{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Input","Output","Results","Domestic - Monthly","Domestic - Annual","Domestic (Tertiary) - Monthly","Domestic (Tertiary) - Annual","Commercial - Monthly","Commercial - Annual","Fire (Office) - Monthly","Fire (Office) - Annual","Municipalities - Monthly","Municipalities - Annual","Loss Limit Discount","Contract Works Discount","Fire Extensions","Escalation","Voluntary Deductible","Metadata"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":0,"defined_names":11,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,3,14],[15,1,15,7],[15,8,15,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"For Contract Works, please select the period of the contract -->",null,null,null,null,null,null,"Over 48 months"]

{"sheet":"Output","index":1,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Aggregate",{"$f":"IF(C2 = \"\", 12, VLOOKUP(C2, Metadata!$S$1:$T$11, 2, FALSE))","v":12}]
[]
[]
[]
[]
[]
[null,null,"Voluntary Deductible",0]
[null,null,"Applicable Discount",{"$f":"IF(OR(C2 = \"\", C2 = \"Aggregate\"), 0, VLOOKUP(D8, 'Voluntary Deductible'!$B$3:$C$13, 2, FALSE))","v":0}]
[]
[null,null,"Magnitude Discount",{"$f":"'Loss Limit Discount'!$D$93","v":0}]
[null,null,"Contract Works Discount",{"$f":"'Contract Works Discount'!$D$101","v":0}]
[]
[null,null,"Class","Sum Insured*","Premium"]
[null,null,"Fire",{"$f":"VLOOKUP($C15, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C15, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0},{"$f":"IF(AND(E15 = 0, D15 <> 0), \"!!!\",\"\")","v":""}]
[null,null,"Standing Charges",{"$f":"VLOOKUP($C16, Results!$B$22:$M$35, Output!$D$2, FALSE) + VLOOKUP(\"Advance Standing Charges\", Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"(VLOOKUP($C16, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)) + VLOOKUP(\"Advance Standing Charges\", Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Working Expenses",{"$f":"VLOOKUP($C17, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C17, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Net Profit",{"$f":"VLOOKUP($C18, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C18, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Gross Profit",{"$f":"VLOOKUP($C19, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C19, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Revenue",{"$f":"VLOOKUP($C20, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C20, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Motor",{"$f":"VLOOKUP($C21, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C21, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Contract Works",{"$f":"VLOOKUP($C22, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C22, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Money",{"$f":"VLOOKUP($C23, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C23, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Goods In Transit",{"$f":"VLOOKUP($C24, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C24, Results!$B$5:$M$18, Output!$D$2, FALSE) * (1 - $D$9)","v":0}]
[null,null,"Total",{"$f":"SUM(D15:D24)","v":0},{"$f":"SUM(E15:E24)","v":0}]
[null,null,"* Declared values only"]

{"sheet":"Results","index":2,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Gross Written Premium"]
[null,"Class","Domestic - Monthly","Domestic (Tertiary) - Monthly","Domestic - Annual","Domestic (Tertiary) - Annual","Commercial - Monthly","Commercial - Annual","Fire (Office) - Monthly","Fire (Office) - Annual","Municipalities - Monthly","Municipalities - Annual","Aggregate"]
[null,"Fire",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B5, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B5, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B5, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B5, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B5, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B5, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B5, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B5, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B5, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B5, 'Municipalities - Annual'!$S:$S)","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Extensions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:L6)","v":0}]
[null,"Static Risk",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B7, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B7, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B7, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B7, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B7, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B7, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B7, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B7, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B7, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B7, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Escalation",null,null,null,null,null,null,null,null,null,null,0]
[null,"Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B9, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B9, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B9, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B9, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B9, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B9, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B9, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B9, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B9, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B9, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Advance Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B10, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B10, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B10, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B10, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B10, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B10, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B10, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B10, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B10, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B10, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Working Expenses",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B11, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B11, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B11, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B11, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B11, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B11, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B11, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B11, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B11, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B11, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Net Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B12, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B12, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B12, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B12, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B12, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B12, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B12, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B12, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B12, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B12, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Gross Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B13, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B13, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B13, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B13, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B13, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B13, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B13, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B13, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B13, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B13, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Revenue",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B14, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B14, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B14, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B14, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B14, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B14, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B14, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B14, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B14, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B14, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Motor",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B15, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B15, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B15, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B15, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B15, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B15, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B15, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B15, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B15, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B15, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Contract Works",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B16, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B16, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B16, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B16, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B16, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B16, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B16, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B16, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B16, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B16, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Money",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B17, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B17, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B17, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B17, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B17, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B17, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B17, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B17, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B17, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B17, 'Municipalities - Annual'!$S:$S)","v":0},0]
[null,"Goods In Transit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B18, 'Domestic - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B18, 'Domestic (Tertiary) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B18, 'Domestic - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B18, 'Domestic (Tertiary) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B18, 'Commercial - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B18, 'Commercial - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B18, 'Fire (Office) - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B18, 'Fire (Office) - Annual'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B18, 'Municipalities - Monthly'!$S:$S)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B18, 'Municipalities - Annual'!$S:$S)","v":0},0]
[]
[null,"Sum Insured"]
[null,"Class","Domestic - Monthly","Domestic (Tertiary) - Monthly","Domestic - Annual","Domestic (Tertiary) - Annual","Commercial - Monthly","Commercial - Annual","Fire (Office) - Monthly","Fire (Office) - Monthly","Municipalities - Monthly","Municipalities - Annual","Aggregate"]
[null,"Fire",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B22, 'Domestic - Monthly'!$E:$E) - SUMIF('Domestic - Monthly'!$B:$B, \"F1-MC\", 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B22, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B22, 'Domestic - Annual'!$E:$E) - SUMIF('Domestic - Annual'!$B:$B, \"F1-MC\", 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B22, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B22, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B22, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B22, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B22, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B22, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B22, 'Municipalities - Annual'!$E:$E)","v":0},{"$f":"SUM(C22:L22)","v":0}]
[null,"Extensions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C23:L23)","v":0}]
[null,"Static Risk",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B24, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B24, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B24, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B24, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B24, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B24, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B24, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B24, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B24, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B24, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Escalation",null,null,null,null,null,null,null,null,null,null,0]
[null,"Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B26, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B26, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B26, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B26, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B26, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B26, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B26, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B26, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B26, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B26, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Advance Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B27, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B27, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B27, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B27, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B27, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B27, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B27, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B27, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B27, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B27, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Working Expenses",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B28, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B28, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B28, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B28, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B28, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B28, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B28, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B28, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B28, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B28, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Net Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B29, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B29, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B29, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B29, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B29, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B29, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B29, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B29, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B29, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B29, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Gross Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B30, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B30, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B30, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B30, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B30, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B30, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B30, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B30, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B30, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B30, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Revenue",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B31, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B31, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B31, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B31, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B31, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B31, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B31, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B31, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B31, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B31, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Motor",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B32, 'Domestic - Monthly'!$E:$E) - SUMIF('Domestic - Monthly'!$B:$B, \"M1\", 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B32, 'Domestic (Tertiary) - Monthly'!$E:$E) - SUMIF('Domestic (Tertiary) - Monthly'!$B:$B, \"M1\", 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B32, 'Domestic - Annual'!$E:$E) - SUMIF('Domestic - Annual'!$B:$B, \"M1\", 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B32, 'Domestic (Tertiary) - Annual'!$E:$E) - SUMIF('Domestic (Tertiary) - Annual'!$B:$B, \"M1\", 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B32, 'Commercial - Monthly'!$E:$E) - SUMIF('Commercial - Monthly'!$B:$B, \"M1\", 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B32, 'Commercial - Annual'!$E:$E) - SUMIF('Commercial - Annual'!$B:$B, \"M1\", 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B32, 'Fire (Office) - Monthly'!$E:$E) - SUMIF('Fire (Office) - Monthly'!$B:$B, \"M1\", 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B32, 'Fire (Office) - Annual'!$E:$E) - SUMIF('Fire (Office) - Annual'!$B:$B, \"M1\", 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B32, 'Municipalities - Monthly'!$E:$E) - SUMIF('Municipalities - Monthly'!$B:$B, \"M1\", 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B32, 'Municipalities - Annual'!$E:$E) - SUMIF('Municipalities - Annual'!$B:$B, \"M1\", 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Contract Works",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B33, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B33, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B33, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B33, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B33, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B33, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B33, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B33, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B33, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B33, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Money",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B34, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B34, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B34, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B34, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B34, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B34, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B34, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B34, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B34, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B34, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Goods In Transit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B35, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B35, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B35, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B35, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B35, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B35, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B35, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B35, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B35, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B35, 'Municipalities - Annual'!$E:$E)","v":0},0]

