{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Workshop Input","Calculation","Summary - Graph","Sheet3"],"not_rendered":{"charts":2,"images":0,"macros":0,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Summary - Graph","index":2,"reason":"not_a_worksheet"}],"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":"Workshop Input","index":0,"n_rows":78,"n_cols":42,"rows_kept":78,"cut":false,"hidden":false,"merged":[[69,0,69,1],[77,0,77,1]]}
["Ranking\n(1-7)","Criteria",null,"Relevance","PROJECT\nINPUT","Alliance","D&C","ECI (D&C)","ECI (Alliance)","PPP","MC","Franchisee","PPP","Comments"]
[{"$f":"A71","v":6},"TIME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Does this model achieve the contract date?","Public announcement, contract signing",null,null,"Yes","Yes","No","No",null,"No",null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Does this model achieve the commencement of works date? ","Begin early works, turn soil"]
[null,"Does this model achieve the completion date?"]
[]
[{"$f":"A72","v":7},"COST"]
[null,"Does this model minimise Whole of Life costs?","Are the capital, operational and maintenance (WoL) splits a relevant factor."]
[null,"Does this model have flexibility to amend scope to budget ?","In relation to major scope change"]
[]
[{"$f":"A73","v":5},"SCOPE & DESIGN"]
[null,"Is the scope adequately defined?","How much detail is possible before engaging with the market."]
[null,"Is flexibility in scope required?","In relation to major scope change"]
[null,"Would there be benefit in having the designer embedded in the  construction consortium?","Relates to scope certainity and flexibility requirements"]
[]
[{"$f":"A74","v":3},"CAPABILITY & CAPACITY"]
[null,"Does the market have the capability?"]
[null,"Does the market have the capacity?","Speaks to market interest"]
[null,"Does DOT have the capability?"]
[null,"Does DOT have the capacity?","Project Sponsor to advise with regards to workload.  Do you want to allocate required resources?"]
[]
[{"$f":"A75","v":1},"STAKEHOLDER INTERFACE"]
[null,"Are the stakeholder issues sufficiently defined for this model?","Major stakeholder issues known."]
[null,"Does the model manage complex stakeholder issues?","Difficult to resolve, numerous stakeholders"]
[]
[{"$f":"A76","v":4},"RISK"]
[null,"Does the model effectively manage unknown risks during construction?"]
[]
[null,"Existing Risk Profile"]
[null,"RISK - 1 "]
[null,"Insert risk description"]
[null,"Does the model effectively manage the risk?"]
[null,"Does the model allow for effective risk transfer?","Cost Effective"]
[]
[null,"RISK - 2"]
[null,"Insert risk description"]
[null,"Does the model effectively manage the risk?"]
[null,"Does the model allow for effective risk transfer?","Cost Effective"]
[]
[null,"RISK - 3"]
[null,"Insert risk description"]
[null,"Does the model effectively manage the risk?"]
[null,"Does the model allow for effective risk transfer?","Cost Effective"]
[]
[null,"RISK - 4"]
[null,"Insert risk description"]
[null,"Does the model effectively manage the risk?"]
[null,"Does the model allow for effective risk transfer?","Cost Effective"]
[]
[null,"RISK - 5"]
[null,"Insert risk description"]
[null,"Does the model effectively manage the risk?"]
[null,"Does the model allow for effective risk transfer?","Cost Effective"]
[]
[null,"RISK - 6"]
[null,"Insert risk description"]
[null,"Does the model effectively manage the risk?"]
[null,"Does the model allow for effective risk transfer?","Cost Effective"]
[]
[]
[{"$f":"A77","v":2},"GENERAL"]
[null,"Does the goverance requirements of this model suit the project needs?","Visibility & understanding of the detailed issues"]
[null,"Does this model enable the program to leverage opportunities as they evolve?"]
[null,"Does the model promote efficiency and innovation before price is agreed?","Assume DOT benefit"]
[null,"Does the model promote efficiency and innovation after price is agreed?","Assume DOT benefit"]
[null,"Is safety adequately provided for with this model?"]
[null,"Can this model adapt in response to technical interface/delivery impacts (access regimes) as they arise?"]
