not minced, nei","Tuna, bonito, billfish","Exports",12,0,0,0,0,56,0,0,0,0,4.666666666666667,0,0,0,0,0.93333333333333335]
["Brazil","Skipjack tuna, fresh or chilled","Tuna, bonito, billfish","Exports",0,46,373,135.15,2.38,0,95,666,238.63,6.75,0,2.0652173913043477,1.7855227882037534,1.7656677765445801,2.8361344537815127,1.6905084819668388]
["Mexico","Skipjack tuna, frozen","Tuna, bonito, billfish","Exports",145,81,226,49.51,52.8,182,116,301,75.36,64.650000000000006,1.2551724137931035,1.4320987654320987,1.331858407079646,1.5221167440921026,1.2244318181818183,1.3531356297157537]
["Suriname","Skipjack tuna, frozen","Tuna, bonito, billfish","Exports",0,50,101,0,0,0,67,147,0,0,0,1.34,1.4554455445544554,0,0,0.55908910891089114]
["Brazil","Snapper, fresh or chilled","Snapper","Exports",0,30,18,34.94,12.35,2,193,135,230.29,65.989999999999995,0,6.4333333333333336,7.5,6.5910131654264452,5.3433198380566802,5.1735332673632914]
["Suriname","Snapper, fresh or chilled","Snapper","Exports",640,642,0,0,0,4592,3671,0,0,0,7.1749999999999998,5.7180685358255454,0,0,0,2.578613707165109]
["Brazil","Snappers, frozen","Snapper","Exports",3918,3437,4655,4494.97,4651.58,23008,21203,29370,28928.49,29181.02,5.8723838693210819,6.1690427698574339,6.3093447905477982,6.4357470683897775,6.2733565799147817,6.2119750156061748]
["Suriname","Snappers, frozen","Snapper","Exports",604,462,381,700,742,3490,2773,2891,4077,4950,5.7781456953642385,6.0021645021645025,7.5879265091863521,5.8242857142857138,6.671159029649596,6.3727362901300806]
["Brazil","Sockeye salmon (red salmon)(Oncorhynchus nerka), frozen","Salmon","Exports",0,0,1,5.52,10.19,0,0,15,69.510000000000005,92.92,0,0,15,12.592391304347828,9.1187438665358194,7.3422270341767302]
["Guyana","Sockeye salmon (red salmon)(Oncorhynchus nerka), frozen","Salmon","Exports",0,0,0,0.03,0,0,0,0,0.03,0,0,0,0,1,0,0.2]
["Mexico","Sockeye salmon (red salmon)(Oncorhynchus nerka), frozen","Salmon","Exports",0,0,0,0.2,0.01,1,0,0,0.21,0.05,0,0,0,1.0499999999999998,5,1.21]
["Mexico","Soles (Solea spp), frozen, nei","Sole","Exports",3,1,0,2.6,0,14,6,0,10.33,0,4.666666666666667,6,0,3.9730769230769232,0,2.9279487179487185]
["Brazil","Southern bluefin tuna (Thunnus maccoyii), live","Tuna, bonito, billfish","Exports",0,0,0,0.04,0,0,0,1,0.15,0,0,0,0,3.75,0,0.75]
["Brazil","Southern bluefin tuna(Thunnus maccoyii), fresh or chilled","Tuna, bonito, billfish","Exports",0,0,0,0.27,0.1,0,0,0,1.33,0.37,0,0,0,4.9259259259259256,3.6999999999999997,1.7251851851851849]
["Brazil","Southern bluefin tuna(Thunnus maccoyii), frozen","Tuna, bonito, billfish","Exports",0,0,1,3.47,5.05,0,0,2,16.399999999999999,17.13,0,0,2,4.7262247838616709,3.392079207920792,2.0236607983564925]
["Mexico","Squids, live,fresh or chilled, nei","Squid","Exports",8,0,0,0,0,12,0,0,0,0,1.5,0,0,0,0,0.3]
["Mexico","Squids, other than live, fresh or chilled","Squid","Exports",168,118,58,125.06,26.62,483,241,206,561.63,84.24,2.875,2.0423728813559321,3.5517241379310347,4.4908843754997596,3.164537941397445,3.2249038672368342]
["Mexico","Stromboid conchs (Strombus spp), frozen","Miscellaneous","Exports",0,0,0,0,0.1,0,0,0,0,0.6,0,0,0,0,5.9999999999999991,1.1999999999999997]
["Mexico","Swordfish fillets, fresh or chilled","Swordfish","Exports",0,0,0,0,0.64,0,0,0,0,0.64,0,0,0,0,1,0.2]
["Brazil","Swordfish fillets, frozen","Swordfish","Exports",85,74,0,0,0,834,757,0,0,0,9.8117647058823536,10.22972972972973,0,0,0,4.0082988871224163]
["Guyana","Swordfish fillets, frozen","Swordfish","Exports",0,1,2,0,0,0,15,3,0,0,0,15,1.5,0,0,3.3]
["Mexico","Swordfish fillets, frozen","Swordfish","Exports",0,0,5,2.6,4.3499999999999996,0,0,35,19.2,27.85,0,0,7,7.3846153846153841,6.4022988505747138,4.1573828470380194]
["Brazil","Swordfish meat, frozen","Swordfish","Exports",0,0,0,0.01,0.1,0,0,0,0.06,0.61,0,0,0,6,6.1,2.42]
["Mexico","Swordfish meat, frozen","Swordfish","Exports",2,0,0,0.2,0,15,0,4,0.18,0,7.5,0,0,0.89999999999999991,0,1.6800000000000002]
["Brazil","Swordfish, fresh or chilled","Swordfish","Exports",1001,1063,1411,1501.78,1309.99,6084,6361,8339,7970.38,6800.63,6.0779220779220777,5.9840075258701786,5.9099929128277813,5.3072886840948739,5.1913602393911402,5.6941142880212103]
["Guyana","Swordfish, fresh or chilled","Swordfish","Exports",0,44,0,0,0,0,485,0,0,0,0,11.022727272727273,0,0,0,2.2045454545454546]
["Mexico","Swordfish, fresh or chilled","Swordfish","Exports",312,411,488,538.79999999999995,606.15,1998,2437,2689,2895.41,2480.9299999999998,6.4038461538461542,5.9294403892944043,5.5102459016393439,5.3738121752041579,4.0929307927080751,5.4620550825384271]
["Suriname","Swordfish, fresh or chilled","Swordfish","Exports",0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0.2]
["Brazil","Swordfish, frozen","Swordfish","Exports",188,154,141,126.88,0.48,926,755,740,607.19000000000005,3.21,4.9255319148936172,{"$f":"IFERROR(K515/F515,0)","v":4.9025974025974026},{"$f":"IFERROR(L515/G515,0)","v":5.24822695035461},{"$f":"IFERROR(M515/H515,0)","v":4.785545397225726},{"$f":"IFERROR(N515/I515,0)","v":6.6875},5.309880333014271]
["Guyana","Swordfish, frozen","Swordfish","Exports",0,0,0,0,0.91,0,0,0,0,8,{"$f":"IFERROR(J516/E516,0)","v":0},0,0,0,8.7912087912087902,{"$f":"AVERAGE(O516:S516)","v":1.758241758241758}]
["Mexico","Swordfish, frozen","Swordfish","Exports",0,0,0,0,7.22,0,0,0,0,38.630000000000003,0,0,0,0,5.3504155124653741,1.0700831024930748]
["Brazil","Swordfish, meat, fresh or chilled","Swordfish","Exports",25,43,0,0,0,154,263,0,0,0,6.16,6.1162790697674421,0,0,0,2.4552558139534884]
["Mexico","Swordfish, meat, fresh or chilled","Swordfish","Exports",0,0,0,0.92,0,0,0,0,8.93,0,0,0,0,9.7065217391304337,0,1.9413043478260867]
["Brazil","Tilapia fillets, fresh or chilled","Tilapia","Exports",844,596,482,733.13,818.58,6371,4448,3414,4927.1499999999996,5259.91,7.548578199052133,7.4630872483221475,7.0829875518672196,6.7207043771227468,6.425651738376212,7.0482018229480916]
["Guyana","Tilapia fillets, fresh or chilled","Tilapia","Exports",0,0,0,0,0.4,0,0,0,0,2.88,0,0,0,0,7.1999999999999993,1.44]
["Mexico","Tilapia fillets, fresh or chilled","Tilapia","Exports",1500,2087,1050,1585.25,2635,11195,16027,7032,10179.69,18000.22,7.4633333333333329,7.6794441782462863,6.6971428571428575,6.4215044945592181,6.8312030360531315,7.0185255798669655]
["Suriname","Tilapia fillets, fresh or chilled","Tilapia","Exports",0,3,0,0,0,0,19,0,0,0,0,6.333333333333333,0,0,0,1.2666666666666666]
["Brazil","Tilapia fillets, frozen","Tilapia","Exports",42,11,133,152.49,64.069999999999993,262,51,658,422.98,288.62,6.2380952380952381,4.6363636363636367,4.9473684210526319,2.7738212341792905,4.5047604182924932,4.6200817895966582]
["Mexico","Tilapia fillets, frozen","Tilapia","Exports",1354,464,1527,2575.16,1947.3,8678,2612,10169,18971.86,14631.7,6.4091580502215661,5.6293103448275863,6.6594629993451209,7.3672548501840671,7.5138396754480565,6.715805184005279]
["Mexico","Tilapia, catfish, carp, eel, Nile perch and snakeheads, fillets, dried/salted/brine, not smoked","Miscellaneous","Exports",0,0,9,0,7.0000000000000007E-2,0,0,91,0,0.19,0,0,10.111111111111111,0,2.714285714285714,2.5650793650793648]
["Brazil","Tilapias, catfish, carp, eels, Nile perch and snakeheads meat, frozen","Miscellaneous","Exports",0,0,0,48.45,0.93,0,0,1,117.16,2.91,0,0,0,2.4181630546955621,3.129032258064516,1.1094390625520156]
["Mexico","Tilapias, catfish, carp, eels, Nile perch and snakeheads meat, frozen","Miscellaneous","Exports",4,0,0,0,0.19,10,0,0,0,4.24,2.5,0,0,0,22.315789473684212,4.9631578947368427]
["Suriname","Tilapias, catfish, carp, eels, Nile perch and snakeheads meat, frozen","Miscellaneous","Exports",0,6,0,0,0,0,37,0,0,0,0,6.166666666666667,0,0,0,1.2333333333333334]
["Mexico","Tilapias, catfish, carp, eels, Nile perch and snakeheads, including fillets, smoked","Miscellaneous","Exports",0,2,0,0,0.05,0,4,0,0,1.34,0,2,0,0,26.8,5.76]
["Suriname","Tilapias, catfish, carp, eels, Nile perch and snakeheads, including fillets, smoked","Miscellaneous","Exports",0,1,4,0.28000000000000003,0,6,7,14,2.65,0,0,7,3.5,9.4642857142857135,0,3.9928571428571429]
["Brazil","Tilapias, fresh or chilled","Tilapia","Exports",12,62,136,24.94,5.69,47,199,317,53.34,20.46,3.9166666666666665,3.2096774193548385,2.3308823529411766,2.1387329591018442,3.5957820738137083,3.038348294375647]
["Mexico","Tilapias, fresh or chilled","Tilapia","Exports",106,291,275,275.25,143.57,248,693,691,687,356.07,2.3396226415094339,2.3814432989690721,2.5127272727272727,2.4959128065395095,2.4801142299923384,2.4419640499475253]
["Brazil","Tilapias, frozen","Tilapia","Exports",0,0,23,86.19,634.99,0,0,45,166.52,1073.71,0,0,1.9565217391304348,1.9320106740921221,1.6909085182443819,1.1158881862933878]
["Guyana","Tilapias, frozen","Tilapia","Exports",0,0,0,0.1,1.94,0,0,0,0.27,11.94,0,0,0,2.7,6.1546391752577323,1.7709278350515465]
["Mexico","Tilapias, frozen","Tilapia","Exports",210,236,132,3.98,19.399999999999999,466,498,276,8.0500000000000007,50.87,2.2190476190476192,2.1101694915254239,2.0909090909090908,2.0226130653266332,2.6221649484536083,2.2129808430524749]
["Brazil","Toothfish (Dissostichus spp.), fillets, fresh or chilled","Toothfish","Exports",0,0,0,0.6,1.1100000000000001,0,0,0,3.34,5.15,0,0,0,5.5666666666666664,4.6396396396396398,2.0412612612612611]
["Guyana","Toothfish (Dissostichus spp.), fillets, fresh or chilled","Toothfish","Exports",0,0,3,0,0,0,0,6,0,0,0,0,2,0,0,0.4]
["Mexico","Toothfish (Dissostichus spp.), fillets, frozen","Toothfish","Exports",0,0,3,1.02,0,0,0,84,31.79,0,0,0,28,31.166666666666664,0,11.833333333333332]
["Brazil","Toothfish (Dissostichus spp.), frozen","Toothfish","Exports",0,1,9,33.97,4.72,0,1,11,101.23,8.7100000000000009,0,1,1.2222222222222223,2.9799823373564913,1.8453389830508478,1.4095087085259124]
["Mexico","Toothfish (Dissostichus spp.), frozen","Toothfish","Exports",50,0,0,0,0,63,0,0,0,0,1.26,0,0,0,0,0.252]
["Brazil","Toothfish (Dissostichus spp.), meat, fresh or chilled","Toothfish","Exports",0,0,0,0.14000000000000001,0.08,0,0,0,0.54,0.23,0,0,0,3.8571428571428572,2.875,1.3464285714285715]
["Brazil","Toothfish (Dissostichus spp.), meat, frozen","Toothfish","Exports",0,0,0,1.23,3.09,0,0,2,6.5,19.12,0,0,0,5.2845528455284549,6.1877022653721685,2.2944510221801244]
["Guyana","Toothfish (Dissostichus spp.), meat, frozen","Toothfish","Exports",2,0,0,0,0,5,0,0,0,0,2.5,0,0,0,0,0.5]
["Guyana","Trout fillets, fresh and chilled","Trout","Exports",0,0,0,3.21,1.18,0,0,0,3.86,4.3600000000000003,0,0,0,1.2024922118380061,3.6949152542372885,0.97948149321505906]
["Mexico","Trout fillets, fresh and chilled","Trout","Exports",0,0,0,0,1.06,0,0,0,0,3.45,0,0,0,0,3.2547169811320753,0.65094339622641506]
["Suriname","Trout fillets, fresh and chilled","Trout","Exports",205,217,6,11,0,1093,1193,18,33,0,5.331707317073171,5.4976958525345623,3,3,0,3.3658806339215466]
["Suriname","Trout fillets, frozen","Trout","Exports",2,92,0,0,0,7,283,0,0,0,3.5,3.0760869565217392,0,0,0,1.3152173913043479]
["Guyana","Trouts and chars live","Trout","Exports",2,0,0,0,0,15,1,0,0,0,7.5,0,0,0,0,1.5]
["Brazil","Trouts and chars, fresh or chilled","Trout","Exports",0,0,0,0.48,0.26,0,0,1,1.75,0.73,0,0,0,3.6458333333333335,2.8076923076923075,1.2907051282051281]
["Guyana","Trouts and chars, fresh or chilled","Trout","Exports",16,0,0,25.38,9.09,25,1,3,16.21,12.35,1.5625,0,0,0.63869188337273453,1.3586358635863587,0.71196554939181866]
["Mexico","Trouts and chars, fresh or chilled","Trout","Exports",16,7,3,1.04,0.5,93,39,17,4.82,1.48,5.8125,5.5714285714285712,5.666666666666667,4.634615384615385,2.96,4.9290421245421241]
["Suriname","Trouts and chars, fresh or chilled","Trout","Exports",0,34,0,0,0,0,104,0,0,0,0,3.0588235294117645,0,0,0,0.61176470588235288]
["Brazil","Trouts and chars, frozen","Trout","Exports",0,0,0,0.09,0.25,0,0,0,0.73,2.16,0,0,0,8.1111111111111107,8.64,3.3502222222222224]
["Guyana","Trouts and chars, frozen","Trout","Exports",21,4,0,355.85,1162,109,23,0,1222.8399999999999,4404.17,5.1904761904761907,5.75,0,3.436391738091892,3.7901635111876075,3.633406287951138]
["Mexico","Trouts and chars, frozen","Trout","Exports",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0.2]
["Suriname","Trouts and chars, frozen","Trout","Exports",0,2,0,0,0,0,7,0,0,0,0,3.5,0,0,0,0.7]
["Guyana","Trouts and chars, smoked","Trout","Exports",0,0,0,0,0.2,0,0,0,0,0.59,0,0,0,0,2.9499999999999997,0.59]
["Mexico","Trouts and chars, smoked","Trout","Exports",0,0,0,0,0.02,0,0,0,0,0.33,0,0,0,0,16.5,3.3]
["Brazil","Tuna loins and fillets, frozen","Tuna, bonito, billfish","Exports",0,0,0,172.1,27.54,0,0,3,512.28,77.09,0,0,0,2.9766414875072633,2.79920116194626,1.1551685298907046]