{"sheet":"Domestic - Monthly","index":3,"n_rows":100,"n_cols":22,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,21,0,22]],"read":"row_number_cap"}
["Domestic - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
[null,"Fire"]
["Domestic Fire","F1","Domestic Fire","Fire",null,3.63E-6,true,true,true,false,false,null,3,false,null,0,true,"DM001",{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$D$12 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0},148]
["Domestic Fire","F1-MC","Mayors and Councilors","Fire",null,5.45,false,false,false,false,false,null,0,false,null,0,true,null,{"$f":"IF(E5 = 0, 0, MAX((F5 * E5) * (IF(I5 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M5 * E5))","v":0},2876]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":3.63E-6},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E7, 'Fire Extensions'!$D$6)","v":0},0,true,"DM002",null,154]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.63E-6},true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E8, 'Fire Extensions'!$D$6)","v":0},0,true,"DM003",null,155]
["Extension","EX","Capital Additions","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E9, 'Fire Extensions'!$D$6)","v":0},0,true,"DM004",null,156]
["Extension","EX","Professional fees","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E10, 'Fire Extensions'!$D$6)","v":0},0,true,"DM005",null,157]
["Extension","EX","Clearance costs","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E11, 'Fire Extensions'!$D$6)","v":0},0,true,"DM006",null,158]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E12, 'Fire Extensions'!$D$6)","v":0},0,true,"DM007",null,159]
["Extension","EX","Statutory Duties","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E13, 'Fire Extensions'!$D$6)","v":0},0,true,"DM010",null,163]
["Extension","EX","Additional Premises","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E14, 'Fire Extensions'!$D$6)","v":0},0,true,"DM011",null,164]
["Extension","EX","Acquisition Limits","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E15, 'Fire Extensions'!$D$6)","v":0},0,true,"DM012",null,165]
["Extension","EX","Import Surcharges","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E16, 'Fire Extensions'!$D$6)","v":0},0,true,"DM014",null,167]
["Extension","EX","Fire Protection System Update","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E17, 'Fire Extensions'!$D$6)","v":0},0,true,"DM015",null,168]
["Extension","EX","Goods in the open","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E18, 'Fire Extensions'!$D$6)","v":0},0,true,"DM019",null,172]
["Extension","EX","Fire Extinguishing","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E19, 'Fire Extensions'!$D$6)","v":0},0,true,"DM020",null,173]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E20 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E20, 'Fire Extensions'!$D$6)","v":0},0,true,null,null,2875]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":3.63E-6},true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E22, 'Fire Extensions'!$D$6)","v":0},0,true,"DM021",null,175]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E23, 'Fire Extensions'!$D$6)","v":0},0,true,"DM022",null,176]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E24, 'Fire Extensions'!$D$6)","v":0},0,true,"DM023",null,177]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E25, 'Fire Extensions'!$D$6)","v":0},0,true,"DM024",null,178]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E26, 'Fire Extensions'!$D$6)","v":0},0,true,"DM025",null,179]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E27, 'Fire Extensions'!$D$6)","v":0},0,true,"DM026",null,180]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E28, 'Fire Extensions'!$D$6)","v":0},0,true,"DM027",null,181]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E29, 'Fire Extensions'!$D$6)","v":0},0,true,"DM028",null,182]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E30, 'Fire Extensions'!$D$6)","v":0},0,true,"DM029",null,183]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E31, 'Fire Extensions'!$D$6)","v":0},0,true,"DM030",null,184]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E32, 'Fire Extensions'!$D$6)","v":0},0,true,"DM031",null,185]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E33, 'Fire Extensions'!$D$6)","v":0},0,true,"DM032",null,186]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E34, 'Fire Extensions'!$D$6)","v":0},0,true,"DM033",null,187]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E35, 'Fire Extensions'!$D$6)","v":0},0,true,"DM034",null,188]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E36, 'Fire Extensions'!$D$6)","v":0},0,true,"DM035",null,189]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E37, 'Fire Extensions'!$D$6)","v":0},0,true,"DM036",null,190]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E38, 'Fire Extensions'!$D$6)","v":0},0,true,"DM037",null,191]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E39, 'Fire Extensions'!$D$6)","v":0},0,true,"DM038",null,192]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E40, 'Fire Extensions'!$D$6)","v":0},0,true,"DM039",null,193]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E41, 'Fire Extensions'!$D$6)","v":0},0,true,"DM040",null,194]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E42, 'Fire Extensions'!$D$6)","v":0},0,true,"DM041",null,195]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E43, 'Fire Extensions'!$D$6)","v":0},0,true,"DM042",null,196]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E44, 'Fire Extensions'!$D$6)","v":0},0,true,"DM043",null,197]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E45, 'Fire Extensions'!$D$6)","v":0},0,true,"DM044",null,198]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E46, 'Fire Extensions'!$D$6)","v":0},0,true,"DM045",null,199]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E47, 'Fire Extensions'!$D$6)","v":0},0,true,"DM046",null,200]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E48, 'Fire Extensions'!$D$6)","v":0},0,true,"DM047",null,201]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E49, 'Fire Extensions'!$D$6)","v":0},0,true,"DM048",null,202]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E50, 'Fire Extensions'!$D$6)","v":0},0,true,"DM049",null,203]
["Other Extension","EX","Other","Fire",null,3.63E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E51 < 'Fire Extensions'!$D$6, 'Domestic - Monthly'!E51, 'Fire Extensions'!$D$6)","v":0},0,true,"DM050",null,204]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$C$6:$D$50, 2, FALSE))","v":3.63E-6},true,false,true,false,false,null,0,null,null,0,true,"DM051",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M54))","v":0},1825]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$6:$D$50, 2, FALSE))","v":1.815E-6},true,false,true,false,false,null,0,null,null,0,true,"DM052",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M55))","v":0},1826]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$6:$D$50, 2, FALSE))","v":9.0749999999999999E-7},true,false,true,false,false,null,0,null,null,0,true,"DM053",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M56))","v":0},1827]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$6:$D$50, 2, FALSE))","v":7.2600000000000002E-7},true,false,true,false,false,null,0,null,null,0,true,"DM054",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M57))","v":0},1828]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$6:$D$50, 2, FALSE))","v":5.4449999999999993E-7},true,false,true,false,false,null,0,null,null,0,true,"DM055",{"$f":"IF(E58 = 0, 0, MAX((E58 * F58) * (IF(I58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M58))","v":0},1829]
["Escalation Not UL","Not Charged on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":3.63E-6},true,false,true,false,false,null,0,null,null,0,true,"DM097",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M60))","v":0},214]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.815E-6},true,false,true,false,false,null,0,null,null,0,true,"DM098",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M61))","v":0},215]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.0749999999999999E-7},true,false,true,false,false,null,0,null,null,0,true,"DM099",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M62))","v":0},216]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.2600000000000002E-7},true,false,true,false,false,null,0,null,null,0,true,"DM100",{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M63))","v":0},217]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.4449999999999993E-7},null,false,true,false,false,null,0,null,null,null,null,null,{"$f":"IF(E64 = 0, 0, MAX((E64 * F64) * (IF(I64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M64))","v":0}]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C68, Metadata!$D$2:$E$8, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM101",{"$f":"IF(E68 = 0, 0, MAX((E68 * F68) * (IF(I68 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M68))","v":0},220]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F68 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM108",{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(I69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M69))","v":0},398]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C71, Metadata!$D$10:$E$16, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM109",{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(I71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M71))","v":0},228]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F71 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM116",{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(I72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M72))","v":0},244]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C74, Metadata!$D$34:$E$40, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM117",{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(I74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M74))","v":0},236]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F74 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM124",{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(I75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M75))","v":0},1672]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C77, Metadata!$D$18:$E$24, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM117",{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(I77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M77))","v":0},1604]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F77 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM124",{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(I78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M78))","v":0},1668]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C80, Metadata!$D$26:$E$32, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM125",{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(I80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M80))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F80 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM132",{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(I81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M81))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,2.02,false,false,false,false,false,null,2.02,false,null,0,true,"DM133",{"$f":"IF(E85 = 0, 0, MAX((F85 * E85) * (IF(I85 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M85 * E85))","v":0},251]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,7.0619999999999998E-5,false,false,false,false,false,null,4.54,false,null,0,true,"DM134",{"$f":"IF(E86 = 0, 0, MAX((E86 * F86) * (IF(I86 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M86))","v":0},252]
["Motor","M3","Taxis","Motor",null,2.1299999999999999E-5,false,false,false,false,false,null,4.54,false,null,0,true,"DM135",{"$f":"IF(E87 = 0, 0, MAX((E87 * F87) * (IF(I87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M87))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,8.6799999999999999E-6,true,false,false,false,false,null,10,false,null,8.6799999999999999E-6,true,"CM144",{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(I88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M88))","v":0}]
["Motor","M5","Buses","Motor",null,5.6499000000000002E-4,true,false,false,false,false,null,200,false,null,0,true,"DM136",{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(I89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M89))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,5.6629999999999998E-5,true,false,false,false,false,null,50,false,null,0,true,"DM137",{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(I90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M90))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,3.4506000000000001E-4,true,false,false,false,false,null,5.45,false,null,1.8790000000000001E-5,true,null,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(I91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M91))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Over 48 months"},"Contract Works",null,1.133E-5,true,false,false,true,true,null,50,false,null,7.2600000000000003E-5,false,"CA173",{"$f":"IF(E95 = 0, 0, MAX((E95 * F95) * (IF(I95 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K95 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M95))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,1.9188000000000001E-4,true,false,false,false,false,null,50,false,null,1.23E-3,false,"CA176",{"$f":"IF(E97 = 0, 0, MAX((E97 * F97) * (IF(I97 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K97 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M97))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,5.6629999999999998E-5,true,false,false,false,false,null,50,false,null,3.6299999999999999E-4,false,"CA177",{"$f":"IF(E98 = 0, 0, MAX((E98 * F98) * (IF(I98 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K98 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M98))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F98","v":5.6629999999999998E-5},true,false,false,false,false,null,50,false,null,3.6299999999999999E-4,false,"CA179",{"$f":"IF(E100 = 0, 0, MAX((E100 * F100) * (IF(I100 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K100 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M100))","v":0}]

{"sheet":"Domestic - Annual","index":4,"n_rows":100,"n_cols":22,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Domestic - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
[null,"Fire"]
["Domestic Fire","F1","Domestic Fire","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,30,false,null,0,true,"DA001",{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$D$25 * F4)* (1 - 'Loss Limit Discount'!$D$93), M4))","v":0},400]
["Domestic Fire","F1-MC","Mayors and Councilors","Fire",null,54.47,false,false,false,false,false,null,0,false,null,0,true,null,{"$f":"IF(E5 = 0, 0, MAX((F5 * E5) * (IF(I5 = TRUE, 1 - 'Loss Limit Discount'!$L$11, 1)) * (IF(K5 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M5 * E5))","v":0},2877]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E7, 'Fire Extensions'!$D$19)","v":0},0,true,"DA002",null,406]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E8, 'Fire Extensions'!$D$19)","v":0},0,true,"DA003",null,407]
["Extension","EX","Capital Additions","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E9, 'Fire Extensions'!$D$19)","v":0},0,true,"DA004",null,408]
["Extension","EX","Professional fees","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E10, 'Fire Extensions'!$D$19)","v":0},0,true,"DA005",null,409]
["Extension","EX","Clearance costs","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E11, 'Fire Extensions'!$D$19)","v":0},0,true,"DA006",null,410]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E12, 'Fire Extensions'!$D$19)","v":0},0,true,"DA007",null,411]
["Extension","EX","Statutory Duties","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E13, 'Fire Extensions'!$D$19)","v":0},0,true,"DA010",null,415]
["Extension","EX","Additional Premises","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E14, 'Fire Extensions'!$D$19)","v":0},0,true,"DA011",null,416]
["Extension","EX","Acquisition Limits","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E15, 'Fire Extensions'!$D$19)","v":0},0,true,"DA012",null,417]