[]
[]
["PROCUREMENT MODEL RANKING       (7 Most Important - 1 Least important)"]
[6,"Time"]
[7,"Cost"]
[5,"Scope & Design"]
[3,"Capability & Capacity"]
[1,"Stakeholder Interface"]
[4,"Risk"]
[2,"General"]
["TOTAL CALCULATION"]

{"sheet":"Calculation","index":1,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":false,"merged":[[70,0,70,1],[78,0,78,1]]}
["Ranking\n(1-7)","Criteria",null,{"$f":"'Workshop Input'!D1","v":"Relevance"},"PROJECT\nINPUT",null,"Alliance","D&C","ECI (D&C)","ECI (Alliance)","PPP","MC","Franchisee"]
[{"$f":"'Workshop Input'!A2","v":6},"TIME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",1]
[null,"Does this model achieve the contract date?",null,{"$f":"IF(ISBLANK('Workshop Input'!D3),\"\",'Workshop Input'!D3)","v":""},null,null,{"$f":"IF('Workshop Input'!F3=\"Yes\",1,IF('Workshop Input'!F3=\"no\",0,\"\"))","v":1},{"$f":"IF('Workshop Input'!G3=\"Yes\",1,IF('Workshop Input'!G3=\"no\",0,\"\"))","v":1},{"$f":"IF('Workshop Input'!H3=\"Yes\",1,IF('Workshop Input'!H3=\"no\",0,\"\"))","v":0},{"$f":"IF('Workshop Input'!I3=\"Yes\",1,IF('Workshop Input'!I3=\"no\",0,\"\"))","v":0},{"$f":"IF('Workshop Input'!J3=\"Yes\",1,IF('Workshop Input'!J3=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K3=\"Yes\",1,IF('Workshop Input'!K3=\"no\",0,\"\"))","v":0},{"$f":"IF('Workshop Input'!M3=\"Yes\",1,IF('Workshop Input'!M3=\"no\",0,\"\"))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",0]
[null,"Does this model achieve the commencement of works date? ",null,{"$f":"IF(ISBLANK('Workshop Input'!D4),\"\",'Workshop Input'!D4)","v":""},null,null,{"$f":"IF('Workshop Input'!F4=\"Yes\",1,IF('Workshop Input'!F4=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G4=\"Yes\",1,IF('Workshop Input'!G4=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H4=\"Yes\",1,IF('Workshop Input'!H4=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I4=\"Yes\",1,IF('Workshop Input'!I4=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J4=\"Yes\",1,IF('Workshop Input'!J4=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K4=\"Yes\",1,IF('Workshop Input'!K4=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M4=\"Yes\",1,IF('Workshop Input'!M4=\"no\",0,\"\"))","v":""}]
[null,"Does this model achieve the completion date?",null,{"$f":"IF(ISBLANK('Workshop Input'!D5),\"\",'Workshop Input'!D5)","v":""},null,null,{"$f":"IF('Workshop Input'!F5=\"Yes\",1,IF('Workshop Input'!F5=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G5=\"Yes\",1,IF('Workshop Input'!G5=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H5=\"Yes\",1,IF('Workshop Input'!H5=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I5=\"Yes\",1,IF('Workshop Input'!I5=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J5=\"Yes\",1,IF('Workshop Input'!J5=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K5=\"Yes\",1,IF('Workshop Input'!K5=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M5=\"Yes\",1,IF('Workshop Input'!M5=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D6),\"\",'Workshop Input'!D6)","v":""},null,null,{"$f":"SUM(G3:G5)","v":1},1,0,0,0,0,1]
[{"$f":"'Workshop Input'!A7","v":7},"COST"]
[null,"Does this model minimise Whole of Life costs?",null,{"$f":"IF(ISBLANK('Workshop Input'!D8),\"\",'Workshop Input'!D8)","v":""},null,null,{"$f":"IF('Workshop Input'!F8=\"Yes\",1,IF('Workshop Input'!F8=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G8=\"Yes\",1,IF('Workshop Input'!G8=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H8=\"Yes\",1,IF('Workshop Input'!H8=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I8=\"Yes\",1,IF('Workshop Input'!I8=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J8=\"Yes\",1,IF('Workshop Input'!J8=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K8=\"Yes\",1,IF('Workshop Input'!K8=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M8=\"Yes\",1,IF('Workshop Input'!M8=\"no\",0,\"\"))","v":""}]
[null,"Does this model have flexibility to amend scope to budget ?",null,{"$f":"IF(ISBLANK('Workshop Input'!D9),\"\",'Workshop Input'!D9)","v":""},null,null,{"$f":"IF('Workshop Input'!F9=\"Yes\",1,IF('Workshop Input'!F9=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G9=\"Yes\",1,IF('Workshop Input'!G9=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H9=\"Yes\",1,IF('Workshop Input'!H9=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I9=\"Yes\",1,IF('Workshop Input'!I9=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J9=\"Yes\",1,IF('Workshop Input'!J9=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K9=\"Yes\",1,IF('Workshop Input'!K9=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M9=\"Yes\",1,IF('Workshop Input'!M9=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D10),\"\",'Workshop Input'!D10)","v":""},null,null,{"$f":"SUM(G8:G9)","v":0},0,0,0,0,0,0]
[{"$f":"'Workshop Input'!A11","v":5},"SCOPE & DESIGN",null,{"$f":"IF(ISBLANK('Workshop Input'!D11),\"\",'Workshop Input'!D11)","v":""}]
[null,"Is the scope adequately defined?",null,{"$f":"IF(ISBLANK('Workshop Input'!D12),\"\",'Workshop Input'!D12)","v":""},null,null,{"$f":"IF('Workshop Input'!F12=\"Yes\",1,IF('Workshop Input'!F12=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G12=\"Yes\",1,IF('Workshop Input'!G12=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H12=\"Yes\",1,IF('Workshop Input'!H12=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I12=\"Yes\",1,IF('Workshop Input'!I12=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J12=\"Yes\",1,IF('Workshop Input'!J12=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K12=\"Yes\",1,IF('Workshop Input'!K12=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M12=\"Yes\",1,IF('Workshop Input'!M12=\"no\",0,\"\"))","v":""}]
[null,"Is flexibility in scope required?",null,{"$f":"IF(ISBLANK('Workshop Input'!D13),\"\",'Workshop Input'!D13)","v":""},null,null,{"$f":"IF('Workshop Input'!F13=\"Yes\",1,IF('Workshop Input'!F13=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G13=\"Yes\",1,IF('Workshop Input'!G13=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H13=\"Yes\",1,IF('Workshop Input'!H13=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I13=\"Yes\",1,IF('Workshop Input'!I13=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J13=\"Yes\",1,IF('Workshop Input'!J13=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K13=\"Yes\",1,IF('Workshop Input'!K13=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M13=\"Yes\",1,IF('Workshop Input'!M13=\"no\",0,\"\"))","v":""}]