["Mexico","Tuna loins and fillets, frozen","Tuna, bonito, billfish","Exports",3080,3412,4338,2611.77,4375.29,19640,24891,36032,19361.43,30685.7,6.3766233766233764,7.2951348182883935,8.3061318579990786,7.4131451084896449,7.013409396862837,7.2808889116526672]
["Suriname","Tuna loins and fillets, frozen","Tuna, bonito, billfish","Exports",82,488,292,0,0,361,2444,1945,0,0,4.4024390243902438,5.0081967213114753,6.6609589041095889,0,0,3.2143189299622614]
["Mexico","Tuna loins, prepared or preserved","Tuna, bonito, billfish","Exports",1789,2582,3742,752.84,606.75,6298,10085,13187,4591.6000000000004,3699.61,3.5204024594745666,3.9058869093725792,3.5240513094601815,6.0990383082726742,6.0974206839719818,4.629359934110397]
["Suriname","Tuna meat, whether or not minced, frozen","Tuna, bonito, billfish","Exports",13,123,0,0,0,57,719,0,0,0,4.384615384615385,5.845528455284553,0,0,0,2.0460287679799878]
["Brazil","Tunas nei, frozen","Tuna, bonito, billfish","Exports",0,0,5,61.91,15.04,0,0,20,185.67,58.12,0,0,4,2.9990308512356645,3.8643617021276597,2.1726785106726649]
["Guyana","Tunas nei, frozen","Tuna, bonito, billfish","Exports",246,260,255,273.55,56.62,2413,2562,1894,1786.51,99.9,9.808943089430894,9.8538461538461544,7.4274509803921571,6.5308353134710284,1.7643942069939953,7.0770939488268469]
["Mexico","Tunas nei, frozen","Tuna, bonito, billfish","Exports",0,44,2,133.41999999999999,148.56,3,150,4,161.78,190.31,0,3.4090909090909092,2,1.2125618348073752,1.2810312331717824,1.5805367954140135]
["Suriname","Tunas nei, frozen","Tuna, bonito, billfish","Exports",180,19,0,0,1390.65,694,42,0,0,3253.75,3.8555555555555556,2.2105263157894739,0,0,2.3397332182792216,1.6811630179248502]
["Brazil","Tunas nei, minced, prepared or preserved","Tuna, bonito, billfish","Exports",461,889,1057,1496.29,1279.32,1416,2864,3720,5447.2,4376.32,3.0715835140997831,3.2215973003374576,3.5193945127719961,3.6404707643571768,3.4208173091955101,3.3747726801523847]
["Brazil","Tunas prepared or preserved, not minced, nei","Tuna, bonito, billfish","Exports",1511,1580,785,880.3,1436.06,6380,7681,3900,3764.59,5311.8,4.222369291859696,4.8613924050632908,4.968152866242038,4.2764852891059872,3.6988705207303321,4.4054540746002688]
["Guyana","Tunas prepared or preserved, not minced, nei","Tuna, bonito, billfish","Exports",0,0,0,4.5,0,0,0,0,37.83,0,0,0,0,8.4066666666666663,0,1.6813333333333333]
["Mexico","Tunas prepared or preserved, not minced, nei","Tuna, bonito, billfish","Exports",4419,7464,12246,10226.120000000001,19708.62,16770,29627,46482,40391.31,64403.96,3.7949762389680921,3.9693193997856375,3.7956883880450758,3.9498177216774293,3.2678066754546995,3.7555216847861872]
["Mexico","Tunas, bonitos, billfishes, nei, minced, prepared or preserved","Tuna, bonito, billfish","Exports",1442,1560,3833,3746.33,3994.61,6480,5460,12912,11478.43,16540.72,4.4937586685159499,3.5,3.3686407513696843,3.0639132164011182,4.1407596736602574,3.7134144619894016]
["Brazil","Tunas, fresh or chilled, nei","Tuna, bonito, billfish","Exports",447,134,134,47.96,18.920000000000002,3106,891,533,426.63,164.18,6.9485458612975393,6.6492537313432836,3.9776119402985075,8.8955379482902419,8.677589852008456,7.0297078666476072]
["Guyana","Tunas, fresh or chilled, nei","Tuna, bonito, billfish","Exports",0,0,10,0,0,0,0,44,0,0,0,0,4.4000000000000004,0,0,0.88000000000000012]
["Mexico","Tunas, fresh or chilled, nei","Tuna, bonito, billfish","Exports",1783,610,32,0.32,0,2169,843,97,1.32,0,1.2164890633763321,1.381967213114754,3.03125,4.125,0,1.9509412552982173]
["Brazil","Turbot, fresh or chilled","Miscellaneous","Exports",0,0,0,0.02,7.0000000000000007E-2,0,0,0,0.1,0.21,0,0,0,5,2.9999999999999996,1.6]
["Brazil","Weakfish, frozen","Miscellaneous","Exports",1762,2536,2369,2313.0700000000002,982.59,4276,8286,7713,7581.05,2459.94,2.4267877412031784,3.2673501577287065,3.2558041367665682,3.2774840363672522,2.5035263945287456,2.9461904933188898]
["Brazil","Yellowfin tuna, fresh or chilled","Tuna, bonito, billfish","Exports",294,396,391,465.58,220.75,2367,2822,3286,3858.48,1714.93,8.0510204081632661,{"$f":"IFERROR(K579/F579,0)","v":7.1262626262626263},{"$f":"IFERROR(L579/G579,0)","v":8.4040920716112524},{"$f":"IFERROR(M579/H579,0)","v":8.2874693930151651},{"$f":"IFERROR(N579/I579,0)","v":7.7686523216308041},7.9274993641366223]
["Mexico","Yellowfin tuna, fresh or chilled","Tuna, bonito, billfish","Exports",1095,1096,741,661.47,743.75,7696,7971,6110,5285.35,5166.5,{"$f":"IFERROR(J580/E580,0)","v":7.0283105022831052},7.2728102189781021,8.2456140350877192,7.9903094622583035,6.9465546218487395,{"$f":"AVERAGE(O580:S580)","v":7.4967197680911939}]
["Suriname","Yellowfin tuna, fresh or chilled","Tuna, bonito, billfish","Exports",1145,1438,937,960,820,6889,6964,5756,5900,4935,6.0165938864628821,4.8428372739916554,6.1430096051227325,6.145833333333333,6.0182926829268295,5.8333133563674862]
["Brazil","Yellowfin tuna, frozen, nei","Tuna, bonito, billfish","Exports",487,1249,1878,2384.35,2244,1060,3073,4862,5371.83,4451.74,2.1765913757700206,2.4603682946357086,2.5889243876464323,2.2529536351626231,1.9838413547237075,2.2925358095876982]
["Guyana","Yellowfin tuna, frozen, nei","Tuna, bonito, billfish","Exports",0,0,0,82.67,138.52000000000001,0,0,0,433.5,704.76,0,0,0,5.2437401717672669,5.0877851573779953,2.0663050658290523]
["Mexico","Yellowfin tuna, frozen, nei","Tuna, bonito, billfish","Exports",7936,6481,18094,18339.11,14010.98,20730,19620,58530,51673.58,36916.94,2.612147177419355,3.0273106002160159,3.2347739582181938,2.81767108654673,2.6348578043791373,2.8653521253558862]
["Suriname","Yellowfin tuna, frozen, nei","Tuna, bonito, billfish","Exports",160,356,1011,711,372,643,1132,3226,1944,911,4.0187499999999998,3.1797752808988764,3.1909000989119685,2.7341772151898733,2.4489247311827955,3.1145054652367028]

{"sheet":"Exchange rates","index":36,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"US DollarUS Dollar","US Dollar","US Dollar",1,"USD",null,null,"Mexican Peso"]
[null,"US DollarMexican Peso","US Dollar","Mexican Peso",17.063126,"MXN",null,null,"Brazilian Real"]
[null,"US DollarBrazilian Real","US Dollar","Brazilian Real",4.8415033000000003,"BRL",null,null,"Surinamese Dollar"]
[null,"US DollarSurinamese Dollar","US Dollar","Surinamese Dollar",37.648105000000001,"SRD",null,null,"Guyanese Dollar"]
[null,"US DollarGuyanese Dollar","US Dollar","Guyanese Dollar",211.06775999999999,"GYD",null,null,"US Dollar"]
[null,"Mexican PesoUS Dollar","Mexican Peso","US Dollar",{"$f":"1/E2","v":5.8605908436707314E-2}]
[null,"Mexican PesoMexican Peso","Mexican Peso","Mexico Peso",{"$f":"1","v":1}]
[null,"Mexican PesoBrazilian Real","Mexican Peso","Brazilian Real",{"$f":"E3/E$2","v":0.28374069909581634}]
[null,"Mexican PesoSurinamese Dollar","Mexican Peso","Surinamese Dollar",{"$f":"E4/E$2","v":2.206401394445543}]
[null,"Mexican PesoGuyanese Dollar","Mexican Peso","Guyanese Dollar",{"$f":"E5/E$2","v":12.369817816500914}]
[null,"Brazilian RealUS Dollar","Brazilian Real","US Dollar",{"$f":"E1/E$3","v":0.20654741679097893}]
[null,"Brazilian RealMexican Peso","Brazilian Real","Mexican Peso",{"$f":"E2/E$3","v":3.5243445976789896}]
[null,"Brazilian RealBrazilian Real","Brazilian Real","Brazilian Real",{"$f":"E3/E$3","v":1}]
[null,"Brazilian RealSurinamese Dollar","Brazilian Real","Surinamese Dollar",{"$f":"E4/E$3","v":7.7761188348255388}]
[null,"Brazilian RealGuyanese Dollar","Brazilian Real","Guyanese Dollar",{"$f":"E5/E$3","v":43.595500595858311}]
[null,"Surinamese DollarUS Dollar","Surinamese Dollar","US Dollar",{"$f":"E1/E$4","v":2.6561761873539185E-2}]
[null,"Surinamese DollarMexican Peso","Surinamese Dollar","Mexican Peso",{"$f":"E2/E$4","v":0.45322668963019519}]
[null,"Surinamese DollarBrazilian Real","Surinamese Dollar","Brazilian Real",{"$f":"E3/E$4","v":0.12859885776455415}]
[null,"Surinamese DollarSurinamese Dollar","Surinamese Dollar","Surinamese Dollar",{"$f":"E4/E$4","v":1}]
[null,"Surinamese DollarGuyanese Dollar","Surinamese Dollar","Guyanese Dollar",{"$f":"E5/E$4","v":5.606331580301319}]
[null,"Guyanese DollarUS Dollar","Guyanese Dollar","US Dollar",{"$f":"E1/E$5","v":4.737815003106112E-3}]
[null,"Guyanese DollarMexican Peso","Guyanese Dollar","Mexican Peso",{"$f":"E2/E$5","v":8.0841934362689979E-2}]
[null,"Guyanese DollarBrazilian Real","Guyanese Dollar","Brazilian Real",{"$f":"E3/E$5","v":2.2938146972327753E-2}]
[null,"Guyanese DollarSurinamese Dollar","Guyanese Dollar","Surinamese Dollar",{"$f":"E4/E$5","v":0.17836975670751423}]
[null,"Guyanese DollarGuyanese Dollar","Guyanese Dollar","Guyanese Dollar",{"$f":"E5/E$5","v":1}]

{"sheet":"Water price","index":37,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost of living > Prices at markets > Water > 1.5 litre bottle"]
[null,"https://www.nationmaster.com/country-info/stats/Cost-of-living/Prices-at-markets/Water/1.5-litre-bottle"]
[]
[null,"Country","Price ($USD) / 1.5 L","Year","$2023 / gallon",null,"CPI","https://fred.stlouisfed.org/series/CPIAUCSL#0"]
[null,"Mexico",0.93,2014,{"$f":"C6/1.5*$D$11*($H$8/$H$6)","v":0.20849522507701293},null,2014,236.715]
[null,"Brazil",0.93,2014,{"$f":"C7/1.5*$D$11*($H$8/$H$6)","v":0.20849522507701293},null,2022,292.613]
[null,"Guyana",2.25,2014,{"$f":"C8/1.5*$D$11*($H$8/$H$6)","v":0.50442393163793453},null,"Q1 2023",{"$f":"AVERAGE(H9:H11)","v":301.33066666666667}]
[null,"Suriname",1.46,2014,{"$f":"C9/1.5*$D$11*($H$8/$H$6)","v":0.32731508452950414},null,"2023-01-01",300.536]
[null,null,null,null,null,null,"2023-02-01",301.64800000000002]
[null,null,"1 litre =",0.26417205235814845,"gallons",null,"2023-03-01",301.80799999999999]

{"sheet":"Water consumption","index":38,"n_rows":41,"n_cols":67,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Country","Freshwater withdrawal (2016-2020 average)","Unit","Freshwater withdrawal (2016-2020 average)",null,"Population (2016-2020 average)","Freshwater withdrawal per capita"]
[null,"Brazil",{"$f":"AVERAGE(O14:O18)","v":66.623999999999995},"10^9 m3",{"$f":"C3*10^9*$D$9","v":17600198816309.25},"gallons",{"$f":"AVERAGE(BJ38:BN38)","v":210102062.40000001},{"$f":"E3/G3","v":83769.757494342659},"gallons/person"]
[null,"Guyana",{"$f":"AVERAGE(O19:O23)","v":1.4447000000000001},"10^9 m3",{"$f":"C4*10^9*$D$9","v":381649364041.81641},"gallons",{"$f":"AVERAGE(BJ39:BN39)","v":780761.59999999998},{"$f":"E4/G4","v":488816.77075539628},"gallons/person"]
[null,"Mexico",{"$f":"AVERAGE(O24:O28)","v":88.431200000000018},"10^9 m3",{"$f":"C5*10^9*$D$9","v":23361051596493.859},"gallons",{"$f":"AVERAGE(BJ40:BN40)","v":123891190.59999999},{"$f":"E5/G5","v":188561.03879022581},"gallons/person"]
[null,"Suriname",{"$f":"AVERAGE(O29:O33)","v":0.6159},"10^9 m3",{"$f":"C6*10^9*$D$9","v":162703567047.38336},"gallons",{"$f":"AVERAGE(BJ41:BN41)","v":594018.6},{"$f":"E6/G6","v":273903.15227062482},"gallons/person"]
[]
[]
[null,null,"1 m3 =",264.17205235814799,"gallons"]
[]
[]
[null,"UN FAO AQUASTAT https://tableau.apps.fao.org/views/AQUASTATDashboard/country_dashboard?%3Aembed=y&%3AisGuestRedirectFromVizportal=y"]
[null,"area_en","Variables_eng","Country","M49","Variables_eng","Variable","Units","Year","Measure Names","Symbol","Symbol Description","Symbol","Units","Value"]
[null,"Brazil","Total freshwater withdrawal","Brazil",76,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2020,"No Measure Value","E","Estimate either calculated as sum or identify (yield) from official values or from an AQUASTAT estimation","E","10^9 m3/year",67.19]
[null,"Brazil","Total freshwater withdrawal","Brazil",76,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2019,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",67.44]
[null,"Brazil","Total freshwater withdrawal","Brazil",76,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2018,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",66.5]
[null,"Brazil","Total freshwater withdrawal","Brazil",76,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2017,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",65.680000000000007]
[null,"Brazil","Total freshwater withdrawal","Brazil",76,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2016,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",66.31]
[null,"Guyana","Total freshwater withdrawal","Guyana",328,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2020,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",1.4447000000000001]
[null,"Guyana","Total freshwater withdrawal","Guyana",328,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2019,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",1.4447000000000001]