["Extension","EX","Import Surcharges","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E16, 'Fire Extensions'!$D$19)","v":0},0,true,"DA014",null,419]
["Extension","EX","Fire Protection System Update","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E17, 'Fire Extensions'!$D$19)","v":0},0,true,"DA015",null,420]
["Extension","EX","Goods in the open","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E18, 'Fire Extensions'!$D$19)","v":0},0,true,"DA019",null,424]
["Extension","EX","Fire Extinguishing","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E19, 'Fire Extensions'!$D$19)","v":0},0,true,"DA020",null,425]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E20 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E20, 'Fire Extensions'!$D$19)","v":0},0,true,null,null,2874]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E22, 'Fire Extensions'!$D$19)","v":0},0,true,"DA021",null,427]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E23, 'Fire Extensions'!$D$19)","v":0},0,true,"DA022",null,428]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E24, 'Fire Extensions'!$D$19)","v":0},0,true,"DA023",null,429]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E25, 'Fire Extensions'!$D$19)","v":0},0,true,"DA024",null,430]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E26, 'Fire Extensions'!$D$19)","v":0},0,true,"DA025",null,431]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E27, 'Fire Extensions'!$D$19)","v":0},0,true,"DA026",null,432]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E28, 'Fire Extensions'!$D$19)","v":0},0,true,"DA027",null,433]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E29, 'Fire Extensions'!$D$19)","v":0},0,true,"DA028",null,434]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E30, 'Fire Extensions'!$D$19)","v":0},0,true,"DA029",null,435]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E31, 'Fire Extensions'!$D$19)","v":0},0,true,"DA030",null,436]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E32, 'Fire Extensions'!$D$19)","v":0},0,true,"DA031",null,437]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E33, 'Fire Extensions'!$D$19)","v":0},0,true,"DA032",null,438]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E34, 'Fire Extensions'!$D$19)","v":0},0,true,"DA033",null,439]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E35, 'Fire Extensions'!$D$19)","v":0},0,true,"DA034",null,440]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E36, 'Fire Extensions'!$D$19)","v":0},0,true,"DA035",null,441]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E37, 'Fire Extensions'!$D$19)","v":0},0,true,"DA036",null,442]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E38, 'Fire Extensions'!$D$19)","v":0},0,true,"DA037",null,443]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E39, 'Fire Extensions'!$D$19)","v":0},0,true,"DA038",null,444]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E40, 'Fire Extensions'!$D$19)","v":0},0,true,"DA039",null,445]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E41, 'Fire Extensions'!$D$19)","v":0},0,true,"DA040",null,446]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E42, 'Fire Extensions'!$D$19)","v":0},0,true,"DA041",null,447]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E43, 'Fire Extensions'!$D$19)","v":0},0,true,"DA042",null,448]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E44, 'Fire Extensions'!$D$19)","v":0},0,true,"DA043",null,449]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E45, 'Fire Extensions'!$D$19)","v":0},0,true,"DA044",null,450]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E46, 'Fire Extensions'!$D$19)","v":0},0,true,"DA045",null,451]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E47, 'Fire Extensions'!$D$19)","v":0},0,true,"DA046",null,452]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E48, 'Fire Extensions'!$D$19)","v":0},0,true,"DA047",null,453]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E49, 'Fire Extensions'!$D$19)","v":0},0,true,"DA048",null,454]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E50, 'Fire Extensions'!$D$19)","v":0},0,true,"DA049",null,455]
["Other Extension","EX","Other","Fire",null,3.6300000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E51 < 'Fire Extensions'!$D$19, 'Domestic - Annual'!E51, 'Fire Extensions'!$D$19)","v":0},0,true,"DA050",null,456]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$H$6:$I$50, 2, FALSE))","v":3.6300000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA051",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K54 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M54))","v":0},1780]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$6:$I$50, 2, FALSE))","v":1.8150000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA052",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K55 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M55))","v":0},1781]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$6:$I$50, 2, FALSE))","v":9.0750000000000004E-6},true,false,true,false,false,null,0,null,null,0,true,"DA053",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K56 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M56))","v":0},1782]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$6:$I$50, 2, FALSE))","v":7.2600000000000008E-6},true,false,true,false,false,null,0,null,null,0,true,"DA054",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K57 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M57))","v":0},1783]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$6:$I$50, 2, FALSE))","v":5.4450000000000004E-6},true,false,true,false,false,null,0,null,null,0,true,"DA055",{"$f":"IF(E58 = 0, 0, MAX((E58 * F58) * (IF(I58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K58 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M58))","v":0},1784]
["Escalation Not UL","Not Charged on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA096",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K60 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M60))","v":0},465]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.8150000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA097",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K61 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M61))","v":0},466]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.0750000000000004E-6},true,false,true,false,false,null,0,null,null,0,true,"DA098",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K62 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M62))","v":0},467]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.2600000000000008E-6},true,false,true,false,false,null,0,null,null,0,true,"DA099",{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K63 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M63))","v":0},468]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.4450000000000004E-6},true,false,true,false,false,null,0,null,null,0,true,"DA100",{"$f":"IF(E64 = 0, 0, MAX((E64 * F64) * (IF(I64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K64 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M64))","v":0},469]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C68, Metadata!$H$2:$I$8, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA101",{"$f":"IF(E68 = 0, 0, MAX((E68 * F68) * (IF(I68 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K68 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M68))","v":0},472]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F68 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA108",{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(I69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K69 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M69))","v":0},480]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C71, Metadata!$H$10:$I$16, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA109",{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(I71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K71 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M71))","v":0},481]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F71 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA116",{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(I72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K72 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M72))","v":0},489]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C74, Metadata!$H$34:$I$40, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA117",{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(I74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K74 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M74))","v":0},490]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F74 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA124",{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(I75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K75 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M75))","v":0},1673]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C77, Metadata!$H$18:$I$24, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA117",{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(I77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K77 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M77))","v":0},1612]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F77 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA124",{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(I78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K78 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M78))","v":0},1669]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C80, Metadata!$H$26:$I$32, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA125",{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(I80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K80 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M80))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F80 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA132",{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(I81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K81 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M81))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,20.18,false,false,false,false,false,null,20.18,false,null,0,true,"DA133",{"$f":"IF(E85 = 0, 0, MAX((F85 * E85) * (IF(I85 = TRUE, 1 - 'Loss Limit Discount'!$L$11, 1)) * (IF(K85 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M85 * E85))","v":0},504]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,7.0620999999999998E-4,false,false,false,false,false,null,45.39,false,null,0,true,"DA134",{"$f":"IF(E86 = 0, 0, MAX((E86 * F86) * (IF(I86 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K86 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M86))","v":0},505]
["Motor","M3","Taxis","Motor",null,2.1296999999999999E-4,false,false,false,false,false,null,45.39,false,null,0,true,"DA135",{"$f":"IF(E87 = 0, 0, MAX((E87 * F87) * (IF(I87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K87 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M87))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,8.6799999999999996E-5,true,false,false,false,false,null,100,false,null,8.6799999999999996E-5,true,"CA144",{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(I88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K88 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M88))","v":0}]
["Motor","M5","Buses","Motor",null,5.6498700000000004E-3,true,false,false,false,false,null,2000,false,null,0,true,"DA136",{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(I89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K89 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M89))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,5.6627999999999995E-4,true,false,false,false,false,null,500,false,null,0,true,"DA137",{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(I90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K90 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M90))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,3.45057E-3,true,false,false,false,false,null,54.47,false,null,1.8789999999999999E-4,true,null,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(I91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K91 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M91))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1657]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Over 48 months"},"Contract Works",null,1.1326E-4,true,false,false,true,true,null,500,false,null,7.26E-3,false,"DA142",{"$f":"IF(E95 = 0, 0, MAX((E95 * F95) * (IF(I95 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K95 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M95))","v":0},1658]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,1.9188E-3,true,false,false,false,false,null,500,false,null,1.23E-3,false,"CA176",{"$f":"IF(E97 = 0, 0, MAX((E97 * F97) * (IF(I97 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K97 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M97))","v":0},1665]
["Contract Works","CW","On Value Basis","Contract Works",null,5.6627999999999995E-4,true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,false,"CA177",{"$f":"IF(E98 = 0, 0, MAX((E98 * F98) * (IF(I98 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K98 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M98))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F98","v":5.6627999999999995E-4},true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,false,"CA179",{"$f":"IF(E100 = 0, 0, MAX((E100 * F100) * (IF(I100 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K100 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M100))","v":0}]

{"sheet":"Domestic (Tertiary) - Monthly","index":5,"n_rows":99,"n_cols":22,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Domestic - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
[null,"Fire"]
["Domestic Fire","F1-T","Tertiary Institutions","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,3,false,null,0.25,true,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$D$38 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0},2871]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":4.3599999999999998E-6},true,true,true,false,false,null,0,true,{"$f":"IF(E6 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E6, 'Fire Extensions'!$D$6)","v":0},0,true,"DM002",null,154]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":4.3599999999999998E-6},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E7, 'Fire Extensions'!$D$6)","v":0},0,true,"DM003",null,155]
["Extension","EX","Capital Additions","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E8, 'Fire Extensions'!$D$6)","v":0},0,true,"DM004",null,156]
["Extension","EX","Professional fees","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E9, 'Fire Extensions'!$D$6)","v":0},0,true,"DM005",null,157]
["Extension","EX","Clearance costs","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E10, 'Fire Extensions'!$D$6)","v":0},0,true,"DM006",null,158]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E11, 'Fire Extensions'!$D$6)","v":0},0,true,"DM007",null,159]
["Extension","EX","Statutory Duties","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E12, 'Fire Extensions'!$D$6)","v":0},0,true,"DM010",null,163]
["Extension","EX","Additional Premises","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E13, 'Fire Extensions'!$D$6)","v":0},0,true,"DM011",null,164]
["Extension","EX","Acquisition Limits","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E14, 'Fire Extensions'!$D$6)","v":0},0,true,"DM012",null,165]
["Extension","EX","Import Surcharges","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E15, 'Fire Extensions'!$D$6)","v":0},0,true,"DM014",null,167]
["Extension","EX","Fire Protection System Update","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E16, 'Fire Extensions'!$D$6)","v":0},0,true,"DM015",null,168]
["Extension","EX","Goods in the open","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E17, 'Fire Extensions'!$D$6)","v":0},0,true,"DM019",null,172]
["Extension","EX","Fire Extinguishing","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E18, 'Fire Extensions'!$D$6)","v":0},0,true,"DM020",null,173]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E19, 'Fire Extensions'!$D$6)","v":0},0,true,null,null,2875]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":4.3599999999999998E-6},true,true,true,false,false,null,0,true,{"$f":"IF(E21 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E21, 'Fire Extensions'!$D$6)","v":0},0,true,"DM021",null,175]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E22, 'Fire Extensions'!$D$6)","v":0},0,true,"DM022",null,176]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E23, 'Fire Extensions'!$D$6)","v":0},0,true,"DM023",null,177]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E24, 'Fire Extensions'!$D$6)","v":0},0,true,"DM024",null,178]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E25, 'Fire Extensions'!$D$6)","v":0},0,true,"DM025",null,179]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E26, 'Fire Extensions'!$D$6)","v":0},0,true,"DM026",null,180]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E27, 'Fire Extensions'!$D$6)","v":0},0,true,"DM027",null,181]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E28, 'Fire Extensions'!$D$6)","v":0},0,true,"DM028",null,182]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E29, 'Fire Extensions'!$D$6)","v":0},0,true,"DM029",null,183]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E30, 'Fire Extensions'!$D$6)","v":0},0,true,"DM030",null,184]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E31, 'Fire Extensions'!$D$6)","v":0},0,true,"DM031",null,185]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E32, 'Fire Extensions'!$D$6)","v":0},0,true,"DM032",null,186]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E33, 'Fire Extensions'!$D$6)","v":0},0,true,"DM033",null,187]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E34, 'Fire Extensions'!$D$6)","v":0},0,true,"DM034",null,188]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E35, 'Fire Extensions'!$D$6)","v":0},0,true,"DM035",null,189]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E36, 'Fire Extensions'!$D$6)","v":0},0,true,"DM036",null,190]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E37, 'Fire Extensions'!$D$6)","v":0},0,true,"DM037",null,191]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E38, 'Fire Extensions'!$D$6)","v":0},0,true,"DM038",null,192]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E39, 'Fire Extensions'!$D$6)","v":0},0,true,"DM039",null,193]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E40, 'Fire Extensions'!$D$6)","v":0},0,true,"DM040",null,194]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E41, 'Fire Extensions'!$D$6)","v":0},0,true,"DM041",null,195]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E42, 'Fire Extensions'!$D$6)","v":0},0,true,"DM042",null,196]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E43, 'Fire Extensions'!$D$6)","v":0},0,true,"DM043",null,197]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E44, 'Fire Extensions'!$D$6)","v":0},0,true,"DM044",null,198]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E45, 'Fire Extensions'!$D$6)","v":0},0,true,"DM045",null,199]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E46, 'Fire Extensions'!$D$6)","v":0},0,true,"DM046",null,200]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E47, 'Fire Extensions'!$D$6)","v":0},0,true,"DM047",null,201]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E48, 'Fire Extensions'!$D$6)","v":0},0,true,"DM048",null,202]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E49, 'Fire Extensions'!$D$6)","v":0},0,true,"DM049",null,203]