[null,"Would there be benefit in having the designer embedded in the  construction consortium?",null,{"$f":"IF(ISBLANK('Workshop Input'!D14),\"\",'Workshop Input'!D14)","v":""},null,null,{"$f":"IF('Workshop Input'!F14=\"Yes\",1,IF('Workshop Input'!F14=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G14=\"Yes\",1,IF('Workshop Input'!G14=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H14=\"Yes\",1,IF('Workshop Input'!H14=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I14=\"Yes\",1,IF('Workshop Input'!I14=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J14=\"Yes\",1,IF('Workshop Input'!J14=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K14=\"Yes\",1,IF('Workshop Input'!K14=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M14=\"Yes\",1,IF('Workshop Input'!M14=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D15),\"\",'Workshop Input'!D15)","v":""},null,null,{"$f":"SUM(G12:G14)","v":0},0,0,0,0,0,0]
[{"$f":"'Workshop Input'!A16","v":3},"CAPABILITY & CAPACITY",null,{"$f":"IF(ISBLANK('Workshop Input'!D16),\"\",'Workshop Input'!D16)","v":""}]
[null,"Does the market have the capability?",null,{"$f":"IF(ISBLANK('Workshop Input'!D17),\"\",'Workshop Input'!D17)","v":""},null,null,{"$f":"IF('Workshop Input'!F17=\"Yes\",1,IF('Workshop Input'!F17=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G17=\"Yes\",1,IF('Workshop Input'!G17=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H17=\"Yes\",1,IF('Workshop Input'!H17=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I17=\"Yes\",1,IF('Workshop Input'!I17=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J17=\"Yes\",1,IF('Workshop Input'!J17=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K17=\"Yes\",1,IF('Workshop Input'!K17=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M17=\"Yes\",1,IF('Workshop Input'!M17=\"no\",0,\"\"))","v":""}]
[null,"Does the market have the capacity?",null,{"$f":"IF(ISBLANK('Workshop Input'!D18),\"\",'Workshop Input'!D18)","v":""},null,null,{"$f":"IF('Workshop Input'!F18=\"Yes\",1,IF('Workshop Input'!F18=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G18=\"Yes\",1,IF('Workshop Input'!G18=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H18=\"Yes\",1,IF('Workshop Input'!H18=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I18=\"Yes\",1,IF('Workshop Input'!I18=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J18=\"Yes\",1,IF('Workshop Input'!J18=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K18=\"Yes\",1,IF('Workshop Input'!K18=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M18=\"Yes\",1,IF('Workshop Input'!M18=\"no\",0,\"\"))","v":""}]
[null,"Does DOT have the capability?",null,{"$f":"IF(ISBLANK('Workshop Input'!D19),\"\",'Workshop Input'!D19)","v":""},null,null,{"$f":"IF('Workshop Input'!F19=\"Yes\",1,IF('Workshop Input'!F19=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G19=\"Yes\",1,IF('Workshop Input'!G19=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H19=\"Yes\",1,IF('Workshop Input'!H19=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I19=\"Yes\",1,IF('Workshop Input'!I19=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J19=\"Yes\",1,IF('Workshop Input'!J19=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K19=\"Yes\",1,IF('Workshop Input'!K19=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M19=\"Yes\",1,IF('Workshop Input'!M19=\"no\",0,\"\"))","v":""}]
[null,"Does DOT have the capacity?",null,{"$f":"IF(ISBLANK('Workshop Input'!D20),\"\",'Workshop Input'!D20)","v":""},null,null,{"$f":"IF('Workshop Input'!F20=\"Yes\",1,IF('Workshop Input'!F20=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G20=\"Yes\",1,IF('Workshop Input'!G20=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H20=\"Yes\",1,IF('Workshop Input'!H20=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I20=\"Yes\",1,IF('Workshop Input'!I20=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J20=\"Yes\",1,IF('Workshop Input'!J20=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K20=\"Yes\",1,IF('Workshop Input'!K20=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M20=\"Yes\",1,IF('Workshop Input'!M20=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D21),\"\",'Workshop Input'!D21)","v":""},null,null,{"$f":"SUM(G17:G20)","v":0},0,0,0,0,0,0]
[{"$f":"'Workshop Input'!A22","v":1},"STAKEHOLDER INTERFACE",null,{"$f":"IF(ISBLANK('Workshop Input'!D22),\"\",'Workshop Input'!D22)","v":""}]
[null,"Are the stakeholder issues sufficiently defined for this model?",null,{"$f":"IF(ISBLANK('Workshop Input'!D23),\"\",'Workshop Input'!D23)","v":""},null,null,{"$f":"IF('Workshop Input'!F23=\"Yes\",1,IF('Workshop Input'!F23=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G23=\"Yes\",1,IF('Workshop Input'!G23=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H23=\"Yes\",1,IF('Workshop Input'!H23=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I23=\"Yes\",1,IF('Workshop Input'!I23=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J23=\"Yes\",1,IF('Workshop Input'!J23=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K23=\"Yes\",1,IF('Workshop Input'!K23=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M23=\"Yes\",1,IF('Workshop Input'!M23=\"no\",0,\"\"))","v":""}]
[null,"Does the model manage complex stakeholder issues?",null,{"$f":"IF(ISBLANK('Workshop Input'!D24),\"\",'Workshop Input'!D24)","v":""},null,null,{"$f":"IF('Workshop Input'!F24=\"Yes\",1,IF('Workshop Input'!F24=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G24=\"Yes\",1,IF('Workshop Input'!G24=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H24=\"Yes\",1,IF('Workshop Input'!H24=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I24=\"Yes\",1,IF('Workshop Input'!I24=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J24=\"Yes\",1,IF('Workshop Input'!J24=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K24=\"Yes\",1,IF('Workshop Input'!K24=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M24=\"Yes\",1,IF('Workshop Input'!M24=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D25),\"\",'Workshop Input'!D25)","v":""},null,null,{"$f":"SUM(G23:G24)","v":0},0,0,0,0,0,0]
[{"$f":"'Workshop Input'!A26","v":4},"RISK",null,{"$f":"IF(ISBLANK('Workshop Input'!D26),\"\",'Workshop Input'!D26)","v":""}]