[null,"Guyana","Total freshwater withdrawal","Guyana",328,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2018,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",1.4447000000000001]
[null,"Guyana","Total freshwater withdrawal","Guyana",328,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2017,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",1.4447000000000001]
[null,"Guyana","Total freshwater withdrawal","Guyana",328,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2016,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",1.4447000000000001]
[null,"Mexico","Total freshwater withdrawal","Mexico",484,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2020,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",89.548000000000002]
[null,"Mexico","Total freshwater withdrawal","Mexico",484,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2019,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",89.350999999999999]
[null,"Mexico","Total freshwater withdrawal","Mexico",484,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2018,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",88.84]
[null,"Mexico","Total freshwater withdrawal","Mexico",484,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2017,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",87.84]
[null,"Mexico","Total freshwater withdrawal","Mexico",484,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2016,"No Measure Value",null,"Official value, data come from one national source (FAO questionnaire on water and agriculture, report, publication, official website, etc.)",null,"10^9 m3/year",86.576999999999998]
[null,"Suriname","Total freshwater withdrawal","Suriname",740,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2020,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",0.6159]
[null,"Suriname","Total freshwater withdrawal","Suriname",740,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2019,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",0.6159]
[null,"Suriname","Total freshwater withdrawal","Suriname",740,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2018,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",0.6159]
[null,"Suriname","Total freshwater withdrawal","Suriname",740,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2017,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",0.6159]
[null,"Suriname","Total freshwater withdrawal","Suriname",740,"Total freshwater withdrawal","Total freshwater withdrawal (10^9 m3/year)","10^9 m3/year",2016,"No Measure Value","I","Imputed (carry forward, vertical imputation, linear interpolation)","I","10^9 m3/year",0.6159]
[]
[]
[null,"WorldBank https://data.worldbank.org/indicator/SP.POP.TOTL"]
[null,"Country Name","Country Code","Indicator Name","Indicator Code",1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,"Brazil","BRA","Population, total","SP.POP.TOTL",73092515,75330008,77599218,79915555,82262794,84623747,86979283,89323288,91659246,94000381,96369875,98766288,101194394,103666904,106167372,108700515,111286504,113939886,116664382,119447303,122288383,125168060,128065095,130977370,133888775,136783180,139643355,142466264,145253973,148003411,150706446,153336445,155900790,158440875,160980472,163515328,166037122,168546707,171039804,173486281,175873720,178211881,180476685,182629278,184722043,186797334,188820682,190779453,192672317,194517549,196353492,198185302,199977707,201721767,203459650,205188205,206859578,208504960,210166592,211782878,213196304,214326223]
[null,"Guyana","GUY","Population, total","SP.POP.TOTL",571990,588597,604833,620703,635957,650207,663241,675064,685887,695919,705261,713904,721994,729865,737701,745590,753553,761378,768609,774482,778176,779686,779639,778372,776007,772671,768508,763706,758450,752897,747116,744096,744998,747189,749546,751689,753571,755211,756697,758014,759051,759809,760323,760562,760424,759709,758367,756521,754150,751258,747932,744230,743966,747420,751115,755031,759087,763252,785514,798753,797202,804567]
[null,"Mexico","MEX","Population, total","SP.POP.TOTL",36268055,37439317,38683283,39982118,41333878,42737991,44180437,45656963,47170337,48714394,50289306,51897675,53543436,55228203,56945880,58691882,60452543,62262505,64123997,65972912,67705186,69233769,70656783,72080310,73489654,74872006,76224365,77553504,78892015,80233749,81720428,83351595,84993164,86648447,88314424,89969572,91586555,93183094,94767284,96334810,97873442,99394288,100917081,102429341,103945813,105442402,106886790,108302973,109684489,111049428,112532401,114150481,115755909,117290686,118755887,120149897,121519221,122839258,124013861,125085311,125998302,126705138]
[null,"Suriname","SUR","Population, total","SP.POP.TOTL",268396,277969,288291,299332,310288,321069,332142,343620,355468,367618,379918,392026,397529,396331,394519,392137,389231,385810,381885,377362,375112,375859,377288,379409,382617,387171,392372,396867,402139,408360,412756,415981,419521,422375,426548,434490,443834,452887,461749,470458,478998,487394,495666,503780,510572,516220,522023,527946,533938,539987,546080,552146,558111,563947,569682,575475,581453,587559,593715,600301,607065,612985]

{"sheet":"Fish spawning","index":39,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,1,3,10],[4,1,4,10],[9,4,9,5],[9,6,9,7],[14,4,14,5],[14,6,14,7]]}
[]
[null,"Comparison of the development of coral and fish communities on rock-aggregated artificial reefs in Eilat, Red Sea https://academic.oup.com/icesjms/article/59/suppl/S122/617902?login=false"]
[null,"https://drive.google.com/file/d/1IQNJK001Zp02ToMAGOCVDSdLAaIOaVXs/view"]
[null,"One reef was arranged as a randomly aggregated pile of relatively small rocks (RA reef), while the other comprised an orderly aggregated construction of relatively large rocks with large interstitial spaces (OA reef)."]
[null,"The number of fish species and individuals per transect (30 m3) on the natural reef was significantly lower (p < 0.01) than on the OA reef (26 +- 3 species and 154 +- 59 individuals versus 35 +- 2 and 357 +- 79 individuals, respectively). For corals, both number species and individuals per transect were significantly higher (p < 0.001) on the natural reef than on the OA reef (18 +- 4 species, 58 +- 14 individuals versus 8 +- 4, 17 +- 8 individuals, respectively)."]
[]
[null,"Transect size (m^3)",30]
[]
[null,"Fish species",null,null,"Fish species",null,null,null,null,"Individuals / species / m^3"]
[null,"Randomly aggregated (RA)","Orderly aggregated (OA)",null,"RA",null,"OA",null,null,null,"RA","OA"]
[null,"26 +- 3 species","35 +- 2 species",null,{"$f":"LEFT(B11,2)/$C$7","v":0.8666666666666667},"species / m3",{"$f":"LEFT(C11,2)/$C$7","v":1.1666666666666667},"species / m3",null,"Fish",{"$f":"(LEFT(B12,3)/LEFT(B11,2))/$C$7","v":0.19743589743589746},{"$f":"(LEFT(C12,3)/LEFT(C11,2))/$C$7","v":0.33999999999999997}]
[null,"154 +- 59 individuals","357 +- 79 individuals",null,{"$f":"LEFT(B12,3)/$C$7","v":5.1333333333333337},"individuals / m3",{"$f":"LEFT(C12,3)/$C$7","v":11.9},"individuals / m3",null,"Coral",{"$f":"(LEFT(B17,3)/LEFT(B16,2))/$C$7","v":0.10740740740740741},{"$f":"(LEFT(C17,3)/LEFT(C16,2))/$C$7","v":7.0833333333333331E-2}]
[]
[null,"Coral species",null,null,"Coral species"]
[null,"RA","OA",null,"RA",null,"OA"]
[null,"18 +- 4 species","8 +- 4 species",null,{"$f":"LEFT(B16,2)/$C$7","v":0.6},"species / m3",{"$f":"LEFT(C16,2)/$C$7","v":0.26666666666666666},"species / m3"]
[null,"58 +- 14 individuals","17 +- 8 individuals",null,{"$f":"LEFT(B17,2)/$C$7","v":1.9333333333333333},"individuals / m3",{"$f":"LEFT(C17,2)/$C$7","v":0.56666666666666665},"individuals / m3"]
[]
[]
[null,"Aburto-Oropeza et al. 10.1073/pnas.0711232105\n"]
[null,"Supporting Information corrected 9/22/2008"]
[null,"Table S1 "]
[null,"State ","Regions","dumac areas included ",null,"Mangrove hectares","Landing (ton)","ton/ha"]
[null,"Baja california Sur ","Magdalena ","Bahía Magdalena",null,21848,2508,{"$f":"G24/F24","v":0.11479311607469792}]
[null,null,"La Paz","La Paz",null,578,709,{"$f":"G25/F25","v":1.226643598615917}]
[null,null,"Loreto","Loreto",null,80,229,2.8624999999999998]
[null,null,"Santa Rosalia ","Santa Rosalía",null,719,1301,1.8094575799721835]
[null,"Sonora","Kino Tastiota","Puerto Libertad",null,920,3683,4.0032608695652172]
[null,null,"Guásimas\u0002Yavaros","Bahía Guásimas\u0002Estero Luna",null,10344,7470,0.72215777262180969]
[null,"Sinaloa  Bahíia Agiabampo","Agiabampo\u0002","Topolobampo","Los Mochis",24554,8055,0.32805245581168035]
[null,null,"Santa María","Guasave","Guasave",39699,12666,0.31905085770422431]
[null,null,"Pabellones Ensenada ","Pabellones","Navolato",18206,3309,0.18175326815335605]
[null,null,"Mazatla´n"," San Ignacio","Mazatla´n",1896.26,1643,0.86644236549840215]
[null,"Baluarte a Teacapa´n  ","El Rosario",null,"Escuinapa",19135,4646,0.24280114972563366]
[null,"Marismas Nacionales  ","Marismas Nacionales",null,"Tecuala",69969,11625,0.16614500707456159]
[null,"Peñita de Jaltembla*","-",null," Peñita de Jaltembla",162,428,2.6419753086419755]
[]
[null,null,null,null,null,null,null,"Min",{"$f":"MIN(H24:H36)","v":0.11479311607469792},null,{"$f":"(M38-I38)/(I40-I38)","v":0.35120607287296163},{"$f":"6-K38","v":5.6487939271270386},{"$f":"(I38+4*I39+I40)/6","v":1.4804466052712506},{"$f":"IF(General!$D$21=\"Off\",I39,IF(OR(I38=I40,AND(I38=I39,I39=I40)),I39,_xlfn.BETA.INV(RAND(),K38,L38,I38,I40)))","v":1.1911564114968969}]
[null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(H24:H36)","v":1.1911564114968969}]
[null,null,null,null,null,null,null,"Max",{"$f":"MAX(H24:H36)","v":4.0032608695652172}]
[null,null,null,null,null,null,null,"Expected",{"$f":"N38","v":1.1911564114968969}]

{"sheet":"SCC","index":40,"n_rows":71,"n_cols":35,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["Source: ","https://www.whitehouse.gov/wp-content/uploads/2021/02/TechnicalSupportDocument_SocialCostofCarbonMethaneNitrousOxide.pdf"]
[]
["Data from Paper"]
["CO2","2020 Dollars",null,"2020 Dollars",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[2020,51,null,"CO2",{"$f":"B5","v":51},{"$f":"E5+(($B$6-$B$5)/5)","v":52},{"$f":"F5+(($B$6-$B$5)/5)","v":53},{"$f":"G5+(($B$6-$B$5)/5)","v":54},{"$f":"H5+(($B$6-$B$5)/5)","v":55},{"$f":"B6","v":56},{"$f":"J5+(($B$7-$B$6)/5)","v":57.2},{"$f":"K5+(($B$7-$B$6)/5)","v":58.400000000000006},{"$f":"L5+(($B$7-$B$6)/5)","v":59.600000000000009},{"$f":"M5+(($B$7-$B$6)/5)","v":60.800000000000011},62,{"$f":"O5+(($B$8-$B$7)/5)","v":63},{"$f":"P5+(($B$8-$B$7)/5)","v":64},{"$f":"Q5+(($B$8-$B$7)/5)","v":65},{"$f":"R5+(($B$8-$B$7)/5)","v":66},67,{"$f":"T5+(($B$9-$B$8)/5)","v":68.2},{"$f":"U5+(($B$9-$B$8)/5)","v":69.400000000000006},{"$f":"V5+(($B$9-$B$8)/5)","v":70.600000000000009},{"$f":"W5+(($B$9-$B$8)/5)","v":71.800000000000011},73,{"$f":"Y5+(($B$10-$B$9)/5)","v":74.2},{"$f":"Z5+(($B$10-$B$9)/5)","v":75.400000000000006},{"$f":"AA5+(($B$10-$B$9)/5)","v":76.600000000000009},{"$f":"AB5+(($B$10-$B$9)/5)","v":77.800000000000011},79,{"$f":"AD5+(($B$11-$B$10)/5)","v":80.2},{"$f":"AE5+(($B$11-$B$10)/5)","v":81.400000000000006},{"$f":"AF5+(($B$11-$B$10)/5)","v":82.600000000000009},{"$f":"AG5+(($B$11-$B$10)/5)","v":83.800000000000011},85]
[2025,56,null,"CH4",{"$f":"B14","v":1500},{"$f":"E6+(($B$15-$B$14)/5)","v":1540},{"$f":"F6+(($B$15-$B$14)/5)","v":1580},{"$f":"G6+(($B$15-$B$14)/5)","v":1620},{"$f":"H6+(($B$15-$B$14)/5)","v":1660},1700,{"$f":"J6+(($B$16-$B$15)/5)","v":1760},{"$f":"K6+(($B$16-$B$15)/5)","v":1820},{"$f":"L6+(($B$16-$B$15)/5)","v":1880},{"$f":"M6+(($B$16-$B$15)/5)","v":1940},2000,{"$f":"O6+(($B$17-$B$16)/5)","v":2040},{"$f":"P6+(($B$17-$B$16)/5)","v":2080},{"$f":"Q6+(($B$17-$B$16)/5)","v":2120},{"$f":"R6+(($B$17-$B$16)/5)","v":2160},2200,{"$f":"T6+(($B$18-$B$17)/5)","v":2260},{"$f":"U6+(($B$18-$B$17)/5)","v":2320},{"$f":"V6+(($B$18-$B$17)/5)","v":2380},{"$f":"W6+(($B$18-$B$17)/5)","v":2440},2500,{"$f":"Y6+(($B$19-$B$18)/5)","v":2560},{"$f":"Z6+(($B$19-$B$18)/5)","v":2620},{"$f":"AA6+(($B$19-$B$18)/5)","v":2680},{"$f":"AB6+(($B$19-$B$18)/5)","v":2740},2800,{"$f":"AD6+(($B$20-$B$19)/5)","v":2860},{"$f":"AE6+(($B$20-$B$19)/5)","v":2920},{"$f":"AF6+(($B$20-$B$19)/5)","v":2980},{"$f":"AG6+(($B$20-$B$19)/5)","v":3040},3100]