["Other Extension","EX","Other","Fire",null,4.3599999999999998E-6,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$D$6, 'Domestic (Tertiary) - Monthly'!E50, 'Fire Extensions'!$D$6)","v":0},0,true,"DM050",null,204]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C53 = \"\", 0, VLOOKUP(C53, Escalation!$C$163:$D$207, 2, FALSE))","v":4.3599999999999998E-6},true,false,true,false,false,null,0,null,null,0,true,"DM051",{"$f":"IF(E53 = 0, 0, MAX((E53 * F53) * (IF(I53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M53))","v":0},1825]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$C$163:$D$207, 2, FALSE))","v":2.1799999999999999E-6},true,false,true,false,false,null,0,null,null,0,true,"DM052",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M54))","v":0},1826]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$163:$D$207, 2, FALSE))","v":1.0899999999999999E-6},true,false,true,false,false,null,0,null,null,0,true,"DM053",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M55))","v":0},1827]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$163:$D$207, 2, FALSE))","v":8.7199999999999997E-7},true,false,true,false,false,null,0,null,null,0,true,"DM054",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M56))","v":0},1828]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$163:$D$207, 2, FALSE))","v":6.539999999999999E-7},true,false,true,false,false,null,0,null,null,0,true,"DM055",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M57))","v":0},1829]
["Escalation Not UL","Not Charged on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":4.3599999999999998E-6},true,false,true,false,false,null,0,null,null,0,true,"DM097",{"$f":"IF(E59 = 0, 0, MAX((E59 * F59) * (IF(I59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M59))","v":0},214]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":2.1799999999999999E-6},true,false,true,false,false,null,0,null,null,0,true,"DM098",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M60))","v":0},215]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":1.0899999999999999E-6},true,false,true,false,false,null,0,null,null,0,true,"DM099",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M61))","v":0},216]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":8.7199999999999997E-7},true,false,true,false,false,null,0,null,null,0,true,"DM100",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M62))","v":0},217]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":6.539999999999999E-7},null,false,true,false,false,null,null,null,null,null,null,null,{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M63))","v":0}]
[null,"Total Fire"]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C67, Metadata!$D$2:$E$8, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM101",{"$f":"IF(E67 = 0, 0, MAX((E67 * F67) * (IF(I67 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M67))","v":0},220]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F67 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM108",{"$f":"IF(E68 = 0, 0, MAX((E68 * F68) * (IF(I68 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M68))","v":0},398]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$D$10:$E$16, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM109",{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M70))","v":0},228]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F70 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM116",{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(I71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M71))","v":0},244]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C73, Metadata!$D$34:$E$40, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM117",{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M73))","v":0},236]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F73 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM124",{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(I74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M74))","v":0},1672]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C76, Metadata!$D$18:$E$24, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM117",{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M76))","v":0},1604]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F76 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM124",{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(I77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M77))","v":0},1668]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C79, Metadata!$D$26:$E$32, 2, FALSE),0)","v":3.63E-6},true,true,true,false,false,null,5,false,null,0,true,"DM125",{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M79))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F79 * 1.5","v":5.4449999999999995E-6},true,true,true,false,false,null,0,false,null,0,true,"DM132",{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(I80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M80))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,2.02,false,false,false,false,false,null,2.02,false,null,0,true,"DM133",{"$f":"IF(E84 = 0, 0, MAX((F84 * E84) * (IF(I84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M84 * E84))","v":0},251]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,7.0619999999999998E-5,false,false,false,false,false,null,4.54,false,null,0,true,"DM134",{"$f":"IF(E85 = 0, 0, MAX((E85 * F85) * (IF(I85 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M85))","v":0},252]
["Motor","M3","Taxis","Motor",null,2.1299999999999999E-5,false,false,false,false,false,null,4.54,false,null,0,true,"DM135",{"$f":"IF(E86 = 0, 0, MAX((E86 * F86) * (IF(I86 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M86))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,8.6799999999999999E-6,true,false,false,false,false,null,10,false,null,8.6799999999999999E-6,true,"CM144",{"$f":"IF(E87 = 0, 0, MAX((E87 * F87) * (IF(I87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M87))","v":0}]
["Motor","M5","Buses","Motor",null,5.6499000000000002E-4,true,false,false,false,false,null,200,false,null,0,true,"DM136",{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(I88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M88))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,5.6629999999999998E-5,true,false,false,false,false,null,50,false,null,0,true,"DM137",{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(I89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M89))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,3.4506000000000001E-4,true,false,false,false,false,null,5.45,false,null,1.8790000000000001E-5,true,null,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(I90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M90))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Over 48 months"},"Contract Works",null,1.133E-5,true,false,false,true,true,null,50,false,null,7.2600000000000003E-5,false,"CA173",{"$f":"IF(E94 = 0, 0, MAX((E94 * F94) * (IF(I94 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K94 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M94))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,1.9188000000000001E-4,true,false,false,false,false,null,50,false,null,1.23E-3,false,"CA176",{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(I96 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K96 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M96))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,5.6629999999999998E-5,true,false,false,false,false,null,50,false,null,3.6299999999999999E-4,false,"CA177",{"$f":"IF(E97 = 0, 0, MAX((E97 * F97) * (IF(I97 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K97 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M97))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F97","v":5.6629999999999998E-5},true,false,false,false,false,null,50,false,null,3.6299999999999999E-4,false,"CA179",{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(I99 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K99 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M99))","v":0}]

{"sheet":"Domestic (Tertiary) - Annual","index":6,"n_rows":99,"n_cols":22,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Domestic - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
["Header","Fire"]
["Domestic Fire","F1-T","Tertiary Institutions","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,30,false,null,0,true,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$I$38 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0},1872]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":4.3600000000000003E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E6 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E6, 'Fire Extensions'!$D$19)","v":0},0,true,"DA002",null,406]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":4.3600000000000003E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E7, 'Fire Extensions'!$D$19)","v":0},0,true,"DA003",null,407]
["Extension","EX","Capital Additions","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E8, 'Fire Extensions'!$D$19)","v":0},0,true,"DA004",null,408]
["Extension","EX","Professional fees","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E9, 'Fire Extensions'!$D$19)","v":0},0,true,"DA005",null,409]
["Extension","EX","Clearance costs","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E10, 'Fire Extensions'!$D$19)","v":0},0,true,"DA006",null,410]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E11, 'Fire Extensions'!$D$19)","v":0},0,true,"DA007",null,411]
["Extension","EX","Statutory Duties","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E12, 'Fire Extensions'!$D$19)","v":0},0,true,"DA010",null,415]
["Extension","EX","Additional Premises","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E13, 'Fire Extensions'!$D$19)","v":0},0,true,"DA011",null,416]
["Extension","EX","Acquisition Limits","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E14, 'Fire Extensions'!$D$19)","v":0},0,true,"DA012",null,417]
["Extension","EX","Import Surcharges","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E15, 'Fire Extensions'!$D$19)","v":0},0,true,"DA014",null,419]
["Extension","EX","Fire Protection System Update","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E16, 'Fire Extensions'!$D$19)","v":0},0,true,"DA015",null,420]
["Extension","EX","Goods in the open","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E17, 'Fire Extensions'!$D$19)","v":0},0,true,"DA019",null,424]
["Extension","EX","Fire Extinguishing","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E18, 'Fire Extensions'!$D$19)","v":0},0,true,"DA020",null,425]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E19, 'Fire Extensions'!$D$19)","v":0},0,true,null,null,2874]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":4.3600000000000003E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E21 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E21, 'Fire Extensions'!$D$19)","v":0},0,true,"DA021",null,427]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E22, 'Fire Extensions'!$D$19)","v":0},0,true,"DA022",null,428]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E23, 'Fire Extensions'!$D$19)","v":0},0,true,"DA023",null,429]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E24, 'Fire Extensions'!$D$19)","v":0},0,true,"DA024",null,430]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E25, 'Fire Extensions'!$D$19)","v":0},0,true,"DA025",null,431]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E26, 'Fire Extensions'!$D$19)","v":0},0,true,"DA026",null,432]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E27, 'Fire Extensions'!$D$19)","v":0},0,true,"DA027",null,433]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E28, 'Fire Extensions'!$D$19)","v":0},0,true,"DA028",null,434]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E29, 'Fire Extensions'!$D$19)","v":0},0,true,"DA029",null,435]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E30, 'Fire Extensions'!$D$19)","v":0},0,true,"DA030",null,436]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E31, 'Fire Extensions'!$D$19)","v":0},0,true,"DA031",null,437]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E32, 'Fire Extensions'!$D$19)","v":0},0,true,"DA032",null,438]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E33, 'Fire Extensions'!$D$19)","v":0},0,true,"DA033",null,439]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E34, 'Fire Extensions'!$D$19)","v":0},0,true,"DA034",null,440]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E35, 'Fire Extensions'!$D$19)","v":0},0,true,"DA035",null,441]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E36, 'Fire Extensions'!$D$19)","v":0},0,true,"DA036",null,442]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E37, 'Fire Extensions'!$D$19)","v":0},0,true,"DA037",null,443]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E38, 'Fire Extensions'!$D$19)","v":0},0,true,"DA038",null,444]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E39, 'Fire Extensions'!$D$19)","v":0},0,true,"DA039",null,445]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E40, 'Fire Extensions'!$D$19)","v":0},0,true,"DA040",null,446]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E41, 'Fire Extensions'!$D$19)","v":0},0,true,"DA041",null,447]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E42, 'Fire Extensions'!$D$19)","v":0},0,true,"DA042",null,448]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E43, 'Fire Extensions'!$D$19)","v":0},0,true,"DA043",null,449]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E44, 'Fire Extensions'!$D$19)","v":0},0,true,"DA044",null,450]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E45, 'Fire Extensions'!$D$19)","v":0},0,true,"DA045",null,451]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E46, 'Fire Extensions'!$D$19)","v":0},0,true,"DA046",null,452]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E47, 'Fire Extensions'!$D$19)","v":0},0,true,"DA047",null,453]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E48, 'Fire Extensions'!$D$19)","v":0},0,true,"DA048",null,454]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E49, 'Fire Extensions'!$D$19)","v":0},0,true,"DA049",null,455]
["Other Extension","EX","Other","Fire",null,4.3600000000000003E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$D$19, 'Domestic (Tertiary) - Annual'!E50, 'Fire Extensions'!$D$19)","v":0},0,true,"DA050",null,456]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C53 = \"\", 0, VLOOKUP(C53, Escalation!$H$163:$I$207, 2, FALSE))","v":4.3600000000000003E-5},true,false,true,false,false,null,0,null,null,0,true,"DA051",{"$f":"IF(E53 = 0, 0, MAX((E53 * F53) * (IF(I53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K53 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M53))","v":0},1780]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$H$163:$I$207, 2, FALSE))","v":2.1800000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA052",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K54 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M54))","v":0},1781]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$163:$I$207, 2, FALSE))","v":1.0900000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA053",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K55 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M55))","v":0},1782]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$163:$I$207, 2, FALSE))","v":8.7200000000000012E-6},true,false,true,false,false,null,0,null,null,0,true,"DA054",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K56 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M56))","v":0},1783]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$163:$I$207, 2, FALSE))","v":6.5400000000000001E-6},true,false,true,false,false,null,0,null,null,0,true,"DA055",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K57 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M57))","v":0},1784]