[null,{"$f":"'Workshop Input'!B27","v":"Does the model effectively manage unknown risks during construction?"},null,{"$f":"'Workshop Input'!D27","v":0},{"$f":"'Workshop Input'!E27","v":0},null,{"$f":"IF('Workshop Input'!F27=\"Yes\",1,IF('Workshop Input'!F27=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G27=\"Yes\",1,IF('Workshop Input'!G27=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H27=\"Yes\",1,IF('Workshop Input'!H27=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I27=\"Yes\",1,IF('Workshop Input'!I27=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J27=\"Yes\",1,IF('Workshop Input'!J27=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K27=\"Yes\",1,IF('Workshop Input'!K27=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M27=\"Yes\",1,IF('Workshop Input'!M27=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B28","v":0},null,null,{"$f":"'Workshop Input'!E28","v":0},null,{"$f":"IF('Workshop Input'!F28=\"Yes\",1,IF('Workshop Input'!F28=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G28=\"Yes\",1,IF('Workshop Input'!G28=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H28=\"Yes\",1,IF('Workshop Input'!H28=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I28=\"Yes\",1,IF('Workshop Input'!I28=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J28=\"Yes\",1,IF('Workshop Input'!J28=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K28=\"Yes\",1,IF('Workshop Input'!K28=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M28=\"Yes\",1,IF('Workshop Input'!M28=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B29","v":"Existing Risk Profile"},null,null,{"$f":"'Workshop Input'!E29","v":0},null,{"$f":"IF('Workshop Input'!F29=\"Yes\",1,IF('Workshop Input'!F29=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G29=\"Yes\",1,IF('Workshop Input'!G29=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H29=\"Yes\",1,IF('Workshop Input'!H29=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I29=\"Yes\",1,IF('Workshop Input'!I29=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J29=\"Yes\",1,IF('Workshop Input'!J29=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K29=\"Yes\",1,IF('Workshop Input'!K29=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M29=\"Yes\",1,IF('Workshop Input'!M29=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B30","v":"RISK - 1 "},null,null,{"$f":"'Workshop Input'!E30","v":0},null,{"$f":"IF('Workshop Input'!F30=\"Yes\",1,IF('Workshop Input'!F30=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G30=\"Yes\",1,IF('Workshop Input'!G30=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H30=\"Yes\",1,IF('Workshop Input'!H30=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I30=\"Yes\",1,IF('Workshop Input'!I30=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J30=\"Yes\",1,IF('Workshop Input'!J30=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K30=\"Yes\",1,IF('Workshop Input'!K30=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M30=\"Yes\",1,IF('Workshop Input'!M30=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B31","v":"Insert risk description"},null,null,{"$f":"'Workshop Input'!E31","v":0},null,{"$f":"IF('Workshop Input'!F31=\"Yes\",1,IF('Workshop Input'!F31=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G31=\"Yes\",1,IF('Workshop Input'!G31=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H31=\"Yes\",1,IF('Workshop Input'!H31=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I31=\"Yes\",1,IF('Workshop Input'!I31=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J31=\"Yes\",1,IF('Workshop Input'!J31=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K31=\"Yes\",1,IF('Workshop Input'!K31=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M31=\"Yes\",1,IF('Workshop Input'!M31=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B32","v":"Does the model effectively manage the risk?"},null,{"$f":"'Workshop Input'!D32","v":0},{"$f":"'Workshop Input'!E32","v":0},null,{"$f":"IF('Workshop Input'!F32=\"Yes\",1,IF('Workshop Input'!F32=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G32=\"Yes\",1,IF('Workshop Input'!G32=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H32=\"Yes\",1,IF('Workshop Input'!H32=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I32=\"Yes\",1,IF('Workshop Input'!I32=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J32=\"Yes\",1,IF('Workshop Input'!J32=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K32=\"Yes\",1,IF('Workshop Input'!K32=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M32=\"Yes\",1,IF('Workshop Input'!M32=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B33","v":"Does the model allow for effective risk transfer?"},null,{"$f":"'Workshop Input'!D33","v":0},{"$f":"'Workshop Input'!E33","v":0},null,{"$f":"IF('Workshop Input'!F33=\"Yes\",1,IF('Workshop Input'!F33=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G33=\"Yes\",1,IF('Workshop Input'!G33=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H33=\"Yes\",1,IF('Workshop Input'!H33=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I33=\"Yes\",1,IF('Workshop Input'!I33=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J33=\"Yes\",1,IF('Workshop Input'!J33=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K33=\"Yes\",1,IF('Workshop Input'!K33=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M33=\"Yes\",1,IF('Workshop Input'!M33=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B34","v":0},null,null,{"$f":"'Workshop Input'!E34","v":0},null,{"$f":"IF('Workshop Input'!F34=\"Yes\",1,IF('Workshop Input'!F34=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G34=\"Yes\",1,IF('Workshop Input'!G34=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H34=\"Yes\",1,IF('Workshop Input'!H34=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I34=\"Yes\",1,IF('Workshop Input'!I34=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J34=\"Yes\",1,IF('Workshop Input'!J34=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K34=\"Yes\",1,IF('Workshop Input'!K34=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M34=\"Yes\",1,IF('Workshop Input'!M34=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B35","v":"RISK - 2"},null,null,{"$f":"'Workshop Input'!E35","v":0},null,{"$f":"IF('Workshop Input'!F35=\"Yes\",1,IF('Workshop Input'!F35=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G35=\"Yes\",1,IF('Workshop Input'!G35=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H35=\"Yes\",1,IF('Workshop Input'!H35=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I35=\"Yes\",1,IF('Workshop Input'!I35=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J35=\"Yes\",1,IF('Workshop Input'!J35=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K35=\"Yes\",1,IF('Workshop Input'!K35=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M35=\"Yes\",1,IF('Workshop Input'!M35=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B36","v":"Insert risk description"},null,null,{"$f":"'Workshop Input'!E36","v":0},null,{"$f":"IF('Workshop Input'!F36=\"Yes\",1,IF('Workshop Input'!F36=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G36=\"Yes\",1,IF('Workshop Input'!G36=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H36=\"Yes\",1,IF('Workshop Input'!H36=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I36=\"Yes\",1,IF('Workshop Input'!I36=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J36=\"Yes\",1,IF('Workshop Input'!J36=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K36=\"Yes\",1,IF('Workshop Input'!K36=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M36=\"Yes\",1,IF('Workshop Input'!M36=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B37","v":"Does the model effectively manage the risk?"