[2030,62,null,"N2O",{"$f":"B23","v":18000},{"$f":"E7+(($B$24-$B$23)/5)","v":18600},{"$f":"F7+(($B$24-$B$23)/5)","v":19200},{"$f":"G7+(($B$24-$B$23)/5)","v":19800},{"$f":"H7+(($B$24-$B$23)/5)","v":20400},21000,{"$f":"J7+(($B$25-$B$24)/5)","v":21400},{"$f":"K7+(($B$25-$B$24)/5)","v":21800},{"$f":"L7+(($B$25-$B$24)/5)","v":22200},{"$f":"M7+(($B$25-$B$24)/5)","v":22600},23000,{"$f":"O7+(($B$26-$B$25)/5)","v":23400},{"$f":"P7+(($B$26-$B$25)/5)","v":23800},{"$f":"Q7+(($B$26-$B$25)/5)","v":24200},{"$f":"R7+(($B$26-$B$25)/5)","v":24600},25000,{"$f":"T7+(($B$27-$B$26)/5)","v":25600},{"$f":"U7+(($B$27-$B$26)/5)","v":26200},{"$f":"V7+(($B$27-$B$26)/5)","v":26800},{"$f":"W7+(($B$27-$B$26)/5)","v":27400},28000,{"$f":"Y7+(($B$28-$B$27)/5)","v":28400},{"$f":"Z7+(($B$28-$B$27)/5)","v":28800},{"$f":"AA7+(($B$28-$B$27)/5)","v":29200},{"$f":"AB7+(($B$28-$B$27)/5)","v":29600},30000,{"$f":"AD7+(($B$29-$B$28)/5)","v":30600},{"$f":"AE7+(($B$29-$B$28)/5)","v":31200},{"$f":"AF7+(($B$29-$B$28)/5)","v":31800},{"$f":"AG7+(($B$29-$B$28)/5)","v":32400},33000]
[2035,67]
[2040,73,null,"2022 Dollars",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[2045,79,null,"CO2",null,null,{"$f":"G5*($A$32^2)","v":56.088487988637965},57.146761346914154,58.205034705190343,59.263308063466532,60.53323609339796,61.803164123329388,63.073092153260816,64.343020183192252,65.612948213123659,66.671221571399855,67.729494929676036,68.787768287952218,69.846041646228414,70.904315004504596,72.174243034436032,73.444171064367453,74.714099094298888,75.984027124230309,77.25395515416173,78.523883184093151,79.793811214024586,81.063739243956022,82.333667273887443,83.603595303818864,84.873523333750285,86.14345136368172,87.413379393613141,88.683307423544576,89.953235453475983]
[2050,85,null,"CH4",null,null,{"$f":"G6*($A$32^2)","v":1672.0719060763772},1714.4028404074247,1756.7337747384722,1799.0647090695197,1862.561110566091,1926.0575120626622,1989.5539135592335,2053.0503150558047,2116.546716552376,2158.8776508834235,2201.208585214471,2243.5395195455185,2285.8704538765664,2328.2013882076139,2391.6977897041852,2455.1941912007564,2518.6905926973277,2582.186994193899,2645.6833956904702,2709.1797971870415,2772.6761986836127,2836.172600180184,2899.6690016767552,2963.1654031733265,3026.6618046698977,3090.158206166469,3153.6546076630402,3217.1510091596119,3280.6474106561832]
[null,null,null,"N2O",null,null,{"$f":"G7*($A$32^2)","v":20318.848478902812},20953.812493868525,21588.776508834235,22223.740523799948,22647.049867110425,23070.359210420898,23493.668553731375,23916.977897041852,24340.287240352325,24763.596583662802,25186.905926973275,25610.215270283752,26033.524613594225,26456.833956904702,27091.797971870415,27726.761986836129,28361.726001801839,28996.690016767552,29631.654031733266,30054.963375043742,30478.272718354216,30901.582061664692,31324.891404975166,31748.200748285642,32383.164763251356,33018.128778217069,33653.092793182783,34288.056808148496,34923.02082311421]
["CH4"]
[2020,1500,null,"CACs",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[2025,1700,null,"NOx",null,null,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95,10918.95]
[2030,2000,null,"SO2",null,null,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38,26284.38]
[2035,2200,null,"VOCs",null,null,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37,2421.37]
[2040,2500,null,"PM2.5",null,null,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23,255582.23]
[2045,2800]
[2050,3100]
[]
["N2O"]
[2020,18000]
[2025,21000]
[2030,23000]
[2035,25000]
[2040,28000]
[2045,30000]
[2050,33000]
[]
["CPI Growth Factor (5 year average)"]
[1.0287241410000001]
[]
[]
[]
["Transposed:"]
["2022 Dollars",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["CO2",null,null,56.088487988637965,57.146761346914154,58.205034705190343,59.263308063466532,60.53323609339796,61.803164123329388,63.073092153260816,64.343020183192252,65.612948213123659,66.671221571399855,67.729494929676036,68.787768287952218,69.846041646228414,70.904315004504596,72.174243034436032,73.444171064367453,74.714099094298888,75.984027124230309,77.25395515416173,78.523883184093151,79.793811214024586,81.063739243956022,82.333667273887443,83.603595303818864,84.873523333750285,86.14345136368172,87.413379393613141,88.683307423544576,89.953235453475983]
[]
["2022 Dollars","CO2"]
[2020]
[2021]
[2022,56.088487988637965]
[2023,57.146761346914154]
[2024,58.205034705190343]
[2025,59.263308063466532]
[2026,60.53323609339796]
[2027,61.803164123329388]
[2028,63.073092153260816]
[2029,64.343020183192252]
[2030,65.612948213123659]
[2031,66.671221571399855]
[2032,67.729494929676036]
[2033,68.787768287952218]
[2034,69.846041646228414]
[2035,70.904315004504596]
[2036,72.174243034436032]
[2037,73.444171064367453]
[2038,74.714099094298888]
[2039,75.984027124230309]
[2040,77.25395515416173]
[2041,78.523883184093151]
[2042,79.793811214024586]
[2043,81.063739243956022]
[2044,82.333667273887443]
[2045,83.603595303818864]
[2046,84.873523333750285]
[2047,86.14345136368172]
[2048,87.413379393613141]
[2049,88.683307423544576]
[2050,89.953235453475983]

{"sheet":"Mangrove seq","index":41,"n_rows":185,"n_cols":16,"rows_kept":185,"cut":false,"hidden":false,"merged":[[11,1,11,4],[69,1,69,4]]}
["Using Walcker et al. (2018) rates of above and below ground biomass and soil carbon sequestration rates based on:"]
["23.56 x Age^-0.52 Mg C ha-1 year-1"]
["13.20 x Age0^-.64 Mg C ha-1 year-1"]
["3.00 +/- 1.80 Mg C ha-1 year-1"]
[]
[null,"mean","standard error",null,"constant",null,null,"units","min","expected","max","Dist. Paramter 1","Dist. Paramter 2","Dist. Paramter 3","Expected","Source"]
["Above ground mai",23.56,7.71,null,-0.52,null,"Carbon Stock Cap","t/ha",332,937,2205,2.2920448480000002,3.7079551519999998,1047.5,937,"https://www.researchgate.net/publication/274116107_Carbon_sequestration_in_mangrove_forests"]
["below ground mai",13.2,3.37,null,-0.64]
["soil mai",3,1.8]
[]
["Annual sequestration rates"]
[null,"above ground"]
["year","min","expected","max","Dist. Paramter 1","Dist. Paramter 2","Dist. Paramter 3","Expected"]
[0]
[1,{"$f":"($B$7-2*$C$7)*($A15^$E$7)","v":8.1399999999999988},{"$f":"($B$7)*($A15^$E$7)","v":23.56},{"$f":"($B$7+2*$C$7)*($A15^$E$7)","v":38.979999999999997},{"$f":"(G15-B15)/(D15-B15)","v":0.50000000000000011},{"$f":"6-E15","v":5.5},{"$f":"(B15+(C15*4)+D15)/6","v":23.56},{"$f":"IF(General!$D$21=\"Off\",C15,IF(OR(B15=0,D15=0,(AND(B15=D15,C15=B15))),C15,_xlfn.BETA.INV(RAND(),E15,F15,B15,D15)))","v":23.56}]
[2,{"$f":"($B$7-2*$C$7)*($A16^$E$7)","v":5.6766067220461487},{"$f":"($B$7)*($A16^$E$7)","v":16.430080389607774},{"$f":"($B$7+2*$C$7)*($A16^$E$7)","v":27.183554057169399},{"$f":"(G16-B16)/(D16-B16)","v":0.5},{"$f":"6-E16","v":5.5},{"$f":"(B16+(C16*4)+D16)/6","v":16.430080389607774},{"$f":"IF(General!$D$21=\"Off\",C16,IF(OR(B16=0,D16=0,(AND(B16=D16,C16=B16))),C16,_xlfn.BETA.INV(RAND(),E16,F16,B16,D16)))","v":16.430080389607774}]
[3,4.5974959193099698,13.306757230828367,22.01601854234676,0.50000000000000011,5.5,13.306757230828367,{"$f":"IF(General!$D$21=\"Off\",C17,IF(OR(B17=0,D17=0,(AND(B17=D17,C17=B17))),C17,_xlfn.BETA.INV(RAND(),E17,F17,B17,D17)))","v":13.306757230828367}]
[4,3.9587056359680015,11.457875280516722,18.957044925065443,0.5,5.5,11.457875280516722,{"$f":"IF(General!$D$21=\"Off\",C18,IF(OR(B18=0,D18=0,(AND(B18=D18,C18=B18))),C18,_xlfn.BETA.INV(RAND(),E18,F18,B18,D18)))","v":11.457875280516722}]
[5,3.525007153235066,10.202600556537858,16.88019395984065,0.5,5.5,10.202600556537858,{"$f":"IF(General!$D$21=\"Off\",C19,IF(OR(B19=0,D19=0,(AND(B19=D19,C19=B19))),C19,_xlfn.BETA.INV(RAND(),E19,F19,B19,D19)))","v":10.202600556537858}]
[6,3.2061641572647077,9.2797576836801632,15.353351210095617,0.50000000000000011,5.5,9.2797576836801632,{"$f":"IF(General!$D$21=\"Off\",C20,IF(OR(B20=0,D20=0,(AND(B20=D20,C20=B20))),C20,_xlfn.BETA.INV(RAND(),E20,F20,B20,D20)))","v":9.2797576836801632}]
[7,2.9591939069234505,8.5649396126678745,14.170685318412298,0.5,5.5,8.5649396126678745,{"$f":"IF(General!$D$21=\"Off\",C21,IF(OR(B21=0,D21=0,(AND(B21=D21,C21=B21))),C21,_xlfn.BETA.INV(RAND(),E21,F21,B21,D21)))","v":8.5649396126678745}]
[8,2.7606898063560119,7.990399488666788,13.220109170977564,0.50000000000000011,5.5,7.990399488666788,{"$f":"IF(General!$D$21=\"Off\",C22,IF(OR(B22=0,D22=0,(AND(B22=D22,C22=B22))),C22,_xlfn.BETA.INV(RAND(),E22,F22,B22,D22)))","v":7.990399488666788}]
[9,2.5966792049228293,7.5156955857471575,12.434711966571486,0.49999999999999989,5.5,7.5156955857471575,{"$f":"IF(General!$D$21=\"Off\",C23,IF(OR(B23=0,D23=0,(AND(B23=D23,C23=B23))),C23,_xlfn.BETA.INV(RAND(),E23,F23,B23,D23)))","v":7.5156955857471575}]
[10,2.4582407004072402,7.1150062532671479,11.771771806127056,0.49999999999999989,5.5,7.1150062532671479,{"$f":"IF(General!$D$21=\"Off\",C24,IF(OR(B24=0,D24=0,(AND(B24=D24,C24=B24))),C24,_xlfn.BETA.INV(RAND(),E24,F24,B24,D24)))","v":7.1150062532671479}]
[11,2.3393769615263809,6.7709731220591571,11.202569282591933,0.50000000000000011,5.5,6.7709731220591571,{"$f":"IF(General!$D$21=\"Off\",C25,IF(OR(B25=0,D25=0,(AND(B25=D25,C25=B25))),C25,_xlfn.BETA.INV(RAND(),E25,F25,B25,D25)))","v":6.7709731220591571}]
[12,2.2358885758123184,6.4714416272897086,10.706994678767098,0.49999999999999989,5.5,6.4714416272897077,{"$f":"IF(General!$D$21=\"Off\",C26,IF(OR(B26=0,D26=0,(AND(B26=D26,C26=B26))),C26,_xlfn.BETA.INV(RAND(),E26,F26,B26,D26)))","v":6.4714416272897086}]
[13,2.1447360991986151,6.2076145573856731,10.270493015572731,0.5,5.5,6.2076145573856722,{"$f":"IF(General!$D$21=\"Off\",C27,IF(OR(B27=0,D27=0,(AND(B27=D27,C27=B27))),C27,_xlfn.BETA.INV(RAND(),E27,F27,B27,D27)))","v":6.2076145573856731}]
[14,2.0636584795920969,5.9729476387211067,9.8822367978501156,0.50000000000000011,5.5,5.9729476387211067,{"$f":"IF(General!$D$21=\"Off\",C28,IF(OR(B28=0,D28=0,(AND(B28=D28,C28=B28))),C28,_xlfn.BETA.INV(RAND(),E28,F28,B28,D28)))","v":5.9729476387211067}]
[15,1.9909343983460288,5.7624587745740099,9.5339831508019905,0.50000000000000011,5.5,5.7624587745740099,{"$f":"IF(General!$D$21=\"Off\",C29,IF(OR(B29=0,D29=0,(AND(B29=D29,C29=B29))),C29,_xlfn.BETA.INV(RAND(),E29,F29,B29,D29)))","v":5.7624587745740099}]
[16,1.9252273110865872,5.572279539213759,9.2193317673409307,0.5,5.5,5.572279539213759,{"$f":"IF(General!$D$21=\"Off\",C30,IF(OR(B30=0,D30=0,(AND(B30=D30,C30=B30))),C30,_xlfn.BETA.INV(RAND(),E30,F30,B30,D30)))","v":5.572279539213759}]
[17,1.8654815828043785,5.3993545566180785,8.933227530431779,0.49999999999999994,5.5,5.3993545566180785,{"$f":"IF(General!$D$21=\"Off\",C31,IF(OR(B31=0,D31=0,(AND(B31=D31,C31=B31))),C31,_xlfn.BETA.INV(RAND(),E31,F31,B31,D31)))","v":5.3993545566180785}]
[18,1.8108509373049615,5.2412344082192748,8.6716178791335885,0.49999999999999994,5.5,5.2412344082192748,{"$f":"IF(General!$D$21=\"Off\",C32,IF(OR(B32=0,D32=0,(AND(B32=D32,C32=B32))),C32,_xlfn.BETA.INV(RAND(),E32,F32,B32,D32)))","v":5.2412344082192748}]
[19,1.760647978417891,5.0959295296714391,8.4312110809249869,0.49999999999999989,5.5,5.0959295296714382,{"$f":"IF(General!$D$21=\"Off\",C33,IF(OR(B33=0,D33=0,(AND(B33=D33,C33=B33))),C33,_xlfn.BETA.INV(RAND(),E33,F33,B33,D33)))","v":5.0959295296714391}]
[20,1.7143078236288918,4.9618049538939433,8.2093020841589937,0.50000000000000011,5.5,4.9618049538939433,{"$f":"IF(General!$D$21=\"Off\",C34,IF(OR(B34=0,D34=0,(AND(B34=D34,C34=B34))),C34,_xlfn.BETA.INV(RAND(),E34,F34,B34,D34)))","v":4.9618049538939433}]
[21,1.6713614141925663,4.83750306122566,8.0036447082587525,0.50000000000000011,5.5,4.83750306122566,{"$f":"IF(General!$D$21=\"Off\",C35,IF(OR(B35=0,D35=0,(AND(B35=D35,C35=B35))),C35,_xlfn.BETA.INV(RAND(),E35,F35,B35,D35)))","v":4.83750306122566}]
[22,1.6314156001474882,4.7218859385104208,7.8123562768733539,0.49999999999999994,5.5,4.7218859385104208,{"$f":"IF(General!$D$21=\"Off\",C36,IF(OR(B36=0,D36=0,(AND(B36=D36,C36=B36))),C36,_xlfn.BETA.INV(RAND(),E36,F36,B36,D36)))","v":4.7218859385104208}]
[23,1.5941380581153866,4.6139917259457635,7.6338453937761388,0.50000000000000011,5.5,4.6139917259457635,{"$f":"IF(General!$D$21=\"Off\",C37,IF(OR(B37=0,D37=0,(AND(B37=D37,C37=B37))),C37,_xlfn.BETA.INV(RAND(),E37,F37,B37,D37)))","v":4.6139917259457635}]
[24,1.5592457148897294,4.5130011109093404,7.4667565069289505,0.50000000000000011,5.5,4.5130011109093404,{"$f":"IF(General!$D$21=\"Off\",C38,IF(OR(B38=0,D38=0,(AND(B38=D38,C38=B38))),C38,_xlfn.BETA.INV(RAND(),E38,F38,B38,D38)))","v":4.5130011109093404}]
[25,1.526495753115281,4.418211295257497,7.3099268373997122,0.50000000000000011,5.5,4.418211295257497,{"$f":"IF(General!$D$21=\"Off\",C39,IF(OR(B39=0,D39=0,(AND(B39=D39,C39=B39))),C39,_xlfn.BETA.INV(RAND(),E39,F39,B39,D39)))","v":4.418211295257497}]
[26,1.4956785451751717,4.3290155435291213,7.1623525418830711,0.5,5.5,4.3290155435291213,{"$f":"IF(General!$D$21=\"Off\",C40,IF(OR(B40=0,D40=0,(AND(B40=D40,C40=B40))),C40,_xlfn.BETA.INV(RAND(),E40,F40,B40,D40)))","v":4.3290155435291213}]