["Escalation Not UL","Not Charged on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":4.3600000000000003E-5},true,false,true,false,false,null,0,null,null,0,true,"DA096",{"$f":"IF(E59 = 0, 0, MAX((E59 * F59) * (IF(I59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K59 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M59))","v":0},465]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":2.1800000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA097",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K60 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M60))","v":0},466]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":1.0900000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"DA098",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K61 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M61))","v":0},467]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":8.7200000000000012E-6},true,false,true,false,false,null,0,null,null,0,true,"DA099",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K62 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M62))","v":0},468]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":6.5400000000000001E-6},true,false,true,false,false,null,0,null,null,0,true,"DA100",{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K63 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M63))","v":0},469]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C67, Metadata!$H$2:$I$8, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA101",{"$f":"IF(E67 = 0, 0, MAX((E67 * F67) * (IF(I67 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K67 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M67))","v":0},472]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F67 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA108",{"$f":"IF(E68 = 0, 0, MAX((E68 * F68) * (IF(I68 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K68 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M68))","v":0},480]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$H$10:$I$16, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA109",{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K70 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M70))","v":0},481]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F70 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA116",{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(I71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K71 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M71))","v":0},489]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C73, Metadata!$H$34:$I$40, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA117",{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K73 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M73))","v":0},490]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F73 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA124",{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(I74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K74 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M74))","v":0},1673]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C76, Metadata!$H$18:$I$24, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA117",{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K76 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M76))","v":0},1612]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F76 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA124",{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(I77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K77 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M77))","v":0},1669]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C79, Metadata!$H$26:$I$32, 2, FALSE),0)","v":3.6300000000000001E-5},true,true,true,false,false,null,50,false,null,0,true,"DA125",{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K79 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M79))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F79 * 1.5","v":5.4450000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,"DA132",{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(I80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K80 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M80))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,20.18,false,false,false,false,false,null,20.18,false,null,0,true,"DA133",{"$f":"IF(E84 = 0, 0, MAX((F84 * E84) * (IF(I84 = TRUE, 1 - 'Loss Limit Discount'!$L$65, 1)) * (IF(K84 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M84 * E84))","v":0},504]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,7.0620999999999998E-4,false,false,false,false,false,null,45.39,false,null,0,true,"DA134",{"$f":"IF(E85 = 0, 0, MAX((E85 * F85) * (IF(I85 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K85 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M85))","v":0},505]
["Motor","M3","Taxis","Motor",null,2.1296999999999999E-4,false,false,false,false,false,null,45.39,false,null,0,true,"DA135",{"$f":"IF(E86 = 0, 0, MAX((E86 * F86) * (IF(I86 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K86 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M86))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,8.6799999999999996E-5,true,false,false,false,false,null,100,false,null,8.6799999999999996E-5,true,"CA144",{"$f":"IF(E87 = 0, 0, MAX((E87 * F87) * (IF(I87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K87 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M87))","v":0}]
["Motor","M5","Buses","Motor",null,5.6498700000000004E-3,true,false,false,false,false,null,2000,false,null,0,true,"DA136",{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(I88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K88 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M88))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,5.6627999999999995E-4,true,false,false,false,false,null,500,false,null,0,true,"DA137",{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(I89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K89 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1)), M89))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,3.45057E-3,true,false,false,false,false,null,54.47,false,null,1.8789999999999999E-4,true,null,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(I90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K90 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M90))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Over 48 months"},"Contract Works",null,7.26E-3,true,false,false,true,true,null,50,false,null,7.26E-3,false,"DA142",{"$f":"IF(E94 = 0, 0, MAX((E94 * F94) * (IF(I94 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K94 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M94))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,1.9188E-3,true,false,false,false,false,null,500,false,null,1.23E-3,false,"CA176",{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(I96 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K96 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M96))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,5.6627999999999995E-4,true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,false,"CA177",{"$f":"IF(E97 = 0, 0, MAX((E97 * F97) * (IF(I97 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K97 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M97))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F97","v":5.6627999999999995E-4},true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,false,"CA179",{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(I99 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K99 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M99))","v":0}]

{"sheet":"Commercial - Monthly","index":7,"n_rows":121,"n_cols":22,"rows_kept":121,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Commercial - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation",null,"Premium","System ID"]
[null,"Fire"]
["Commercial Fire","F2","Commercial Fire","Fire",null,2.906E-5,true,true,true,false,false,null,50,false,null,3.63E-6,false,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$I$12 * 'Commercial - Monthly'!$F$4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0},261]
["Commercial Fire","F4","Fire - SME","Fire",null,{"$f":"_xlfn.IFNA(VLOOKUP(E5, Metadata!$L$43:$M$46, 2, FALSE), 0)","v":0},true,false,false,false,false,null,0,null,null,null,null,null,{"$f":"F5","v":0}]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":2.906E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E7, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,{"$f":"E7-O7","v":0},null,267]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.906E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E8, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,{"$f":"E8-O8","v":0},null,268]
["Extension","EX","Capital Additions","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E9, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,269]
["Extension","EX","Professional fees","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E10, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,270]
["Extension","EX","Clearance costs","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E11, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,271]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E12, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,272]
["Extension","EX","Statutory Duties","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E13, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,276]
["Extension","EX","Additional Premises","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E14, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,277]
["Extension","EX","Acquisition Limits","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E15, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,278]
["Extension","EX","Import Surcharges","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E16, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,280]
["Extension","EX","Fire Protection System Update","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E17, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,281]
["Extension","EX","Goods in the open","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E18, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,285]
["Extension","EX","Fire Extinguishing","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E19, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,286]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E20 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E20, 'Fire Extensions'!$I$6)","v":0},0,true,0,null,2873]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":2.906E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E22, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,288]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E23, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,289]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E24, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,290]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E25, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,291]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E26, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,292]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E27, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,293]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E28, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,294]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E29, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,295]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E30, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,296]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E31, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,297]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E32, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,298]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E33, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,299]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E34, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,300]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E35, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,301]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E36, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,302]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E37, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,303]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E38, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,304]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E39, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,305]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E40, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,306]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E41, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,307]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E42, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,308]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E43, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,309]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E44, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,310]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E45, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,311]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E46, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,312]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E47, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,313]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E48, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,314]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E49, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,315]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E50, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,316]
["Other Extension","EX","Other","Fire",null,2.906E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E51 < 'Fire Extensions'!$I$6, 'Commercial - Monthly'!E51, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,317]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$C$59:$D$103, 2, FALSE))","v":2.906E-5},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M54))","v":0},1735]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$59:$D$103, 2, FALSE))","v":1.453E-5},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M55))","v":0},1736]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$59:$D$103, 2, FALSE))","v":7.2649999999999999E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M56))","v":0},1737]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$59:$D$103, 2, FALSE))","v":5.8120000000000004E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M57))","v":0},1738]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$59:$D$103, 2, FALSE))","v":4.3590000000000001E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E58 = 0, 0, MAX((E58 * F58) * (IF(I58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M58))","v":0},1739]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":2.906E-5},true,false,true,false,false,null,0,null,null,3.63E-6,false,null,{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M60))","v":0},326]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.453E-5},true,false,true,false,false,null,0,null,null,1.8199999999999999E-6,false,null,{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M61))","v":0},327]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":7.2649999999999999E-6},true,false,true,false,false,null,0,null,null,9.0800000000000003E-7,false,null,{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M62))","v":0},328]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":5.8120000000000004E-6},true,false,true,false,false,null,0,null,null,7.2600000000000002E-7,false,null,{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M63))","v":0},329]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":4.3590000000000001E-6},true,false,true,false,false,null,0,null,null,5.4499999999999997E-7,false,null,{"$f":"IF(E64 = 0, 0, MAX((E64 * F64) * (IF(I64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M64))","v":0},330]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C68, Metadata!$L$2:$M$5, 2, FALSE),0)","v":6.3999999999999997E-5},true,false,false,true,true,null,5,false,null,6.3999999999999997E-5,true,null,{"$f":"IF(E68 = 0, 0, MAX((E68 * F68) * (IF(I68 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K68 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M68))","v":0},333]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$L$7:$M$14, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M70))","v":0},337]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F70 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(I71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M71))","v":0},397]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C73, Metadata!L16:M23, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M73))","v":0},345]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F73 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(I74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M74))","v":0},361]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C76, Metadata!$L$48:$M$55, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M76))","v":0},353]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F76 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(I77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M77))","v":0},1671]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C79, Metadata!$L$25:$M$32, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M79))","v":0},1595]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F79 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(I80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M80))","v":0},1667]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C82, Metadata!$L$34:$M$41, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.6300000000000001E-5,true,null,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(I82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M82))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F82 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(I83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M83))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,"Motor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,2.02,false,false,false,false,false,null,2.02,false,null,2.02,true,null,{"$f":"IF(E87 = 0, 0, MAX((F87 * E87) * (IF(I87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M87 * E87))","v":0},368]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,7.0619999999999998E-5,false,false,false,false,false,null,4.54,false,null,4.54,true,null,{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(I88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M88))","v":0},369]
["Motor","M3","Taxis","Motor",null,2.1299999999999999E-5,false,false,false,false,false,null,4.54,false,null,4.54,true,null,{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(I89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M89))","v":0},370]