},null,{"$f":"'Workshop Input'!D37","v":0},{"$f":"'Workshop Input'!E37","v":0},null,{"$f":"IF('Workshop Input'!F37=\"Yes\",1,IF('Workshop Input'!F37=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G37=\"Yes\",1,IF('Workshop Input'!G37=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H37=\"Yes\",1,IF('Workshop Input'!H37=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I37=\"Yes\",1,IF('Workshop Input'!I37=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J37=\"Yes\",1,IF('Workshop Input'!J37=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K37=\"Yes\",1,IF('Workshop Input'!K37=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M37=\"Yes\",1,IF('Workshop Input'!M37=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B38","v":"Does the model allow for effective risk transfer?"},null,{"$f":"'Workshop Input'!D38","v":0},{"$f":"'Workshop Input'!E38","v":0},null,{"$f":"IF('Workshop Input'!F38=\"Yes\",1,IF('Workshop Input'!F38=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G38=\"Yes\",1,IF('Workshop Input'!G38=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H38=\"Yes\",1,IF('Workshop Input'!H38=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I38=\"Yes\",1,IF('Workshop Input'!I38=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J38=\"Yes\",1,IF('Workshop Input'!J38=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K38=\"Yes\",1,IF('Workshop Input'!K38=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M38=\"Yes\",1,IF('Workshop Input'!M38=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B39","v":0},null,null,{"$f":"'Workshop Input'!E39","v":0},null,{"$f":"IF('Workshop Input'!F39=\"Yes\",1,IF('Workshop Input'!F39=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G39=\"Yes\",1,IF('Workshop Input'!G39=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H39=\"Yes\",1,IF('Workshop Input'!H39=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I39=\"Yes\",1,IF('Workshop Input'!I39=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J39=\"Yes\",1,IF('Workshop Input'!J39=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K39=\"Yes\",1,IF('Workshop Input'!K39=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M39=\"Yes\",1,IF('Workshop Input'!M39=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B40","v":"RISK - 3"},null,null,{"$f":"'Workshop Input'!E40","v":0},null,{"$f":"IF('Workshop Input'!F40=\"Yes\",1,IF('Workshop Input'!F40=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G40=\"Yes\",1,IF('Workshop Input'!G40=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H40=\"Yes\",1,IF('Workshop Input'!H40=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I40=\"Yes\",1,IF('Workshop Input'!I40=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J40=\"Yes\",1,IF('Workshop Input'!J40=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K40=\"Yes\",1,IF('Workshop Input'!K40=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M40=\"Yes\",1,IF('Workshop Input'!M40=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B41","v":"Insert risk description"},null,null,{"$f":"'Workshop Input'!E41","v":0},null,{"$f":"IF('Workshop Input'!F41=\"Yes\",1,IF('Workshop Input'!F41=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G41=\"Yes\",1,IF('Workshop Input'!G41=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H41=\"Yes\",1,IF('Workshop Input'!H41=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I41=\"Yes\",1,IF('Workshop Input'!I41=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J41=\"Yes\",1,IF('Workshop Input'!J41=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K41=\"Yes\",1,IF('Workshop Input'!K41=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M41=\"Yes\",1,IF('Workshop Input'!M41=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B42","v":"Does the model effectively manage the risk?"},null,{"$f":"'Workshop Input'!D42","v":0},{"$f":"'Workshop Input'!E42","v":0},null,{"$f":"IF('Workshop Input'!F42=\"Yes\",1,IF('Workshop Input'!F42=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G42=\"Yes\",1,IF('Workshop Input'!G42=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H42=\"Yes\",1,IF('Workshop Input'!H42=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I42=\"Yes\",1,IF('Workshop Input'!I42=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J42=\"Yes\",1,IF('Workshop Input'!J42=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K42=\"Yes\",1,IF('Workshop Input'!K42=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M42=\"Yes\",1,IF('Workshop Input'!M42=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B43","v":"Does the model allow for effective risk transfer?"