[27,1.4666120452567284,4.2448869516275831,7.0231618579984376,0.5,5.5,4.2448869516275831,{"$f":"IF(General!$D$21=\"Off\",C41,IF(OR(B41=0,D41=0,(AND(B41=D41,C41=B41))),C41,_xlfn.BETA.INV(RAND(),E41,F41,B41,D41)))","v":4.2448869516275831}]
[28,1.4391372969606919,4.1653654442744354,6.8915935915881787,0.5,5.5,4.1653654442744354,{"$f":"IF(General!$D$21=\"Off\",C42,IF(OR(B42=0,D42=0,(AND(B42=D42,C42=B42))),C42,_xlfn.BETA.INV(RAND(),E42,F42,B42,D42)))","v":4.1653654442744354}]
[29,1.4131148034516006,4.0900472689581955,6.7669797344647904,0.5,5.5,4.0900472689581955,{"$f":"IF(General!$D$21=\"Off\",C43,IF(OR(B43=0,D43=0,(AND(B43=D43,C43=B43))),C43,_xlfn.BETA.INV(RAND(),E43,F43,B43,D43)))","v":4.0900472689581955}]
[30,1.3884215711061394,4.0185764392212091,6.6487313073362797,0.49999999999999989,5.5,4.0185764392212091,{"$f":"IF(General!$D$21=\"Off\",C44,IF(OR(B44=0,D44=0,(AND(B44=D44,C44=B44))),C44,_xlfn.BETA.INV(RAND(),E44,F44,B44,D44)))","v":4.0185764392212091}]
[31,1.3649486838513858,3.9506377139482378,6.5363267440450894,0.5,5.5,3.9506377139482374,{"$f":"IF(General!$D$21=\"Off\",C45,IF(OR(B45=0,D45=0,(AND(B45=D45,C45=B45))),C45,_xlfn.BETA.INV(RAND(),E45,F45,B45,D45)))","v":3.9506377139482378}]
[32,1.34259929921142,3.8859507972261738,6.4293022952409276,0.5,5.5,3.8859507972261738,{"$f":"IF(General!$D$21=\"Off\",C46,IF(OR(B46=0,D46=0,(AND(B46=D46,C46=B46))),C46,_xlfn.BETA.INV(RAND(),E46,F46,B46,D46)))","v":3.8859507972261738}]
[33,1.321286982106302,3.8242655157769629,6.3272440494476232,0.49999999999999989,5.5,3.8242655157769625,{"$f":"IF(General!$D$21=\"Off\",C47,IF(OR(B47=0,D47=0,(AND(B47=D47,C47=B47))),C47,_xlfn.BETA.INV(RAND(),E47,F47,B47,D47)))","v":3.8242655157769629}]
[34,1.3009343111548681,3.7653577851116333,6.2297812590683979,0.50000000000000011,5.5,3.7653577851116338,{"$f":"IF(General!$D$21=\"Off\",C48,IF(OR(B48=0,D48=0,(AND(B48=D48,C48=B48))),C48,_xlfn.BETA.INV(RAND(),E48,F48,B48,D48)))","v":3.7653577851116333}]
[35,1.2814717063531678,3.7090262164226826,6.1365807264921974,0.5,5.5,3.7090262164226826,{"$f":"IF(General!$D$21=\"Off\",C49,IF(OR(B49=0,D49=0,(AND(B49=D49,C49=B49))),C49,_xlfn.BETA.INV(RAND(),E49,F49,B49,D49)))","v":3.7090262164226826}]
[36,1.2628364377553953,3.655089247360825,6.0473420569662544,0.50000000000000011,5.5,3.655089247360825,{"$f":"IF(General!$D$21=\"Off\",C50,IF(OR(B50=0,D50=0,(AND(B50=D50,C50=B50))),C50,_xlfn.BETA.INV(RAND(),E50,F50,B50,D50)))","v":3.655089247360825}]
[37,1.2449717830456248,3.6033827037536765,5.9617936244617278,0.5,5.5,3.6033827037536761,{"$f":"IF(General!$D$21=\"Off\",C51,IF(OR(B51=0,D51=0,(AND(B51=D51,C51=B51))),C51,_xlfn.BETA.INV(RAND(),E51,F51,B51,D51)))","v":3.6033827037536765}]
[38,1.2278263082854992,3.5537577178386197,5.8796891273917398,0.50000000000000011,5.5,3.5537577178386197,{"$f":"IF(General!$D$21=\"Off\",C52,IF(OR(B52=0,D52=0,(AND(B52=D52,C52=B52))),C52,_xlfn.BETA.INV(RAND(),E52,F52,B52,D52)))","v":3.5537577178386197}]
[39,1.2113532511133192,3.5060789430257744,5.8008046349382294,0.50000000000000022,5.5,3.5060789430257748,{"$f":"IF(General!$D$21=\"Off\",C53,IF(OR(B53=0,D53=0,(AND(B53=D53,C53=B53))),C53,_xlfn.BETA.INV(RAND(),E53,F53,B53,D53)))","v":3.5060789430257744}]
[40,1.1955099895906727,3.4602230165548216,5.7249360435189702,0.5,5.5,3.4602230165548211,{"$f":"IF(General!$D$21=\"Off\",C54,IF(OR(B54=0,D54=0,(AND(B54=D54,C54=B54))),C54,_xlfn.BETA.INV(RAND(),E54,F54,B54,D54)))","v":3.4602230165548216}]
[41,1.1802575829936415,3.4160772303845448,5.6518968777754477,0.50000000000000011,5.5,3.4160772303845448,{"$f":"IF(General!$D$21=\"Off\",C55,IF(OR(B55=0,D55=0,(AND(B55=D55,C55=B55))),C55,_xlfn.BETA.INV(RAND(),E55,F55,B55,D55)))","v":3.4160772303845448}]
[42,1.1655603733137694,3.3735383777975931,5.5815163822814169,0.50000000000000011,5.5,3.3735383777975936,{"$f":"IF(General!$D$21=\"Off\",C56,IF(OR(B56=0,D56=0,(AND(B56=D56,C56=B56))),C56,_xlfn.BETA.INV(RAND(),E56,F56,B56,D56)))","v":3.3735383777975931}]
[43,1.1513856382101602,3.3325117489227734,5.5136378596353861,0.49999999999999989,5.5,3.3325117489227729,{"$f":"IF(General!$D$21=\"Off\",C57,IF(OR(B57=0,D57=0,(AND(B57=D57,C57=B57))),C57,_xlfn.BETA.INV(RAND(),E57,F57,B57,D57)))","v":3.3325117489227734}]
[44,1.1377032877454776,3.292910252983225,5.4481172182209727,0.49999999999999989,5.5,3.292910252983225,{"$f":"IF(General!$D$21=\"Off\",C58,IF(OR(B58=0,D58=0,(AND(B58=D58,C58=B58))),C58,_xlfn.BETA.INV(RAND(),E58,F58,B58,D58)))","v":3.292910252983225}]
[45,1.1244855985269928,3.2546536488078566,5.3848216990887199,0.50000000000000011,5.5,3.2546536488078566,{"$f":"IF(General!$D$21=\"Off\",C59,IF(OR(B59=0,D59=0,(AND(B59=D59,C59=B59))),C59,_xlfn.BETA.INV(RAND(),E59,F59,B59,D59)))","v":3.2546536488078566}]
[46,1.1117069799222852,3.2176678681780149,5.3236287564337443,0.50000000000000011,5.5,3.2176678681780149,{"$f":"IF(General!$D$21=\"Off\",C60,IF(OR(B60=0,D60=0,(AND(B60=D60,C60=B60))),C60,_xlfn.BETA.INV(RAND(),E60,F60,B60,D60)))","v":3.2176678681780149}]
[47,1.0993437678765963,3.1818844190629743,5.2644250702493522,0.5,5.5,3.1818844190629743,{"$f":"IF(General!$D$21=\"Off\",C61,IF(OR(B61=0,D61=0,(AND(B61=D61,C61=B61))),C61,_xlfn.BETA.INV(RAND(),E61,F61,B61,D61)))","v":3.1818844190629743}]
[48,1.0873740425632303,3.1472398578365732,5.2071056731099166,0.49999999999999978,5.5,3.1472398578365728,{"$f":"IF(General!$D$21=\"Off\",C62,IF(OR(B62=0,D62=0,(AND(B62=D62,C62=B62))),C62,_xlfn.BETA.INV(RAND(),E62,F62,B62,D62)))","v":3.1472398578365732}]
[49,1.0757774666797142,3.1136753212498856,5.1515731758200571,0.49999999999999989,5.5,3.1136753212498856,{"$f":"IF(General!$D$21=\"Off\",C63,IF(OR(B63=0,D63=0,(AND(B63=D63,C63=B63))),C63,_xlfn.BETA.INV(RAND(),E63,F63,B63,D63)))","v":3.1136753212498856}]
[50,1.0645351416841651,3.0811361103291071,5.097737078974049,0.5,5.5,3.0811361103291071,{"$f":"IF(General!$D$21=\"Off\",C64,IF(OR(B64=0,D64=0,(AND(B64=D64,C64=B64))),C64,_xlfn.BETA.INV(RAND(),E64,F64,B64,D64)))","v":3.0811361103291071}]
[51,1.0536294796672034,3.0495713195281713,5.0455131593891389,0.50000000000000011,5.5,3.0495713195281713,{"$f":"IF(General!$D$21=\"Off\",C65,IF(OR(B65=0,D65=0,(AND(B65=D65,C65=B65))),C65,_xlfn.BETA.INV(RAND(),E65,F65,B65,D65)))","v":3.0495713195281713}]
[52,1.0430440888896297,3.0189335054348501,4.9948229219800702,0.50000000000000011,5.5,3.0189335054348501,{"$f":"IF(General!$D$21=\"Off\",C66,IF(OR(B66=0,D66=0,(AND(B66=D66,C66=B66))),C66,_xlfn.BETA.INV(RAND(),E66,F66,B66,D66)))","v":3.0189335054348501}]
[53,1.0327636712968742,2.989178390141813,4.9455931089867518,0.5,5.5,2.989178390141813,{"$f":"IF(General!$D$21=\"Off\",C67,IF(OR(B67=0,D67=0,(AND(B67=D67,C67=B67))),C67,_xlfn.BETA.INV(RAND(),E67,F67,B67,D67)))","v":2.989178390141813}]
[54,1.0227739305575181,2.9602645950780255,4.897755259598533,0.49999999999999989,5.5,2.9602645950780251,{"$f":"IF(General!$D$21=\"Off\",C68,IF(OR(B68=0,D68=0,(AND(B68=D68,C68=B68))),C68,_xlfn.BETA.INV(RAND(),E68,F68,B68,D68)))","v":2.9602645950780255}]
[]
[null,"below ground"]
["year","min","expected","max","Dist. Paramter 1","Dist. Paramter 2","Dist. Paramter 3","Expected"]
[0]
[1,{"$f":"($B$8-2*$C$8)*($A73^$E$8)","v":6.4599999999999991},{"$f":"($B$8)*($A73^$E$8)","v":13.2},{"$f":"($B$8+2*$C$8)*($A73^$E$8)","v":19.939999999999998},{"$f":"(G73-B73)/(D73-B73)","v":0.49999999999999994},{"$f":"6-E73","v":5.5},{"$f":"(B73+(C73*4)+D73)/6","v":13.199999999999998},{"$f":"IF(General!$D$21=\"Off\",C73,IF(OR(B73=0,D73=0,(AND(B73=D73,C73=B73))),C73,_xlfn.BETA.INV(RAND(),E73,F73,B73,D73)))","v":13.2}]
[2,{"$f":"($B$8-2*$C$8)*($A74^$E$8)","v":4.1454656491281794},{"$f":"($B$8)*($A74^$E$8)","v":8.4706109239151655},{"$f":"($B$8+2*$C$8)*($A74^$E$8)","v":12.795756198702152},{"$f":"(G74-B74)/(D74-B74)","v":0.49999999999999989},{"$f":"6-E74","v":5.5},{"$f":"(B74+(C74*4)+D74)/6","v":8.4706109239151655},{"$f":"IF(General!$D$21=\"Off\",C74,IF(OR(B74=0,D74=0,(AND(B74=D74,C74=B74))),C74,_xlfn.BETA.INV(RAND(),E74,F74,B74,D74)))","v":8.4706109239151655}]
[3,3.1979739000617395,6.5345596719527812,9.8711454438438206,0.50000000000000022,5.5,6.5345596719527812,{"$f":"IF(General!$D$21=\"Off\",C75,IF(OR(B75=0,D75=0,(AND(B75=D75,C75=B75))),C75,_xlfn.BETA.INV(RAND(),E75,F75,B75,D75)))","v":6.5345596719527812}]
[4,2.6601989857742607,5.4357007139659821,8.2112024421577026,0.50000000000000011,5.5,5.4357007139659821,{"$f":"IF(General!$D$21=\"Off\",C76,IF(OR(B76=0,D76=0,(AND(B76=D76,C76=B76))),C76,_xlfn.BETA.INV(RAND(),E76,F76,B76,D76)))","v":5.4357007139659821}]
[5,2.3061721077908164,4.7123021397583251,7.118432171725833,0.49999999999999989,5.5,4.7123021397583242,{"$f":"IF(General!$D$21=\"Off\",C77,IF(OR(B77=0,D77=0,(AND(B77=D77,C77=B77))),C77,_xlfn.BETA.INV(RAND(),E77,F77,B77,D77)))","v":4.7123021397583251}]
[6,2.0521812615347401,4.1933115560771776,6.3344418506196156,0.49999999999999989,5.5,4.1933115560771776,{"$f":"IF(General!$D$21=\"Off\",C78,IF(OR(B78=0,D78=0,(AND(B78=D78,C78=B78))),C78,_xlfn.BETA.INV(RAND(),E78,F78,B78,D78)))","v":4.1933115560771776}]
[7,1.8593869235542155,3.7993664691819888,5.7393460148097617,0.50000000000000011,5.5,3.7993664691819888,{"$f":"IF(General!$D$21=\"Off\",C79,IF(OR(B79=0,D79=0,(AND(B79=D79,C79=B79))),C79,_xlfn.BETA.INV(RAND(),E79,F79,B79,D79)))","v":3.7993664691819888}]
[8,1.7070841355066293,3.4881595338525555,5.269234932198481,0.49999999999999994,5.5,3.4881595338525551,{"$f":"IF(General!$D$21=\"Off\",C80,IF(OR(B80=0,D80=0,(AND(B80=D80,C80=B80))),C80,_xlfn.BETA.INV(RAND(),E80,F80,B80,D80)))","v":3.4881595338525555}]
[9,1.5831326726743182,3.2348840989630037,4.8866355252516884,0.50000000000000011,5.5,3.2348840989630037,{"$f":"IF(General!$D$21=\"Off\",C81,IF(OR(B81=0,D81=0,(AND(B81=D81,C81=B81))),C81,_xlfn.BETA.INV(RAND(),E81,F81,B81,D81)))","v":3.2348840989630037}]
[10,1.4799005036879811,3.0239453016534603,4.5679900996189389,0.50000000000000011,5.5,3.0239453016534603,{"$f":"IF(General!$D$21=\"Off\",C82,IF(OR(B82=0,D82=0,(AND(B82=D82,C82=B82))),C82,_xlfn.BETA.INV(RAND(),E82,F82,B82,D82)))","v":3.0239453016534603}]
[11,1.3923268539256168,2.8450022402195265,4.297677626513436,0.50000000000000011,5.5,2.8450022402195265,{"$f":"IF(General!$D$21=\"Off\",C83,IF(OR(B83=0,D83=0,(AND(B83=D83,C83=B83))),C83,_xlfn.BETA.INV(RAND(),E83,F83,B83,D83)))","v":2.8450022402195265}]
[12,1.3169112887734979,2.6909023238096248,4.064893358845751,0.50000000000000022,5.5,2.6909023238096252,{"$f":"IF(General!$D$21=\"Off\",C84,IF(OR(B84=0,D84=0,(AND(B84=D84,C84=B84))),C84,_xlfn.BETA.INV(RAND(),E84,F84,B84,D84)))","v":2.6909023238096248}]
[13,1.2511482491988841,2.5565258342763579,3.8619034193538315,0.50000000000000011,5.5,2.5565258342763579,{"$f":"IF(General!$D$21=\"Off\",C85,IF(OR(B85=0,D85=0,(AND(B85=D85,C85=B85))),C85,_xlfn.BETA.INV(RAND(),E85,F85,B85,D85)))","v":2.5565258342763579}]
[14,1.1931926656396481,2.4381026604401481,3.6830126552406481,0.5,5.5,2.4381026604401481,{"$f":"IF(General!$D$21=\"Off\",C86,IF(OR(B86=0,D86=0,(AND(B86=D86,C86=B86))),C86,_xlfn.BETA.INV(RAND(),E86,F86,B86,D86)))","v":2.4381026604401481}]
[15,1.1416529736478944,2.3327893579182986,3.5239257421887022,0.49999999999999989,5.5,2.3327893579182981,{"$f":"IF(General!$D$21=\"Off\",C87,IF(OR(B87=0,D87=0,(AND(B87=D87,C87=B87))),C87,_xlfn.BETA.INV(RAND(),E87,F87,B87,D87)))","v":2.3327893579182986}]
[16,1.0954579944139948,2.2383971402886584,3.3813362861633216,0.50000000000000011,5.5,2.2383971402886584,{"$f":"IF(General!$D$21=\"Off\",C88,IF(OR(B88=0,D88=0,(AND(B88=D88,C88=B88))),C88,_xlfn.BETA.INV(RAND(),E88,F88,B88,D88)))","v":2.2383971402886584}]
[17,1.0537684905923055,2.1532111572474357,3.2526538239025653,0.50000000000000011,5.5,2.1532111572474357,{"$f":"IF(General!$D$21=\"Off\",C89,IF(OR(B89=0,D89=0,(AND(B89=D89,C89=B89))),C89,_xlfn.BETA.INV(RAND(),E89,F89,B89,D89)))","v":2.1532111572474357}]
[18,1.0159167356940981,2.0758670141117799,3.135817292529461,0.50000000000000011,5.5,2.0758670141117799,{"$f":"IF(General!$D$21=\"Off\",C90,IF(OR(B90=0,D90=0,(AND(B90=D90,C90=B90))),C90,_xlfn.BETA.INV(RAND(),E90,F90,B90,D90)))","v":2.0758670141117799}]
[19,0.98136420551505199,2.0052643208666701,3.0291644362182875,0.50000000000000011,5.5,2.0052643208666701,{"$f":"IF(General!$D$21=\"Off\",C91,IF(OR(B91=0,D91=0,(AND(B91=D91,C91=B91))),C91,_xlfn.BETA.INV(RAND(),E91,F91,B91,D91)))","v":2.0052643208666701}]
[20,0.94967131612477074,1.9405048564778598,2.9313383968309488,0.5,5.5,1.9405048564778598,{"$f":"IF(General!$D$21=\"Off\",C92,IF(OR(B92=0,D92=0,(AND(B92=D92,C92=B92))),C92,_xlfn.BETA.INV(RAND(),E92,F92,B92,D92)))","v":1.9405048564778598}]
[21,0.920475364031343,1.8808474930671406,2.8412196221029382,0.50000000000000011,5.5,1.8808474930671408,{"$f":"IF(General!$D$21=\"Off\",C93,IF(OR(B93=0,D93=0,(AND(B93=D93,C93=B93))),C93,_xlfn.BETA.INV(RAND(),E93,F93,B93,D93)))","v":1.8808474930671406}]