["Motor","M4","Ferries & Traders","Motor",null,8.6799999999999999E-6,true,false,false,false,false,null,10,false,null,8.6799999999999999E-6,true,null,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(I90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M90))","v":0}]
["Motor","M5","Buses","Motor",null,5.6499000000000002E-4,true,false,false,false,false,null,200,false,null,4.0400000000000001E-4,true,null,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(I91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M91))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,5.6629999999999998E-5,true,false,false,false,false,null,50,false,null,3.6300000000000001E-5,true,null,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(I92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M92))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,3.4506000000000001E-4,true,false,false,false,false,null,5.45,false,null,1.8790000000000001E-5,true,null,{"$f":"IF(E93 = 0, 0, MAX((E93 * F93) * (IF(I93 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M93))","v":0},380]
[]
[null,"Money"]
["Money","MON","Money","Money",null,7.26E-3,true,false,true,false,false,null,5,false,null,7.26E-3,false,null,{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(I96 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M96))","v":0}]
[]
[null,"Goods In Transit & Marine Cargo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1643]
[null,"Without RSCC"]
[null,{"$f":"\"Marine \" & B99","v":"Marine Without RSCC"}]
["Goods In Transit","GIT","Marine Cargo & Goods in Transit","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C101, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C101, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.0880000000000002E-6},true,false,true,false,false,null,50,false,null,7.2600000000000002E-7,false,null,{"$f":"IF(E101 = 0, 0, MAX((E101 * F101) * (IF(I101 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M101))","v":0}]
["Goods In Transit",{"$f":"IF($B$99 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$99 = \"With RSCC\", \"N/A\", \"Storage at final w/house or depot\")","v":"Storage at final w/house or depot"},{"$f":"IF($B$99 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$99 = \"With RSCC\", VLOOKUP($C102, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C102, Metadata!$W$4:$Y$16, 3, FALSE)), \"N/A\")","v":2.088E-5},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IFERROR(IF(E102 = 0, 0, MAX((E102 * F102) * (IF(I102 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M102)), 0)","v":0}]
["Goods In Transit","GIT","Estimated Gross Annual Turnover","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C103, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C103, Metadata!$W$4:$Y$16, 3, FALSE))","v":1.742E-6},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E103 = 0, 0, MAX((E103 * F103) * (IF(I103 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M103))","v":0}]
["Goods In Transit",{"$f":"IF($B$99 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$99 = \"With RSCC\", \"N/A\", \"Stock and Storage Limits\")","v":"Stock and Storage Limits"},{"$f":"IF($B$99 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$99 = \"With RSCC\", VLOOKUP($C104, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C104, Metadata!$W$4:$Y$16, 3, FALSE)), \"N/A\")","v":2.088E-5},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IFERROR(IF(E104 = 0, 0, MAX((E104 * F104) * (IF(I104 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M104)), 0)","v":0}]
["Goods In Transit","GIT","Haulage Fees/Earnings","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C105, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C105, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.088E-5},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E105 = 0, 0, MAX((E105 * F105) * (IF(I105 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M105))","v":0}]
["Goods In Transit","GIT","Fixed and Non-adjustable Underlying Policy Premiums","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C106, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C106, Metadata!$W$4:$Y$16, 3, FALSE))","v":1.7711999999999999E-2},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E106 = 0, 0, MAX((E106 * F106) * (IF(I106 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M106))","v":0},1644]
["Goods In Transit",{"$f":"IF($B$99 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$99 = \"With RSCC\", \"N/A\", \"Deliberate Storage\")","v":"Deliberate Storage"},{"$f":"IF($B$99 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$99 = \"With RSCC\", VLOOKUP($C107, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C107, Metadata!$W$4:$Y$16, 3, FALSE)), \"N/A\")","v":0},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IFERROR(IF(E107 = 0, 0, MAX((E107 * F107) * (IF(I107 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M107)), 0)","v":0}]
[null,{"$f":"\"Hull \" & B99","v":"Hull Without RSCC"}]
["Goods In Transit","GIT","Pleasure Craft ","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C109, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C109, Metadata!$W$4:$Y$16, 3, FALSE))","v":1.5696E-5},true,false,true,false,false,null,50,false,null,6.0500000000000003E-7,false,null,{"$f":"IF(E109 = 0, 0, MAX((E109 * F109) * (IF(I109 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M109))","v":0}]
["Goods In Transit","GIT","Commercial Vessels","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C110, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C110, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.088E-5},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E110 = 0, 0, MAX((E110 * F110) * (IF(I110 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M110))","v":0}]
["Goods In Transit","GIT","Builders Risk ","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C111, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C111, Metadata!$W$4:$Y$16, 3, FALSE))","v":1.7711999999999999E-5},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E111 = 0, 0, MAX((E111 * F111) * (IF(I111 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M111))","v":0}]
["Goods In Transit","GIT","Single Bouy Moorings","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C112, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C112, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.088E-5},true,false,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E112 = 0, 0, MAX((E112 * F112) * (IF(I112 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M112))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1654]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1657]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Over 48 months"},"Contract Works",null,1.133E-5,true,false,false,true,true,null,50,false,null,7.2600000000000003E-5,false,null,{"$f":"IF(E116 = 0, 0, MAX((E116 * F116) * (IF(I116 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K116 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M116))","v":0},1658]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,1.9188000000000001E-4,true,false,false,false,false,null,50,false,null,1.23E-3,false,null,{"$f":"IF(E118 = 0, 0, MAX((E118 * F118) * (IF(I118 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K118 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M118))","v":0},1665]
["Contract Works","CW","On Value Basis","Contract Works",null,5.6629999999999998E-5,true,false,false,false,false,null,50,false,null,3.6299999999999999E-4,false,null,{"$f":"IF(E119 = 0, 0, MAX((E119 * F119) * (IF(I119 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K119 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M119))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F119","v":5.6629999999999998E-5},true,false,false,false,false,null,50,false,null,3.6299999999999999E-4,false,null,{"$f":"IF(E121 = 0, 0, MAX((E121 * F121) * (IF(I121 = TRUE, 1 - 'Loss Limit Discount'!$D$38, 1)) * (IF(K121 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M121))","v":0}]

{"sheet":"Commercial - Annual","index":8,"n_rows":122,"n_cols":22,"rows_kept":122,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Commercial - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
[null,"Fire"]
["Commercial Fire","F2","Commercial Fire","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,500,false,null,3.6300000000000001E-5,false,"CA001",{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$I$25 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0},2]
["Commercial Fire","F4","Fire - SME","Fire",null,{"$f":"_xlfn.IFNA(VLOOKUP(E5, Metadata!$P$43:$Q$46, 2, FALSE), 0)","v":0},false,false,false,false,false,null,0,null,null,null,null,null,{"$f":"F5","v":0}]
["Extensions","Sasria Extensions"]
["Extensions","EX","Rent","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E7, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA002",null,76]
["Extensions","EX","Claims Preparation Costs","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E8, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA003",null,77]
["Extensions","EX","Capital Additions","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E9, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA004",null,78]
["Extensions","EX","Professional fees","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E10, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA005",null,79]
["Extensions","EX","Clearance costs","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E11, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA006",null,80]
["Extensions","EX","Security Costs (During and after a loss)","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E12, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA007",null,81]
["Extensions","EX","Statutory Duties","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E13, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA010",null,85]
["Extensions","EX","Additional Premises","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E14, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA011",null,86]
["Extensions","EX","Acquisition Limits","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E15, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA012",null,87]
["Extensions","EX","Import Surcharges","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E16, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA014",null,89]
["Extensions","EX","Fire Protection System Update","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E17, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA015",null,90]
["Extensions","EX","Goods in the open","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E18, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA019",null,94]
["Extensions","EX","Fire Extinguishing","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E19, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA020",null,95]
["Extensions","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E20 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E20, 'Fire Extensions'!$I$19)","v":0},0,true,null,null,2872]
["Extensions","Other Extensions"]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E22, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA021",null,96]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E23, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA022",null,97]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E24, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA023",null,98]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E25, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA024",null,99]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E26, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA025",null,100]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E27, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA026",null,101]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E28, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA027",null,102]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E29, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA028",null,103]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E30, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA029",null,104]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E31, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA030",null,105]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E32, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA031",null,106]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E33, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA032",null,107]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E34, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA033",null,108]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E35, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA034",null,109]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E36, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA035",null,110]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E37, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA036",null,111]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E38, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA037",null,112]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E39, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA038",null,113]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E40, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA039",null,114]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E41, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA040",null,115]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E42, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA041",null,116]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E43, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA042",null,117]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E44, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA043",null,118]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E45, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA044",null,119]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E46, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA045",null,120]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E47, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA046",null,121]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E48, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA047",null,122]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E49, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA048",null,123]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E50, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA049",null,124]
["Other Extension","EX","Other","Fire",null,2.9058000000000003E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E51 < 'Fire Extensions'!$I$19, 'Commercial - Annual'!E51, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA050",null,125]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$H$59:$I$103, 2, FALSE))","v":2.9058000000000003E-4},true,false,true,false,false,null,0,null,null,0,true,"CA051",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K54 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M54))","v":0},1690]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$59:$I$103, 2, FALSE))","v":1.4529000000000001E-4},true,false,true,false,false,null,0,null,null,0,true,"CA052",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K55 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M55))","v":0},1691]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$59:$I$103, 2, FALSE))","v":7.2645000000000007E-5},true,false,true,false,false,null,0,null,null,0,true,"CA053",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K56 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M56))","v":0},1692]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$59:$I$103, 2, FALSE))","v":5.8116000000000011E-5},true,false,true,false,false,null,0,null,null,0,true,"CA054",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K57 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M57))","v":0},1693]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$59:$I$103, 2, FALSE))","v":4.3587000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,"CA055",{"$f":"IF(E58 = 0, 0, MAX((E58 * F58) * (IF(I58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K58 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M58))","v":0},1694]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":2.9058000000000003E-4},true,false,true,false,false,null,0,null,null,3.6300000000000001E-5,false,"CA096",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K60 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M60))","v":0},67]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.4529000000000001E-4},true,false,true,false,false,null,0,null,null,1.8199999999999999E-5,false,"CA097",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K61 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M61))","v":0},68]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":7.2645000000000007E-5},true,false,true,false,false,null,0,null,null,9.0799999999999995E-6,false,"CA098",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K62 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M62))","v":0},69]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":5.8116000000000011E-5},true,false,true,false,false,null,0,null,null,7.2599999999999999E-6,false,"CA099",{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K63 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M63))","v":0},70]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":4.3587000000000001E-5},true,false,true,false,false,null,0,null,null,5.4500000000000003E-6,false,"CA100",{"$f":"IF(E64 = 0, 0, MAX((E64 * F64) * (IF(I64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K64 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M64))","v":0},71]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C68, Metadata!