},null,{"$f":"'Workshop Input'!D43","v":0},{"$f":"'Workshop Input'!E43","v":0},null,{"$f":"IF('Workshop Input'!F43=\"Yes\",1,IF('Workshop Input'!F43=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G43=\"Yes\",1,IF('Workshop Input'!G43=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H43=\"Yes\",1,IF('Workshop Input'!H43=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I43=\"Yes\",1,IF('Workshop Input'!I43=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J43=\"Yes\",1,IF('Workshop Input'!J43=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K43=\"Yes\",1,IF('Workshop Input'!K43=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M43=\"Yes\",1,IF('Workshop Input'!M43=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B44","v":0},null,null,{"$f":"'Workshop Input'!E44","v":0},null,{"$f":"IF('Workshop Input'!F44=\"Yes\",1,IF('Workshop Input'!F44=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G44=\"Yes\",1,IF('Workshop Input'!G44=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H44=\"Yes\",1,IF('Workshop Input'!H44=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I44=\"Yes\",1,IF('Workshop Input'!I44=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J44=\"Yes\",1,IF('Workshop Input'!J44=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K44=\"Yes\",1,IF('Workshop Input'!K44=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M44=\"Yes\",1,IF('Workshop Input'!M44=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B45","v":"RISK - 4"},null,null,{"$f":"'Workshop Input'!E45","v":0},null,{"$f":"IF('Workshop Input'!F45=\"Yes\",1,IF('Workshop Input'!F45=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G45=\"Yes\",1,IF('Workshop Input'!G45=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H45=\"Yes\",1,IF('Workshop Input'!H45=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I45=\"Yes\",1,IF('Workshop Input'!I45=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J45=\"Yes\",1,IF('Workshop Input'!J45=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K45=\"Yes\",1,IF('Workshop Input'!K45=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M45=\"Yes\",1,IF('Workshop Input'!M45=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B46","v":"Insert risk description"},null,null,{"$f":"'Workshop Input'!E46","v":0},null,{"$f":"IF('Workshop Input'!F46=\"Yes\",1,IF('Workshop Input'!F46=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G46=\"Yes\",1,IF('Workshop Input'!G46=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H46=\"Yes\",1,IF('Workshop Input'!H46=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I46=\"Yes\",1,IF('Workshop Input'!I46=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J46=\"Yes\",1,IF('Workshop Input'!J46=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K46=\"Yes\",1,IF('Workshop Input'!K46=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M46=\"Yes\",1,IF('Workshop Input'!M46=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B47","v":"Does the model effectively manage the risk?"},null,{"$f":"'Workshop Input'!D47","v":0},{"$f":"'Workshop Input'!E47","v":0},null,{"$f":"IF('Workshop Input'!F47=\"Yes\",1,IF('Workshop Input'!F47=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G47=\"Yes\",1,IF('Workshop Input'!G47=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H47=\"Yes\",1,IF('Workshop Input'!H47=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I47=\"Yes\",1,IF('Workshop Input'!I47=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J47=\"Yes\",1,IF('Workshop Input'!J47=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K47=\"Yes\",1,IF('Workshop Input'!K47=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M47=\"Yes\",1,IF('Workshop Input'!M47=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B48","v":"Does the model allow for effective risk transfer?"},null,{"$f":"'Workshop Input'!D48","v":0},{"$f":"'Workshop Input'!E48","v":0},null,{"$f":"IF('Workshop Input'!F48=\"Yes\",1,IF('Workshop Input'!F48=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G48=\"Yes\",1,IF('Workshop Input'!G48=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H48=\"Yes\",1,IF('Workshop Input'!H48=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I48=\"Yes\",1,IF('Workshop Input'!I48=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J48=\"Yes\",1,IF('Workshop Input'!J48=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K48=\"Yes\",1,IF('Workshop Input'!K48=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M48=\"Yes\",1,IF('Workshop Input'!M48=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B49","v":0},null,null,{"$f":"'Workshop Input'!E49","v":0},null,{"$f":"IF('Workshop Input'!F49=\"Yes\",1,IF('Workshop Input'!F49=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G49=\"Yes\",1,IF('Workshop Input'!G49=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H49=\"Yes\",1,IF('Workshop Input'!H49=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I49=\"Yes\",1,IF('Workshop Input'!I49=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J49=\"Yes\",1,IF('Workshop Input'!J49=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K49=\"Yes\",1,IF('Workshop Input'!K49=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M49=\"Yes\",1,IF('Workshop Input'!M49=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B50","v":"RISK - 5"},null,null,{"$f":"'Workshop Input'!E50","v":0},null,{"$f":"IF('Workshop Input'!F50=\"Yes\",1,IF('Workshop Input'!F50=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G50=\"Yes\",1,IF('Workshop Input'!G50=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H50=\"Yes\",1,IF('Workshop Input'!H50=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I50=\"Yes\",1,IF('Workshop Input'!I50=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J50=\"Yes\",1,IF('Workshop Input'!J50=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K50=\"Yes\",1,IF('Workshop Input'!K50=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M50=\"Yes\",1,IF('Workshop Input'!M50=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B51","v":"Insert risk description"},null,null,{"$f":"'Workshop Input'!E51","v":0},null,{"$f":"IF('Workshop Input'!F51=\"Yes\",1,IF('Workshop Input'!F51=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G51=\"Yes\",1,IF('Workshop Input'!G51=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H51=\"Yes\",1,IF('Workshop Input'!H51=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I51=\"Yes\",1,IF('Workshop Input'!I51=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J51=\"Yes\",1,IF('Workshop Input'!J51=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K51=\"Yes\",1,IF('Workshop Input'!K51=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M51=\"Yes\",1,IF('Workshop Input'!M51=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B52","v":"Does the model effectively manage the risk?"},null,{"$f":"'Workshop Input'!D52","v":0},{"$f":"'Workshop Input'!E52","v":0},null,{"$f":"IF('Workshop Input'!F52=\"Yes\",1,IF('Workshop Input'!F52=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G52=\"Yes\",1,IF('Workshop Input'!G52=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H52=\"Yes\",1,IF('Workshop Input'!H52=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I52=\"Yes\",1,IF('Workshop Input'!I52=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J52=\"Yes\",1,IF('Workshop Input'!J52=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K52=\"Yes\",1,IF('Workshop Input'!K52=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M52=\"Yes\",1,IF('Workshop Input'!M52=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B53","v":"Does the model allow for effective risk transfer?"