[22,0.89347417110020944,1.8256747768611092,2.757875382622009,0.5,5.5,1.8256747768611092,{"$f":"IF(General!$D$21=\"Off\",C94,IF(OR(B94=0,D94=0,(AND(B94=D94,C94=B94))),C94,_xlfn.BETA.INV(RAND(),E94,F94,B94,D94)))","v":1.8256747768611092}]
[23,0.8684137734350359,1.7744677723440363,2.6805217712530367,0.5,5.5,1.7744677723440363,{"$f":"IF(General!$D$21=\"Off\",C95,IF(OR(B95=0,D95=0,(AND(B95=D95,C95=B95))),C95,_xlfn.BETA.INV(RAND(),E95,F95,B95,D95)))","v":1.7744677723440363}]
[24,0.84507902640242372,1.726786865094736,2.6084947037870481,0.50000000000000011,5.5,1.726786865094736,{"$f":"IF(General!$D$21=\"Off\",C96,IF(OR(B96=0,D96=0,(AND(B96=D96,C96=B96))),C96,_xlfn.BETA.INV(RAND(),E96,F96,B96,D96)))","v":1.726786865094736}]
[25,0.82328634531769906,1.6822569285129456,2.5412275117081919,0.50000000000000011,5.5,1.6822569285129456,{"$f":"IF(General!$D$21=\"Off\",C97,IF(OR(B97=0,D97=0,(AND(B97=D97,C97=B97))),C97,_xlfn.BETA.INV(RAND(),E97,F97,B97,D97)))","v":1.6822569285129456}]
[26,0.80287803235616684,1.6405557317494432,2.4782334311427197,0.5,5.5,1.6405557317494432,{"$f":"IF(General!$D$21=\"Off\",C98,IF(OR(B98=0,D98=0,(AND(B98=D98,C98=B98))),C98,_xlfn.BETA.INV(RAND(),E98,F98,B98,D98)))","v":1.6405557317494432}]
[27,0.78371779683397147,1.6014047861003753,2.4190917753667791,0.5,5.5,1.6014047861003753,{"$f":"IF(General!$D$21=\"Off\",C99,IF(OR(B99=0,D99=0,(AND(B99=D99,C99=B99))),C99,_xlfn.BETA.INV(RAND(),E99,F99,B99,D99)))","v":1.6014047861003753}]
[28,0.76568718393201984,1.5645620476629509,2.3634369113938818,0.49999999999999994,5.5,1.5645620476629507,{"$f":"IF(General!$D$21=\"Off\",C100,IF(OR(B100=0,D100=0,(AND(B100=D100,C100=B100))),C100,_xlfn.BETA.INV(RAND(),E100,F100,B100,D100)))","v":1.5645620476629509}]
[29,0.74868270249606361,1.5298160484439691,2.3109493943918746,0.5,5.5,1.5298160484439691,{"$f":"IF(General!$D$21=\"Off\",C101,IF(OR(B101=0,D101=0,(AND(B101=D101,C101=B101))),C101,_xlfn.BETA.INV(RAND(),E101,F101,B101,D101)))","v":1.5298160484439691}]
[30,0.73261349620470373,1.4969811377557416,2.261348779306779,0.50000000000000011,5.5,1.4969811377557416,{"$f":"IF(General!$D$21=\"Off\",C102,IF(OR(B102=0,D102=0,(AND(B102=D102,C102=B102))),C102,_xlfn.BETA.INV(RAND(),E102,F102,B102,D102)))","v":1.4969811377557416}]
[31,0.71739944100785658,1.4658935946290568,2.2143877482502567,0.49999999999999994,5.5,1.4658935946290566,{"$f":"IF(General!$D$21=\"Off\",C103,IF(OR(B103=0,D103=0,(AND(B103=D103,C103=B103))),C103,_xlfn.BETA.INV(RAND(),E103,F103,B103,D103)))","v":1.4658935946290568}]
[32,0.70296957986162023,1.4364084294386048,2.1698472790155896,0.49999999999999994,5.5,1.4364084294386048,{"$f":"IF(General!$D$21=\"Off\",C104,IF(OR(B104=0,D104=0,(AND(B104=D104,C104=B104))),C104,_xlfn.BETA.INV(RAND(),E104,F104,B104,D104)))","v":1.4364084294386048}]
[33,0.68926082650297171,1.4083967352692304,2.1275326440354885,0.50000000000000011,5.5,1.4083967352692301,{"$f":"IF(General!$D$21=\"Off\",C105,IF(OR(B105=0,D105=0,(AND(B105=D105,C105=B105))),C105,_xlfn.BETA.INV(RAND(),E105,F105,B105,D105)))","v":1.4083967352692304}]
[34,0.67621688543096814,1.3817434810663747,2.0872700767017811,0.49999999999999994,5.5,1.3817434810663745,{"$f":"IF(General!$D$21=\"Off\",C106,IF(OR(B106=0,D106=0,(AND(B106=D106,C106=B106))),C106,_xlfn.BETA.INV(RAND(),E106,F106,B106,D106)))","v":1.3817434810663747}]
[35,0.66378734685630125,1.3563456623069934,2.0489039777576856,0.49999999999999994,5.5,1.3563456623069934,{"$f":"IF(General!$D$21=\"Off\",C107,IF(OR(B107=0,D107=0,(AND(B107=D107,C107=B107))),C107,_xlfn.BETA.INV(RAND(),E107,F107,B107,D107)))","v":1.3563456623069934}]
[36,0.65192692417868681,1.3321107429038184,2.0122945616289498,0.50000000000000011,5.5,1.3321107429038184,{"$f":"IF(General!$D$21=\"Off\",C108,IF(OR(B108=0,D108=0,(AND(B108=D108,C108=B108))),C108,_xlfn.BETA.INV(RAND(),E108,F108,B108,D108)))","v":1.3321107429038184}]
[37,0.64059480828428683,1.3089553358130939,1.9773158633419008,0.50000000000000011,5.5,1.3089553358130939,{"$f":"IF(General!$D$21=\"Off\",C109,IF(OR(B109=0,D109=0,(AND(B109=D109,C109=B109))),C109,_xlfn.BETA.INV(RAND(),E109,F109,B109,D109)))","v":1.3089553358130939}]
[38,0.62975411814963089,1.2868040804295864,1.9438540427095419,0.5,5.5,1.2868040804295864,{"$f":"IF(General!$D$21=\"Off\",C110,IF(OR(B110=0,D110=0,(AND(B110=D110,C110=B110))),C110,_xlfn.BETA.INV(RAND(),E110,F110,B110,D110)))","v":1.2868040804295864}]
[39,0.61937143127646654,1.2655886831036161,1.9118059349307652,0.49999999999999989,5.5,1.2655886831036158,{"$f":"IF(General!$D$21=\"Off\",C111,IF(OR(B111=0,D111=0,(AND(B111=D111,C111=B111))),C111,_xlfn.BETA.INV(RAND(),E111,F111,B111,D111)))","v":1.2655886831036161}]
[40,0.60941638064358905,1.2452470935751356,1.881077806506682,0.50000000000000011,5.5,1.2452470935751356,{"$f":"IF(General!$D$21=\"Off\",C112,IF(OR(B112=0,D112=0,(AND(B112=D112,C112=B112))),C112,_xlfn.BETA.INV(RAND(),E112,F112,B112,D112)))","v":1.2452470935751356}]
[41,0.59986130735402543,1.2257227952125598,1.851584283071094,0.50000000000000011,5.5,1.2257227952125598,{"$f":"IF(General!$D$21=\"Off\",C113,IF(OR(B113=0,D113=0,(AND(B113=D113,C113=B113))),C113,_xlfn.BETA.INV(RAND(),E113,F113,B113,D113)))","v":1.2257227952125598}]
[42,0.59068096013323357,1.2069641909843163,1.8232474218353991,0.49999999999999989,5.5,1.2069641909843163,{"$f":"IF(General!$D$21=\"Off\",C114,IF(OR(B114=0,D114=0,(AND(B114=D114,C114=B114))),C114,_xlfn.BETA.INV(RAND(),E114,F114,B114,D114)))","v":1.2069641909843163}]
[43,0.5818522344122562,1.1889240703160653,1.7959959062198743,0.50000000000000011,5.5,1.1889240703160653,{"$f":"IF(General!$D$21=\"Off\",C115,IF(OR(B115=0,D115=0,(AND(B115=D115,C115=B115))),C115,_xlfn.BETA.INV(RAND(),E115,F115,B115,D115)))","v":1.1889240703160653}]
[44,0.57335394499677916,1.1715591445754621,1.7697643441541451,0.49999999999999989,5.5,1.1715591445754621,{"$f":"IF(General!$D$21=\"Off\",C116,IF(OR(B116=0,D116=0,(AND(B116=D116,C116=B116))),C116,_xlfn.BETA.INV(RAND(),E116,F116,B116,D116)))","v":1.1715591445754621}]
[45,0.56516662734579581,1.1548296410161771,1.7444926546865585,0.5,5.5,1.1548296410161771,{"$f":"IF(General!$D$21=\"Off\",C117,IF(OR(B117=0,D117=0,(AND(B117=D117,C117=B117))),C117,_xlfn.BETA.INV(RAND(),E117,F117,B117,D117)))","v":1.1548296410161771}]
[46,0.55727236331342489,1.1386989467085462,1.7201255301036675,0.5,5.5,1.1386989467085462,{"$f":"IF(General!$D$21=\"Off\",C118,IF(OR(B118=0,D118=0,(AND(B118=D118,C118=B118))),C118,_xlfn.BETA.INV(RAND(),E118,F118,B118,D118)))","v":1.1386989467085462}]
[47,0.54965462788413799,1.1231332953669693,1.6966119628498006,0.49999999999999989,5.5,1.1231332953669693,{"$f":"IF(General!$D$21=\"Off\",C119,IF(OR(B119=0,D119=0,(AND(B119=D119,C119=B119))),C119,_xlfn.BETA.INV(RAND(),E119,F119,B119,D119)))","v":1.1231332953669693}]
[48,0.54229815398605807,1.1081014911170228,1.6739048282479874,0.50000000000000011,5.5,1.1081014911170228,{"$f":"IF(General!$D$21=\"Off\",C120,IF(OR(B120=0,D120=0,(AND(B120=D120,C120=B120))),C120,_xlfn.BETA.INV(RAND(),E120,F120,B120,D120)))","v":1.1081014911170228}]
[49,0.53518881292328335,1.093574664177607,1.6519605154319306,0.5,5.5,1.093574664177607,{"$f":"IF(General!$D$21=\"Off\",C121,IF(OR(B121=0,D121=0,(AND(B121=D121,C121=B121))),C121,_xlfn.BETA.INV(RAND(),E121,F121,B121,D121)))","v":1.093574664177607}]
[50,0.52831350834532542,1.0795260542040706,1.6307386000628155,0.50000000000000011,5.5,1.0795260542040706,{"$f":"IF(General!$D$21=\"Off\",C122,IF(OR(B122=0,D122=0,(AND(B122=D122,C122=B122))),C122,_xlfn.BETA.INV(RAND(),E122,F122,B122,D122)))","v":1.0795260542040706}]
[51,0.52166008198477543,1.0659308176778692,1.610201553370963,0.5,5.5,1.0659308176778692,{"$f":"IF(General!$D$21=\"Off\",C123,IF(OR(B123=0,D123=0,(AND(B123=D123,C123=B123))),C123,_xlfn.BETA.INV(RAND(),E123,F123,B123,D123)))","v":1.0659308176778692}]
[52,0.51521722965512584,1.0527658562612481,1.5903144828673701,0.50000000000000011,5.5,1.0527658562612481,{"$f":"IF(General!$D$21=\"Off\",C124,IF(OR(B124=0,D124=0,(AND(B124=D124,C124=B124))),C124,_xlfn.BETA.INV(RAND(),E124,F124,B124,D124)))","v":1.0527658562612481}]
[53,0.50897442621883371,1.0400096634812084,1.5710449007435827,0.50000000000000011,5.5,1.0400096634812084,{"$f":"IF(General!$D$21=\"Off\",C125,IF(OR(B125=0,D125=0,(AND(B125=D125,C125=B125))),C125,_xlfn.BETA.INV(RAND(),E125,F125,B125,D125)))","v":1.0400096634812084}]
[54,0.50292185841883075,1.0276421874812023,1.5523625165435737,0.50000000000000011,5.5,1.0276421874812023,{"$f":"IF(General!$D$21=\"Off\",C126,IF(OR(B126=0,D126=0,(AND(B126=D126,C126=B126))),C126,_xlfn.BETA.INV(RAND(),E126,F126,B126,D126)))","v":1.0276421874812023}]
[]
[]
[]
["year"]
[0]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]

{"sheet":"Rec values","index":42,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Raw data from literature"]
[null,null,"unit","exp","min","max","Notes ","source"]
[null,"Sport fishing","USD 2017 per visitor",1886,1587,2325,"Travel cost method to estimate consumer surplus of anglers visiting Cerralvo island, Mexico during 2016-2017 season, assuming 2017 dollar year.\nExp value is not an average but estimated from the paper's model","https://www.scielo.cl/scielo.php?pid=S0718-560X2020000300370&script=sci_arttext"]
[null,"General beach recreation","USD 2018 per day",588.24,null,null,"travel cost method to estimate consusmer surplus of beach recreation as an ecosystem service in Los Cabos, Mexico. No dollar year in paper or survey year, assuming dollar year as resubmission year","https://www.scielo.org.mx/pdf/eps/n36/1870-9036-eps-36-447.pdf"]
[null,"Reef-related activities like snorkling","USD 2008 per person",{"$f":"AVERAGE(E6:F6)","v":516},496,536,"Travel cost method of reef activities in Bermuda, range is using air vs cruise passenger travel costs. Includes cost of flgiht/cruise, accomodation, meals, other on island expenses, travel costs to port of embarkation, travel time to port/flight/at sea, cost of travel time in bermuda. Survey was conducted in July/Aug 2008","https://static1.squarespace.com/static/501134e9c4aa430673203999/t/552571f3e4b0964bcc7123da/1428517363223/Coral+Reef+TEV+Aug+2011.pdf"]
[]
[null,"Converted into Q1 2023 USD"]
[null,{"$f":"B4","v":"Sport fishing"},"USD Q1 2023",{"$f":"D4*(Inflators!$B$35/Inflators!$B$29)","v":2318.3064262598245}]
[null,{"$f":"B5","v":"General beach recreation"},"USD Q1 2023",{"$f":"D5*(Inflators!$B$35/Inflators!$B$30)","v":705.90174334140431}]
[null,{"$f":"B6","v":"Reef-related activities like snorkling"},"USD Q1 2023",{"$f":"D6*(Inflators!$B$35/Inflators!$B$20)","v":722.1858987459359}]

{"sheet":"ES Matrix","index":43,"n_rows":209,"n_cols":16,"rows_kept":209,"cut":false,"hidden":false,"merged":[[7,12,7,15],[135,1,135,7],[153,1,153,7],[171,1,171,7],[191,1,191,7],[7,4,7,7],[7,8,7,11],[9,1,9,7],[31,1,31,7],[53,1,53,7],[74,1,74,7],[96,1,96,7],[115,1,115,7],[30,4,30,7],[30,8,30,11],[30,12,30,15],[0,1,0,7],[1,1,2,7],[3,1,6,1],[3,2,3,7],[4,2,4,7],[5,2,5,7],[6,2,6,7],[52,4,52,7],[52,8,52,11],[52,12,52,15],[73,4,73,7],[73,8,73,11],[73,12,73,15],[95,4,95,7],[95,8,95,11],[95,12,95,15],[114,4,114,7],[114,8,114,11],[114,12,114,15],[134,4,134,7],[134,8,134,11],[134,12,134,15],[152,4,152,7],[152,8,152,11],[152,12,152,15],[170,4,170,7],[170,8,170,11],[170,12,170,15],[190,4,190,7],[190,8,190,11],[190,12,190,15]]}
[null,"Title: Ecosystem service inputs for each typology "]
[null,"This sheet has been compiled to account for the location rspecific research values for ecosystem services - No user edits are needed here "]
[]
[null,"Legend:","Typology specific ES values "]
[null,null,"General coastal system ES values"]
[null,null,"Required inputs"]
[null,null,"Defaults not available"]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"Variable","Unit","Selection","Mexico","Brazil","Suriname","Guyana","Mexicomin","Brazilmin","Surinamemin","Guyanamin","Mexicomax","Brazilmax","Surinamemax","Guyanamax"]