$P$2:$Q$5, 2, FALSE),0)","v":6.4000000000000005E-4},true,false,false,true,true,null,50,false,null,6.4000000000000005E-4,true,"CA101",{"$f":"IF(E68 = 0, 0, MAX((E68 * F68) * (IF(I68 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K68 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M68))","v":0},5]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$P$7:$Q$14, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,false,"CA105",{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K70 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M70))","v":0},577]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F70 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA113",{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(I71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K71 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M71))","v":0},396]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C73, Metadata!$P$16:$Q$23, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA114",{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K73 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M73))","v":0},137]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F73 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA122",{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(I74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K74 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M74))","v":0},55]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C76, Metadata!$P$48:$Q$55, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA123",{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K76 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M76))","v":0},47]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F76 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA131",{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(I77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K77 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M77))","v":0},1670]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C79, Metadata!$P$25:$Q$32, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA123",{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K79 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M79))","v":0},47]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F79 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA131",{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(I80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K80 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M80))","v":0},1670]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C82, Metadata!$P$34:$Q$41, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,4.3600000000000003E-4,true,"CA132",{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(I82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K82 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M82))","v":0},1587]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F82 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA140",{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(I83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K83 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M83))","v":0},1666]
[]
[]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,20.18,false,false,false,false,false,null,20.18,false,null,20.18,true,"CA141",{"$f":"IF(E87 = 0, 0, MAX((F87 * E87) * (IF(I87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K87 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M87 * E87))","v":0},11]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,7.0620999999999998E-4,false,false,false,false,false,null,45.39,false,null,45.39,true,"CA142",{"$f":"IF(E88 = 0, 0, MAX((F88 * E88) * (IF(I88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K88 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M88))","v":0},12]
["Motor","M3","Taxis","Motor",null,2.1296999999999999E-4,false,false,false,false,false,null,45.39,false,null,45.39,true,"CA143",{"$f":"IF(E89 = 0, 0, MAX((F89 * E89) * (IF(I89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K89 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M89))","v":0},13]
["Motor","M4","Ferries & Traders","Motor",null,8.6799999999999996E-5,true,false,false,false,false,null,100,false,null,8.6799999999999996E-5,true,"CA144",{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(I90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K90 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M90))","v":0},14]
["Motor","M5","Buses","Motor",null,5.6498700000000004E-3,true,false,false,false,false,null,2000,false,null,4.0400000000000002E-3,true,"CA145",{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(I91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K91 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M91))","v":0},15]
["Motor","M6","Mobile Plant","Motor",null,5.6627999999999995E-4,true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,true,"CA146",{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(I92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K92 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M92))","v":0},16]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,3.45057E-3,true,false,false,false,false,null,54.47,false,null,1.8789999999999999E-4,true,null,{"$f":"IF(E93 = 0, 0, MAX((E93 * F93) * (IF(I93 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K93 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M93))","v":0}]
[]
[null,"Money"]
["Motor","MON","Money","Money",null,7.26E-3,true,false,true,false,false,null,50,false,null,7.26E-3,true,"CA153",{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(I96 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K96 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M96))","v":0},25]
[]
[null,"Goods In Transit & Marine Cargo"]
[null,"Without RSCC"]
[null,{"$f":"\"Marine \" & B99","v":"Marine Without RSCC"}]
["Goods In Transit","GIT","Marine Cargo & Goods in Transit","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C101, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C101, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.088E-5},true,false,true,false,false,null,500,false,null,7.2599999999999999E-6,false,"CA154",{"$f":"IF(E101 = 0, 0, MAX((E101 * F101) * (IF(I101 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K101 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M101))","v":0},1621]
["Goods In Transit",{"$f":"IF($B$99 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$99 = \"With RSCC\", \"N/A\", \"Storage at final w/house or depot\")","v":"Storage at final w/house or depot"},{"$f":"IF($B$99 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$99 = \"With RSCC\", VLOOKUP($C102, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C102, Metadata!$AA$4:$AC$16, 3, FALSE)), \"N/A\")","v":2.0880000000000001E-4},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IFERROR(IF(E102 = 0, 0, MAX((E102 * F102) * (IF(I102 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K102 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M102)), 0)","v":0}]
["Goods In Transit","GIT","Estimated Gross Annual Turnover","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C103, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C103, Metadata!$AA$4:$AC$16, 3, FALSE))","v":1.7419999999999999E-5},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E103 = 0, 0, MAX((E103 * F103) * (IF(I103 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K103 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M103))","v":0}]
["Goods In Transit",{"$f":"IF($B$99 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$99 = \"With RSCC\", \"N/A\", \"Stock and Storage Limits\")","v":"Stock and Storage Limits"},{"$f":"IF($B$99 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$99 = \"With RSCC\", VLOOKUP($C104, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C104, Metadata!$AA$4:$AC$16, 3, FALSE)), \"N/A\")","v":2.0880000000000001E-4},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IFERROR(IF(E104 = 0, 0, MAX((E104 * F104) * (IF(I104 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K104 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M104)), 0)","v":0}]
["Goods In Transit","GIT","Haulage Fees/Earnings","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C105, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C105, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.0880000000000001E-4},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E105 = 0, 0, MAX((E105 * F105) * (IF(I105 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K105 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M105))","v":0}]
["Goods In Transit","GIT","Fixed and Non-adjustable Underlying Policy Premiums","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C106, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C106, Metadata!$AA$4:$AC$16, 3, FALSE))","v":1.7711999999999999E-2},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E106 = 0, 0, MAX((E106 * F106) * (IF(I106 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K106 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M106))","v":0}]
["Goods In Transit",{"$f":"IF($B$99 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$99 = \"With RSCC\", \"N/A\", \"Deliberate Storage\")","v":"Deliberate Storage"},{"$f":"IF($B$99 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$99 = \"With RSCC\", VLOOKUP($C107, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C107, Metadata!$AA$4:$AC$16, 3, FALSE)), \"N/A\")","v":2.088E-5},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IFERROR(IF(E107 = 0, 0, MAX((E107 * F107) * (IF(I107 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K107 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M107)), 0)","v":0}]
[null,{"$f":"\"Hull \" & B99","v":"Hull Without RSCC"}]
["Goods In Transit","GIT","Pleasure Craft ","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C109, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C109, Metadata!$AA$4:$AC$16, 3, FALSE))","v":1.5695999999999999E-4},true,false,true,false,false,null,500,false,null,6.0500000000000003E-7,false,"CA155",{"$f":"IF(E109 = 0, 0, MAX((E109 * F109) * (IF(I109 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K109 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M109))","v":0},1622]
["Goods In Transit","GIT","Commercial Vessels","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C110, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C110, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.0880000000000001E-4},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E110 = 0, 0, MAX((E110 * F110) * (IF(I110 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K110 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M110))","v":0}]
["Goods In Transit","GIT","Builders Risk ","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C111, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C111, Metadata!$AA$4:$AC$16, 3, FALSE))","v":1.7712000000000001E-4},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E111 = 0, 0, MAX((E111 * F111) * (IF(I111 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K111 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M111))","v":0}]
["Goods In Transit","GIT","Single Bouy Moorings","Goods In Transit",null,{"$f":"IF($B$99 = \"With RSCC\", VLOOKUP($C112, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C112, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.0880000000000001E-4},true,false,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E112 = 0, 0, MAX((E112 * F112) * (IF(I112 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K112 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M112))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!I16","v":"Over 48 months"},"Contract Works",null,1.1326E-4,true,false,false,true,true,null,500,false,null,7.2600000000000003E-5,false,"CA173",{"$f":"IF(E116 = 0, 0, MAX((E116 * F116) * (IF(I116 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K116 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M116))","v":0},1654]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,1.9188E-3,true,false,false,false,false,null,500,false,null,1.23E-3,false,"CA176",{"$f":"IF(E118 = 0, 0, MAX((E118 * F118) * (IF(I118 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K118 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M118))","v":0},1657]
["Contract Works","CW","On Value Basis","Contract Works",null,5.6627999999999995E-4,true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,false,"CA177",{"$f":"IF(E119 = 0, 0, MAX((E119 * F119) * (IF(I119 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K119 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M119))","v":0},1658]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F119","v":5.6627999999999995E-4},true,false,false,false,false,null,500,false,null,3.6299999999999999E-4,false,"CA179",{"$f":"IF(E121 = 0, 0, MAX((E121 * F121) * (IF(I121 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K121 = TRUE, 1 - 'Contract Works Discount'!$D$96, 1)), M121))","v":0},1665]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]

{"sheet":"Fire (Office) - Monthly","index":9,"n_rows":83,"n_cols":22,"rows_kept":83,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Commercial - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation",null,"Premium","System ID"]
[null,"Fire"]
["Commercial Fire","F2(O)","Commercial Fire (Office)","Fire",null,2.088E-5,true,true,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$D$51 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0}]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":2.088E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E6 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E6, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,{"$f":"E6-O6","v":0},null,267]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.088E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E7, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,{"$f":"E7-O7","v":0},null,268]
["Extension","EX","Capital Additions","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E8, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,269]
["Extension","EX","Professional fees","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E9, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,270]
["Extension","EX","Clearance costs","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E10, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,271]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E11, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,272]
["Extension","EX","Statutory Duties","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E12, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,276]
["Extension","EX","Additional Premises","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E13, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,277]
["Extension","EX","Acquisition Limits","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E14, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,278]
["Extension","EX","Import Surcharges","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E15, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,280]
["Extension","EX","Fire Protection System Update","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E16, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,281]
["Extension","EX","Goods in the open","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E17, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,285]
["Extension","EX","Fire Extinguishing","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E18, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,286]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E19, 'Fire Extensions'!$I$6)","v":0},0,true,0,null,2873]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":2.088E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E21 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E21, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,288]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E22, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,289]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E23, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,290]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E24, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,291]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E25, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,292]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E26, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,293]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E27, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,294]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E28, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,295]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E29, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,296]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E30, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,297]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E31, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,298]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E32, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,299]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E33, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,300]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E34, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,301]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E35, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,302]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E36, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,303]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E37, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,304]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E38, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,305]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E39, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,306]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E40, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,307]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E41, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,308]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E42, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,309]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E43, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,310]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E44, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,311]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E45, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,312]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E46, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,313]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E47, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,314]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E48, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,315]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E49, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,316]