},null,{"$f":"'Workshop Input'!D53","v":0},{"$f":"'Workshop Input'!E53","v":0},null,{"$f":"IF('Workshop Input'!F53=\"Yes\",1,IF('Workshop Input'!F53=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G53=\"Yes\",1,IF('Workshop Input'!G53=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H53=\"Yes\",1,IF('Workshop Input'!H53=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I53=\"Yes\",1,IF('Workshop Input'!I53=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J53=\"Yes\",1,IF('Workshop Input'!J53=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K53=\"Yes\",1,IF('Workshop Input'!K53=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M53=\"Yes\",1,IF('Workshop Input'!M53=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B54","v":0},null,null,{"$f":"'Workshop Input'!E54","v":0},null,{"$f":"IF('Workshop Input'!F54=\"Yes\",1,IF('Workshop Input'!F54=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G54=\"Yes\",1,IF('Workshop Input'!G54=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H54=\"Yes\",1,IF('Workshop Input'!H54=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I54=\"Yes\",1,IF('Workshop Input'!I54=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J54=\"Yes\",1,IF('Workshop Input'!J54=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K54=\"Yes\",1,IF('Workshop Input'!K54=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M54=\"Yes\",1,IF('Workshop Input'!M54=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B55","v":"RISK - 6"},null,null,{"$f":"'Workshop Input'!E55","v":0},null,{"$f":"IF('Workshop Input'!F55=\"Yes\",1,IF('Workshop Input'!F55=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G55=\"Yes\",1,IF('Workshop Input'!G55=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H55=\"Yes\",1,IF('Workshop Input'!H55=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I55=\"Yes\",1,IF('Workshop Input'!I55=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J55=\"Yes\",1,IF('Workshop Input'!J55=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K55=\"Yes\",1,IF('Workshop Input'!K55=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M55=\"Yes\",1,IF('Workshop Input'!M55=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B56","v":"Insert risk description"},null,null,{"$f":"'Workshop Input'!E56","v":0},null,{"$f":"IF('Workshop Input'!F56=\"Yes\",1,IF('Workshop Input'!F56=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G56=\"Yes\",1,IF('Workshop Input'!G56=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H56=\"Yes\",1,IF('Workshop Input'!H56=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I56=\"Yes\",1,IF('Workshop Input'!I56=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J56=\"Yes\",1,IF('Workshop Input'!J56=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K56=\"Yes\",1,IF('Workshop Input'!K56=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M56=\"Yes\",1,IF('Workshop Input'!M56=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B57","v":"Does the model effectively manage the risk?"},null,{"$f":"'Workshop Input'!D57","v":0},{"$f":"'Workshop Input'!E57","v":0},null,{"$f":"IF('Workshop Input'!F57=\"Yes\",1,IF('Workshop Input'!F57=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G57=\"Yes\",1,IF('Workshop Input'!G57=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H57=\"Yes\",1,IF('Workshop Input'!H57=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I57=\"Yes\",1,IF('Workshop Input'!I57=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J57=\"Yes\",1,IF('Workshop Input'!J57=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K57=\"Yes\",1,IF('Workshop Input'!K57=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M57=\"Yes\",1,IF('Workshop Input'!M57=\"no\",0,\"\"))","v":""}]
[null,{"$f":"'Workshop Input'!B58","v":"Does the model allow for effective risk transfer?"},null,{"$f":"'Workshop Input'!D58","v":0},{"$f":"'Workshop Input'!E58","v":0},null,{"$f":"IF('Workshop Input'!F58=\"Yes\",1,IF('Workshop Input'!F58=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G58=\"Yes\",1,IF('Workshop Input'!G58=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H58=\"Yes\",1,IF('Workshop Input'!H58=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I58=\"Yes\",1,IF('Workshop Input'!I58=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J58=\"Yes\",1,IF('Workshop Input'!J58=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K58=\"Yes\",1,IF('Workshop Input'!K58=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M58=\"Yes\",1,IF('Workshop Input'!M58=\"no\",0,\"\"))","v":""}]
[null,null,null,null,null,null,{"$f":"IF('Workshop Input'!F59=\"Yes\",1,IF('Workshop Input'!F59=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G59=\"Yes\",1,IF('Workshop Input'!G59=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H59=\"Yes\",1,IF('Workshop Input'!H59=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I59=\"Yes\",1,IF('Workshop Input'!I59=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J59=\"Yes\",1,IF('Workshop Input'!J59=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K59=\"Yes\",1,IF('Workshop Input'!K59=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M59=\"Yes\",1,IF('Workshop Input'!M59=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D60),\"\",'Workshop Input'!D60)","v":""},null,null,{"$f":"SUM(G27:G59)","v":0},0,0,0,0,0,0]
[{"$f":"'Workshop Input'!A61","v":2},"GENERAL",null,{"$f":"IF(ISBLANK('Workshop Input'!D61),\"\",'Workshop Input'!D61)","v":""}]
[null,"Does the goverance requirements of this model suit the project needs?",null,{"$f":"IF(ISBLANK('Workshop Input'!D62),\"\",'Workshop Input'!D62)","v":""},null,null,{"$f":"IF('Workshop Input'!F62=\"Yes\",1,IF('Workshop Input'!F62=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G62=\"Yes\",1,IF('Workshop Input'!G62=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H62=\"Yes\",1,IF('Workshop Input'!H62=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I62=\"Yes\",1,IF('Workshop Input'!I62=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J62=\"Yes\",1,IF('Workshop Input'!J62=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K62=\"Yes\",1,IF('Workshop Input'!K62=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M62=\"Yes\",1,IF('Workshop Input'!M62=\"no\",0,\"\"))","v":""}]