[null,"MANGROVES"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D12","v":"Yes"},3431.35,{"$f":"E11","v":3431.35},{"$f":"F11","v":3431.35},{"$f":"G11","v":3431.35},1827.76,1827.76,1827.76,1827.76,5034.9399999999996,5034.9399999999996,5034.9399999999996,5034.9399999999996]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D13","v":"No"},11865,{"$f":"E12","v":11865},11865,{"$f":"G12","v":11865},11865,11865,11865,11865,11865,11865,11865,11865]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D14","v":"Yes"},null,0,0,0]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D15","v":"Yes"},null,0,0,0]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D16","v":"Yes"},11092.27,11092.27,11092.27,11092.27,11092.27,11092.27,11092.27,11092.27,11092.27,11092.27,11092.27,11092.27]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D17","v":"Yes"},1919.47,1919.47,1919.47,1919.47,1919.47,1919.47,1919.47,1919.47,1919.47,1919.47,1919.47,1919.47]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D18","v":"Yes"},11937.88,11937.88,11937.88,11937.88,11937.88,11937.88,11937.88,11937.88,11937.88,11937.88,11937.88,11937.88]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D19","v":"Yes"},2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002,2583.0300000000002]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D20","v":"Yes"},3651.89,3651.89,3651.89,3651.89,1382.07,1382.07,1382.07,1382.07,5921.71,5921.71,5921.71,5921.71]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D21","v":"Yes"},2301.31,2301.31,2301.31,2301.31,83.15,83.15,83.15,83.15,4519.46,4519.46,4519.46,4519.46]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D22","v":"Yes"},6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D23","v":"No"},1874.25,1874.25,1874.25,1874.25,1874.25,1874.25,1874.25,1874.25,1874.25,1874.25,1874.25,1874.25]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D24","v":"Yes"},12951.31,12951.31,12951.31,12951.31,12951.31,12951.31,12951.31,12951.31,12951.31,12951.31,12951.31,12951.31]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D25","v":"Yes"},2511.71,2511.71,2511.71,2511.71,121.88,121.88,121.88,121.88,4901.55,4901.55,4901.55,4901.55]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D26","v":"Yes"},null,0,0,0]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D27","v":"No"},4397.37,4397.37,4397.37,4397.37,4397.37,4397.37,4397.37,4397.37,4397.37,4397.37,4397.37,4397.37]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D28","v":"No"},null,0,0,0]
[null,"Nutrient cycling","$/ha",{"$f":"'Ecosystem Services (ES)'!D29","v":"Yes"},6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28,6303.28]
[null,"Fisheries ","$/ha",{"$f":"'Ecosystem Services (ES)'!D30","v":"Yes"},628.49,{"$f":"E29","v":628.49},{"$f":"F29","v":628.49},628.49,544.82000000000005,544.82000000000005,544.82000000000005,544.82000000000005,712.17,712.17,712.17,712.17]
[null,"Energy resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D31","v":"Yes"},433.14,433.14,433.14,433.14,433.14,433.14,433.14,433.14,433.14,433.14,433.14,433.14]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"SEAGRASS"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D34","v":"Yes"}]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D35","v":"No"},5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D36","v":"Yes"},3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D37","v":"No"},12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D38","v":"Yes"},16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D39","v":"Yes"},486.08,486.08,486.08,486.08,296.17,296.17,296.17,296.17,675.99,675.99,675.99,675.99]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D40","v":"Yes"},3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D41","v":"No"},117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D42","v":"No"},41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D43","v":"Yes"},5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D44","v":"Yes"},4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D45","v":"No"},373.54,373.54,373.54,373.54,323.17,323.17,323.17,323.17,423.91,423.91,423.91,423.91]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D46","v":"Yes"},233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D47","v":"No"},302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D48","v":"Yes"},1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D49","v":"Yes"},163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D50","v":"Yes"},3329.38,3329.38,3329.38,3329.38,31.05,31.05,31.05,31.05,6627.71,6627.71,6627.71,6627.71]
[null,"Water purification","$/ha",{"$f":"'Ecosystem Services (ES)'!D51","v":"No"}]
[null,"Fisheries","$/ha",{"$f":"'Ecosystem Services (ES)'!D52","v":"Yes"}]
[null,"Nutrient cycling","$/ha",{"$f":"'Ecosystem Services (ES)'!D53","v":"No"},36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003,36474.660000000003]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"SALT MARSH"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D56","v":"Yes"}]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D57","v":"No"},156.65,156.65,156.65,156.65,156.65,156.65,156.65,156.65,156.65,156.65,156.65,156.65]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D58","v":"Yes"},211.55,211.55,211.55,211.55,62.09,62.09,62.09,62.09,361,361,361,361]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D59","v":"Yes"}]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D60","v":"No"}]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D61","v":"No"},null,null,null,null,29.64,29.64,29.64,29.64,29.64,29.64,29.64,29.64]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D62","v":"Yes"},2374.94,2374.94,2374.94,2374.94,1118.77,1118.77,1118.77,1118.77,3631.1,3631.1,3631.1,3631.1]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D63","v":"Yes"},43849.01,43849.01,43849.01,43849.01,43849.01,43849.01,43849.01,43849.01,43849.01,43849.01,43849.01,43849.01]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D64","v":"No"},6667.08,6667.08,6667.08,6667.08,112.9,112.9,112.9,112.9,13221.26,13221.26,13221.26,13221.26]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D65","v":"Yes"},3.68,3.68,3.68,3.68,3.68,3.68,3.68,3.68,3.68,3.68,3.68,3.68]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D66","v":"Yes"},2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D67","v":"No"},1337.86,1337.86,1337.86,1337.86,1337.86,1337.86,1337.86,1337.86,1337.86,1337.86,1337.86,1337.86]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D68","v":"No"},220,220,220,220,186.52099079999999,186.52099079999999,186.52099079999999,186.52099079999999,254.02394090000001,254.02394090000001,254.02394090000001,254.02394090000001]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D69","v":"No"},1330.8,1330.8,1330.8,1330.8,1330.8,1330.8,1330.8,1330.8,1330.8,1330.8,1330.8,1330.8]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D70","v":"Yes"},987.82,987.82,987.82,987.82,677.46,677.46,677.46,677.46,1298.17,1298.17,1298.17,1298.17]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D71","v":"No"},987.87,987.87,987.87,987.87,987.87,987.87,987.87,987.87,987.87,987.87,987.87,987.87]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D72","v":"No"}]
[null,"Water purification","$/ha",{"$f":"'Ecosystem Services (ES)'!D73","v":"Yes"},15155.55,15155.55,15155.55,15155.55,1507.39,1507.39,1507.39,1507.39,28803.71,28803.71,28803.71,28803.71]
[null,"Fisheries","$/ha",{"$f":"'Ecosystem Services (ES)'!D74","v":"Yes"},75,75,75,75,75,75,75,75,75,75,75,75]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"CORAL REEF"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D77","v":"Yes"},955.41,955.41,955.41,955.41,955.41,955.41,955.41,955.41,955.41,955.41,955.41,955.41]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D78","v":"No"},5847,5847,5847,5847,5847,5847,5847,5847,5847,5847,5847,5847]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D79","v":"Yes"}]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D80","v":"Yes"},12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D81","v":"No"},17,17,17,17,17,17,17,17,17,17,17,17]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D82","v":"Yes"},486,486,486,486,296,296,296,296,676,676,676,676]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D83","v":"Yes"},17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001,17309.150000000001]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D84","v":"No"},118,118,118,118,118,118,118,118,118,118,118,118]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D85","v":"Yes"},68970.94,68970.94,68970.94,68970.94,68970.94,68970.94,68970.94,68970.94,68970.94,68970.94,68970.94,68970.94]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D86","v":"Yes"},791.3,791.3,791.3,791.3,791.3,791.3,791.3,791.3,791.3,791.3,791.3,791.3]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D87","v":"No"},4543,4543,4543,4543,4543,4543,4543,4543,4543,4543,4543,4543]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D88","v":"Yes"},374,374,374,374,323,323,323,323,424,424,424,424]
[null,"Genetic diversity (biodiversity)","$/ha",{"$f":"'Ecosystem Services (ES)'!D89","v":"Yes"},22876.27,22876.27,22876.27,22876.27,22876.27,22876.27,22876.27,22876.27,22876.27,22876.27,22876.27,22876.27]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D90","v":"Yes"}]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D91","v":"Yes"},8623.49,8623.49,8623.49,8623.49,1357,1357,1357,1357,15890,15890,15890,15890]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D92","v":"Yes"},164,164,164,164,164,164,164,164,164,164,164,164]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D93","v":"Yes"},3329,3329,3329,3329,31,31,31,31,6628,6628,6628,6628]
[null,"Fishing (Commercial & Recreational)","$/ha",{"$f":"'Ecosystem Services (ES)'!D94","v":"Yes"},577.20000000000005,577.20000000000005,577.20000000000005,577.20000000000005,279,279,279,279,875,875,875,875]
[null,"Research","$/ha",{"$f":"'Ecosystem Services (ES)'!D95","v":"Yes"},877.79,877.79,877.79,877.79,877.79,877.79,877.79,877.79,877.79,877.79,877.79,877.79]
[null,"Non-use","$/ha",{"$f":"'Ecosystem Services (ES)'!D96","v":"Yes"},23158.52,23158.52,23158.52,23158.52,23158.52,23158.52,23158.52,23158.52,23158.52,23158.52,23158.52,23158.52]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"SAND DUNE"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D99","v":"No"},5879,5879,5879,5879,575.78759939999998,575.78759939999998,575.78759939999998,575.78759939999998,11182.21601,11182.21601,11182.21601,11182.21601]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D100","v":"No"},5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D101","v":"Yes"},26,26,26,26,1.411244116,1.411244116,1.411244116,1.411244116,49.738930889999999,49.738930889999999,49.738930889999999,49.738930889999999]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D102","v":"Yes"},12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D103","v":"No"},16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D104","v":"No"},486,486,486,486,296.17272480000003,296.17272480000003,296.17272480000003,296.17272480000003,675.98593159999996,675.98593159999996,675.98593159999996,675.98593159999996]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D105","v":"Yes"},31007,31007,31007,31007,31007,31007,31007,31007,31007,31007,31007,31007]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D106","v":"No"},118,118,118,118,118,118,118,118,118,118,118,118]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D107","v":"No"},41324,41324,41324,41324,41324,41324,41324,41324,41324,41324,41324,41324]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D108","v":"Yes"},49,49,49,49,36,36,36,36,62,62,62,62]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D109","v":"No"},4543,4543,4543,4543,4543,4543,4543,4543,4543,4543,4543,4543]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D110","v":"Yes"},374,374,374,374,323,323,323,323,424,424,424,424]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D111","v":"No"},220,220,220,220,187,187,187,187,254,254,254,254]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D112","v":"Yes"},303,303,303,303,303,303,303,303,303,303,303,303]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D113","v":"Yes"},14272,14272,14272,14272,10273,10273,10273,10273,18270,18270,18270,18270]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D114","v":"Yes"},163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D115","v":"No"},3329,3329,3329,3329,31.04737055,31.04737055,31.04737055,31.04737055,6627.7125409999999,6627.7125409999999,6627.7125409999999,6627.7125409999999]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"ROCK BREAKWATER"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D118","v":"No"},5879,5879,5879,5879,575.78759939999998,575.78759939999998,575.78759939999998,575.78759939999998,11182.21601,11182.21601,11182.21601,11182.21601]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D119","v":"No"},5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D120","v":"No"},26,26,26,26,1.411244116,1.411244116,1.411244116,1.411244116,49.738930889999999,49.738930889999999,49.738930889999999,49.738930889999999]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D121","v":"No"},12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D122","v":"No"},16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D123","v":"No"},486,486,486,486,296.17272480000003,296.17272480000003,296.17272480000003,296.17272480000003,675.98593159999996,675.98593159999996,675.98593159999996,675.98593159999996]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D124","v":"Yes"},14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D125","v":"No"},117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D126","v":"No"},41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D127","v":"Yes"},49,49,49,49,35.800440739999999,35.800440739999999,35.800440739999999,35.800440739999999,62.173663609999998,62.173663609999998,62.173663609999998,62.173663609999998]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D128","v":"Yes"},4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D129","v":"No"},374,374,374,374,323.1749026,323.1749026,323.1749026,323.1749026,423.9113428,423.9113428,423.9113428,423.9113428]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D130","v":"Yes"},531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995,531.29999999999995]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D131","v":"No"},302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D132","v":"Yes"},4385,4385,4385,4385,73.384694039999999,73.384694039999999,73.384694039999999,73.384694039999999,8697.5303239999994,8697.5303239999994,8697.5303239999994,8697.5303239999994]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D133","v":"Yes"},163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D134","v":"No"},3329,3329,3329,3329,31.04737055,31.04737055,31.04737055,31.04737055,6627.7125409999999,6627.7125409999999,6627.7125409999999,6627.7125409999999]
[null,"Water Quality","$/ha",{"$f":"'Ecosystem Services (ES)'!D135","v":"Yes"},13112,13112,13112,13112,13112,13112,13112,13112,13112,13112,13112,13112]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"EARTHEN LEVEE"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D138","v":"No"},5879,5879,5879,5879,575.78759939999998,575.78759939999998,575.78759939999998,575.78759939999998,11182.21601,11182.21601,11182.21601,11182.21601]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D139","v":"No"},5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D140","v":"No"},26,26,26,26,1.411244116,1.411244116,1.411244116,1.411244116,49.738930889999999,49.738930889999999,49.738930889999999,49.738930889999999]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D141","v":"No"},12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D142","v":"No"},16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D143","v":"No"},486,486,486,486,296.17272480000003,296.17272480000003,296.17272480000003,296.17272480000003,675.98593159999996,675.98593159999996,675.98593159999996,675.98593159999996]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D144","v":"Yes"},14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D145","v":"No"},117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D146","v":"Yes"},41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D147","v":"Yes"},49,49,49,49,35.800440739999999,35.800440739999999,35.800440739999999,35.800440739999999,62.173663609999998,62.173663609999998,62.173663609999998,62.173663609999998]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D148","v":"Yes"},4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D149","v":"No"},374,374,374,374,323.1749026,323.1749026,323.1749026,323.1749026,423.9113428,423.9113428,423.9113428,423.9113428]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D150","v":"No"},220,220,220,220,186.52099079999999,186.52099079999999,186.52099079999999,186.52099079999999,254.02394090000001,254.02394090000001,254.02394090000001,254.02394090000001]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D151","v":"No"},302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D152","v":"Yes"},4385,4385,4385,4385,73.384694039999999,73.384694039999999,73.384694039999999,73.384694039999999,8697.5303239999994,8697.5303239999994,8697.5303239999994,8697.5303239999994]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D153","v":"Yes"},163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"SEAWALL"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D156","v":"No"},5879,5879,5879,5879,576,576,576,576,11182,11182,11182,11182]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D157","v":"No"},5847,5847,5847,5847,5847,5847,5847,5847,5847,5847,5847,5847]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D158","v":"No"},26,26,26,26,1,1,1,1,50,50,50,50]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D159","v":"No"},12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D160","v":"No"},17,17,17,17,17,17,17,17,17,17,17,17]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D161","v":"No"},486,486,486,486,296,296,296,296,676,676,676,676]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D162","v":"Yes"},14390,14390,14390,14390,14390,14390,14390,14390,14390,14390,14390,14390]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D163","v":"Yes"},6169,6169,6169,6169,6169,6169,6169,6169,6169,6169,6169,6169]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D164","v":"No"},41324,41324,41324,41324,41324,41324,41324,41324,41324,41324,41324,41324]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D165","v":"Yes"},49,49,49,49,36,36,36,36,62,62,62,62]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D166","v":"Yes"},4543,4543,4543,4543,4543,4543,4543,4543,4543,4543,4543,4543]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D167","v":"No"},374,374,374,374,323,323,323,323,424,424,424,424]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D168","v":"No"},220,220,220,220,187,187,187,187,254,254,254,254]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D169","v":"No"},303,303,303,303,303,303,303,303,303,303,303,303]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D170","v":"Yes"},49276,49276,49276,49276,49276,49276,49276,49276,49276,49276,49276,49276]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D171","v":"No"},164,164,164,164,164,164,164,164,164,164,164,164]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"MUDFLATS"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D174","v":"Yes"}]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D175","v":"No"},5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59,5846.59]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D176","v":"Yes"},3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95,3.95]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D177","v":"No"},12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43,12.43]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D178","v":"No"},16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96,16.96]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D179","v":"Yes"},486.08,486.08,486.08,486.08,296.17,296.17,296.17,296.17,675.99,675.99,675.99,675.99]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D180","v":"Yes"},3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96,3115.96]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D181","v":"Yes"},117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56,117.56]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D182","v":"Yes"},41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01,41324.01]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D183","v":"Yes"},5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7,5843.7]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D184","v":"No"},4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2,4543.2]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D185","v":"No"},373.54,373.54,373.54,373.54,323.17,323.17,323.17,323.17,423.91,423.91,423.91,423.91]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D186","v":"Yes"},233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06,233.06]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D187","v":"No"},302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998,302.95999999999998]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D188","v":"Yes"},1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001,1114.9000000000001]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D189","v":"No"},163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91,163.91]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D190","v":"No"},3329.38,3329.38,3329.38,3329.38,31.05,31.05,31.05,31.05,6627.71,6627.71,6627.71,6627.71]
[null,"Water purification","$/ha",{"$f":"'Ecosystem Services (ES)'!D191","v":"Yes"}]
[null,null,null,null,"Average",null,null,null,"Min",null,null,null,"Max"]
[null,"COASTSL SYSTEMS"]
[null,"Food","$/ha",{"$f":"'Ecosystem Services (ES)'!D194","v":"No"},5879,5879,5879,5879,575.78759939999998,575.78759939999998,575.78759939999998,575.78759939999998,11182.21601,11182.216008437286,11182.216008437286,11182.216008437286]
[null,"Water","$/ha",{"$f":"'Ecosystem Services (ES)'!D195","v":"No"},5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852400000003,5846.5852401574648,5846.5852401574648,5846.5852401574648]
[null,"Raw materials","$/ha",{"$f":"'Ecosystem Services (ES)'!D196","v":"No"},26,26,26,26,1.411244116,1.411244116,1.411244116,1.411244116,49.738930889999999,49.738930890744093,49.738930890744093,49.738930890744093]
[null,"Genetic resources","$/ha",{"$f":"'Ecosystem Services (ES)'!D197","v":"No"},12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.43473272,12.434732722686023,12.434732722686023,12.434732722686023]
[null,"Air quality regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D198","v":"No"},16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453710000002,16.956453712753667,16.956453712753667,16.956453712753667]
[null,"Climate regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D199","v":"No"},486,486,486,486,296.17272480000003,296.17272480000003,296.17272480000003,296.17272480000003,675.98593159999996,296.17272484943078,296.17272484943078,296.17272484943078]
[null,"Disturbance moderation","$/ha",{"$f":"'Ecosystem Services (ES)'!D200","v":"No"},14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377049999999,14390.377050890282,14390.377050890282,14390.377050890282]
[null,"Water flow regulation","$/ha",{"$f":"'Ecosystem Services (ES)'!D201","v":"No"},117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.5647457,117.56474574175877,117.56474574175877,117.56474574175877]
[null,"Waste treatment","$/ha",{"$f":"'Ecosystem Services (ES)'!D202","v":"No"},41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008130000002,41324.008128228204,41324.008128228204,41324.008128228204]
[null,"Erosion prevention","$/ha",{"$f":"'Ecosystem Services (ES)'!D203","v":"No"},49,49,49,49,35.800440739999999,35.800440739999999,35.800440739999999,35.800440739999999,62.173663609999998,62.173663613430122,62.173663613430122,62.173663613430122]
[null,"Soil fertility maintenance","$/ha",{"$f":"'Ecosystem Services (ES)'!D204","v":"No"},4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.199165,4543.1991647704672,4543.1991647704672,4543.1991647704672]
[null,"Maintenance of migratory species life cycles ","$/ha",{"$f":"'Ecosystem Services (ES)'!D205","v":"No"},374,374,374,374,323.1749026,323.1749026,323.1749026,323.1749026,423.9113428,423.91134281884172,423.91134281884172,423.91134281884172]
[null,"Genetic diversity","$/ha",{"$f":"'Ecosystem Services (ES)'!D206","v":"No"},220,220,220,220,186.52099079999999,186.52099079999999,186.52099079999999,186.52099079999999,254.02394090000001,186.52099084029035,186.52099084029035,186.52099084029035]
[null,"Aesthetic information","$/ha",{"$f":"'Ecosystem Services (ES)'!D207","v":"No"},302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530630000002,302.95530633453222,302.95530633453222,302.95530633453222]
[null,"Recreational tourism ","$/ha",{"$f":"'Ecosystem Services (ES)'!D208","v":"No"},4385,4385,4385,4385,73.384694039999999,73.384694039999999,73.384694039999999,73.384694039999999,8697.5303239999994,8697.5303243951148,8697.5303243951148,8697.5303243951148]
[null,"Inspiration for culture ","$/ha",{"$f":"'Ecosystem Services (ES)'!D209","v":"No"},163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.9123859,163.91238588995213,163.91238588995213,163.91238588995213]
[null,"Cognitive development ","$/ha",{"$f":"'Ecosystem Services (ES)'!D210","v":"No"},3329,3329,3329,3329,31.04737055,31.04737055,31.04737055,31.04737055,6627.7125409999999,6627.7125411916513,6627.7125411916513,6627.7125411916513]