[null,"Does this model enable the program to leverage opportunities as they evolve?",null,{"$f":"IF(ISBLANK('Workshop Input'!D63),\"\",'Workshop Input'!D63)","v":""},null,null,{"$f":"IF('Workshop Input'!F63=\"Yes\",1,IF('Workshop Input'!F63=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G63=\"Yes\",1,IF('Workshop Input'!G63=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H63=\"Yes\",1,IF('Workshop Input'!H63=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I63=\"Yes\",1,IF('Workshop Input'!I63=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J63=\"Yes\",1,IF('Workshop Input'!J63=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K63=\"Yes\",1,IF('Workshop Input'!K63=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M63=\"Yes\",1,IF('Workshop Input'!M63=\"no\",0,\"\"))","v":""}]
[null,"Does the model promote efficiency and innovation before price is agreed?",null,{"$f":"IF(ISBLANK('Workshop Input'!D64),\"\",'Workshop Input'!D64)","v":""},null,null,{"$f":"IF('Workshop Input'!F64=\"Yes\",1,IF('Workshop Input'!F64=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G64=\"Yes\",1,IF('Workshop Input'!G64=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H64=\"Yes\",1,IF('Workshop Input'!H64=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I64=\"Yes\",1,IF('Workshop Input'!I64=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J64=\"Yes\",1,IF('Workshop Input'!J64=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K64=\"Yes\",1,IF('Workshop Input'!K64=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M64=\"Yes\",1,IF('Workshop Input'!M64=\"no\",0,\"\"))","v":""}]
[null,"Does the model promote efficiency and innovation after price is agreed?",null,{"$f":"IF(ISBLANK('Workshop Input'!D65),\"\",'Workshop Input'!D65)","v":""},null,null,{"$f":"IF('Workshop Input'!F65=\"Yes\",1,IF('Workshop Input'!F65=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G65=\"Yes\",1,IF('Workshop Input'!G65=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H65=\"Yes\",1,IF('Workshop Input'!H65=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I65=\"Yes\",1,IF('Workshop Input'!I65=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J65=\"Yes\",1,IF('Workshop Input'!J65=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K65=\"Yes\",1,IF('Workshop Input'!K65=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M65=\"Yes\",1,IF('Workshop Input'!M65=\"no\",0,\"\"))","v":""}]
[null,"Is safety adequately provided for with this model?",null,{"$f":"IF(ISBLANK('Workshop Input'!D66),\"\",'Workshop Input'!D66)","v":""},null,null,{"$f":"IF('Workshop Input'!F66=\"Yes\",1,IF('Workshop Input'!F66=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G66=\"Yes\",1,IF('Workshop Input'!G66=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H66=\"Yes\",1,IF('Workshop Input'!H66=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I66=\"Yes\",1,IF('Workshop Input'!I66=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J66=\"Yes\",1,IF('Workshop Input'!J66=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K66=\"Yes\",1,IF('Workshop Input'!K66=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M66=\"Yes\",1,IF('Workshop Input'!M66=\"no\",0,\"\"))","v":""}]
[null,"Can this model adapt in response to technical interface/delivey impacts (access regimes) as they arise?",null,{"$f":"IF(ISBLANK('Workshop Input'!D67),\"\",'Workshop Input'!D67)","v":""},null,null,{"$f":"IF('Workshop Input'!F67=\"Yes\",1,IF('Workshop Input'!F67=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!G67=\"Yes\",1,IF('Workshop Input'!G67=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!H67=\"Yes\",1,IF('Workshop Input'!H67=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!I67=\"Yes\",1,IF('Workshop Input'!I67=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!J67=\"Yes\",1,IF('Workshop Input'!J67=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!K67=\"Yes\",1,IF('Workshop Input'!K67=\"no\",0,\"\"))","v":""},{"$f":"IF('Workshop Input'!M67=\"Yes\",1,IF('Workshop Input'!M67=\"no\",0,\"\"))","v":""}]
[null,"Sub-total",null,{"$f":"IF(ISBLANK('Workshop Input'!D68),\"\",'Workshop Input'!D68)","v":""},null,null,{"$f":"SUM(G62:G67)","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF(ISBLANK('Workshop Input'!D69),\"\",'Workshop Input'!D69)","v":""}]
["PROCUREMENT MODEL RANKING       (7 Most Important - 1 Least important)",null,null,"No. of Q's",null,"Weighted \nQs",{"$f":"G1","v":"Alliance"},{"$f":"H1","v":"D&C"},"ECI (D&C)","ECI (Alliance)","PPP","MC","Franchisee"]
[{"$f":"'Workshop Input'!A71","v":6},"Time",null,{"$f":"COUNTIF(D3:D5,\"Yes\")","v":0},{"$f":"+$D$79/7","v":0},{"$f":"IF(ISERROR(E72/D72),\"\",E72/D72)","v":""},{"$f":"SUM(G6*$F$72)*$A$72","v":{"$error":"#VALUE!"}},{"$f":"SUM(H6*$F$72)*$A$72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Workshop Input'!A72","v":7},"Cost",null,{"$f":"COUNTIF(D8:D9,\"Yes\")","v":0},{"$f":"+$D$79/7","v":0},"",{"$f":"SUM(G10*$F$73)*$A$73","v":{"$error":"#VALUE!"}},{"$f":"SUM(H10*$F$73)*$A$73","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Workshop Input'!A73","v":5},"Scope & Design",null,{"$f":"COUNTIF(D12:D14,\"Yes\")","v":0},0,"",{"$f":"SUM(G15*$F$74)*$A$74","v":{"$error":"#VALUE!"}},{"$f":"SUM(H15*$F$74)*$A$74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Workshop Input'!A74","v":3},"Capability & Capacity",null,{"$f":"COUNTIF(D17:D20,\"Yes\")","v":0},0,"",{"$f":"SUM(G21*$F$75)*$A$75","v":{"$error":"#VALUE!"}},{"$f":"SUM(H21*$F$75)*$A$75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Workshop Input'!A75","v":1},"Stakeholder Interface",null,{"$f":"COUNTIF(D23:D24,\"Yes\")","v":0},0,"",{"$f":"SUM(G25*$F$76)*$A$76","v":{"$error":"#VALUE!"}},{"$f":"SUM(H25*$F$76)*$A$76","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Workshop Input'!A76","v":4},"Risk",null,{"$f":"COUNTIF(D27:D59,\"Yes\")","v":0},0,"",{"$f":"SUM(G60*$F$77)*$A$77","v":{"$error":"#VALUE!"}},{"$f":"SUM(H60*$F$77)*$A$77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Workshop Input'!A77","v":2},"General",null,{"$f":"COUNTIF(D62:D68,\"Yes\")","v":0},0,"",{"$f":"SUM(G68*$F$78)*$A$78","v":{"$error":"#VALUE!"}},{"$f":"SUM(H68*$F$78)*$A$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TOTAL CALCULATION",null,null,{"$f":"SUM(D72:D78)","v":0},null,null,{"$f":"SUM(G72:G78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Sheet3","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Comments/Notes"]