["Other Extension","EX","Other","Fire",null,2.088E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$I$6, 'Fire (Office) - Monthly'!E50, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,317]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C53 = \"\", 0, VLOOKUP(C53, Escalation!$C$111:$D$155, 2, FALSE))","v":2.088E-5},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E53 = 0, 0, MAX((E53 * F53) * (IF(I53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M53))","v":0},1735]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$C$111:$D$155, 2, FALSE))","v":1.044E-5},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M54))","v":0},1736]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$111:$D$155, 2, FALSE))","v":5.22E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M55))","v":0},1737]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$111:$D$155, 2, FALSE))","v":4.1760000000000003E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M56))","v":0},1738]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$111:$D$155, 2, FALSE))","v":3.1319999999999998E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M57))","v":0},1739]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":2.088E-5},true,false,true,false,false,null,0,null,null,3.63E-6,false,null,{"$f":"IF(E59 = 0, 0, MAX((E59 * F59) * (IF(I59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M59))","v":0},326]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.044E-5},true,false,true,false,false,null,0,null,null,1.8199999999999999E-6,false,null,{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M60))","v":0},327]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":5.22E-6},true,false,true,false,false,null,0,null,null,9.0800000000000003E-7,false,null,{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M61))","v":0},328]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":4.1760000000000003E-6},true,false,true,false,false,null,0,null,null,7.2600000000000002E-7,false,null,{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M62))","v":0},329]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":3.1319999999999998E-6},true,false,true,false,false,null,0,null,null,5.4499999999999997E-7,false,null,{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M63))","v":0},330]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C67, Metadata!$L$2:$M$5, 2, FALSE),0)","v":6.3999999999999997E-5},true,false,false,true,true,null,5,false,null,6.3999999999999997E-5,true,null,{"$f":"IF(E67 = 0, 0, MAX((E67 * F67) * (IF(I67 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K67 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M67))","v":0},333]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$L$7:$M$14, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(I69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M69))","v":0},337]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F69 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M70))","v":0},397]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!L16:M23, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(I72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M72))","v":0},345]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F72 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M73))","v":0},361]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$L$48:$M$55, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(I75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M75))","v":0},353]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F75 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M76))","v":0},1671]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$L$25:$M$32, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(I78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M78))","v":0},1595]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F78 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M79))","v":0},1667]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$L$34:$M$41, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.6300000000000001E-5,true,null,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(I81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M81))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F81 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(I82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M82))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]

{"sheet":"Fire (Office) - Annual","index":10,"n_rows":82,"n_cols":22,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Commercial - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
[null,"Fire"]
["Commercial Fire","F2(O)","Commercial Fire (Office)","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$I$51 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0}]
["Extensions","Sasria Extensions"]
["Extensions","EX","Rent","Fire",null,{"$f":"$F$4","v":2.0880000000000001E-4},true,true,true,false,false,null,0,true,{"$f":"IF(E6 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E6, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA002",null,76]
["Extensions","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.0880000000000001E-4},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E7, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA003",null,77]
["Extensions","EX","Capital Additions","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E8, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA004",null,78]
["Extensions","EX","Professional fees","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E9, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA005",null,79]
["Extensions","EX","Clearance costs","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E10, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA006",null,80]
["Extensions","EX","Security Costs (During and after a loss)","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E11, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA007",null,81]
["Extensions","EX","Statutory Duties","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E12, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA010",null,85]
["Extensions","EX","Additional Premises","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E13, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA011",null,86]
["Extensions","EX","Acquisition Limits","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E14, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA012",null,87]
["Extensions","EX","Import Surcharges","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E15, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA014",null,89]
["Extensions","EX","Fire Protection System Update","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E16, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA015",null,90]
["Extensions","EX","Goods in the open","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E17, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA019",null,94]
["Extensions","EX","Fire Extinguishing","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E18, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA020",null,95]
["Extensions","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E19, 'Fire Extensions'!$I$19)","v":0},0,true,null,null,2872]
["Extensions","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":2.0880000000000001E-4},true,true,true,false,false,null,0,true,{"$f":"IF(E21 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E21, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA021",null,96]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E22, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA022",null,97]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E23, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA023",null,98]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E24, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA024",null,99]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E25, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA025",null,100]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E26, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA026",null,101]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E27, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA027",null,102]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E28, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA028",null,103]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E29, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA029",null,104]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E30, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA030",null,105]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E31, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA031",null,106]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E32, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA032",null,107]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E33, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA033",null,108]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E34, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA034",null,109]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E35, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA035",null,110]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E36, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA036",null,111]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E37, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA037",null,112]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E38, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA038",null,113]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E39, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA039",null,114]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E40, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA040",null,115]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E41, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA041",null,116]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E42, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA042",null,117]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E43, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA043",null,118]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E44, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA044",null,119]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E45, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA045",null,120]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E46, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA046",null,121]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E47, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA047",null,122]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E48, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA048",null,123]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E49, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA049",null,124]
["Other Extension","EX","Other","Fire",null,2.0880000000000001E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$I$19, 'Fire (Office) - Annual'!E50, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA050",null,125]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C53 = \"\", 0, VLOOKUP(C53, Escalation!$H$111:$I$155, 2, FALSE))","v":2.0880000000000001E-4},true,false,true,false,false,null,0,null,null,0,true,"CA051",{"$f":"IF(E53 = 0, 0, MAX((E53 * F53) * (IF(I53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K53 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M53))","v":0},1690]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$H$111:$I$155, 2, FALSE))","v":1.044E-4},true,false,true,false,false,null,0,null,null,0,true,"CA052",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K54 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M54))","v":0},1691]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$111:$I$155, 2, FALSE))","v":5.2200000000000002E-5},true,false,true,false,false,null,0,null,null,0,true,"CA053",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K55 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M55))","v":0},1692]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$111:$I$155, 2, FALSE))","v":4.1760000000000007E-5},true,false,true,false,false,null,0,null,null,0,true,"CA054",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K56 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M56))","v":0},1693]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$111:$I$155, 2, FALSE))","v":3.1319999999999998E-5},true,false,true,false,false,null,0,null,null,0,true,"CA055",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K57 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M57))","v":0},1694]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":2.0880000000000001E-4},true,false,true,false,false,null,0,null,null,3.6300000000000001E-5,false,"CA096",{"$f":"IF(E59 = 0, 0, MAX((E59 * F59) * (IF(I59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K59 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M59))","v":0},67]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.044E-4},true,false,true,false,false,null,0,null,null,1.8199999999999999E-5,false,"CA097",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K60 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M60))","v":0},68]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":5.2200000000000002E-5},true,false,true,false,false,null,0,null,null,9.0799999999999995E-6,false,"CA098",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K61 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M61))","v":0},69]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":4.1760000000000007E-5},true,false,true,false,false,null,0,null,null,7.2599999999999999E-6,false,"CA099",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K62 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M62))","v":0},70]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":3.1319999999999998E-5},true,false,true,false,false,null,0,null,null,5.4500000000000003E-6,false,"CA100",{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K63 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M63))","v":0},71]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C67, Metadata!$P$2:$Q$5, 2, FALSE),0)","v":6.4000000000000005E-4},true,false,false,true,true,null,50,false,null,6.4000000000000005E-4,true,"CA101",{"$f":"IF(E67 = 0, 0, MAX((E67 * F67) * (IF(I67 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K67 = TRUE, 1 - 'Contract Works Discount'!$L$101, 1)), M67))","v":0},5]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$P$7:$Q$14, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,false,"CA105",{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(I69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K69 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M69))","v":0},577]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F69 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA113",{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K70 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M70))","v":0},396]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!$P$16:$Q$23, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA114",{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(I72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K72 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M72))","v":0},137]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F72 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA122",{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K73 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M73))","v":0},55]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$P$48:$Q$55, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA123",{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(I75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K75 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M75))","v":0},47]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F75 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA131",{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K76 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M76))","v":0},1670]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$P$25:$Q$32, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA123",{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(I78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K78 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M78))","v":0},47]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F78 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA131",{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K79 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M79))","v":0},1670]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$P$34:$Q$41, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,4.3600000000000003E-4,true,"CA132",{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(I81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K81 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M81))","v":0},1587]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F81 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA140",{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(I82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K82 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M82))","v":0},1666]

{"sheet":"Municipalities - Monthly","index":11,"n_rows":83,"n_cols":22,"rows_kept":83,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Commercial - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation",null,"Premium","System ID"]
[null,"Fire"]
["Commercial Fire","Mun","Municipalities","Fire",null,2.9580000000000001E-5,false,true,true,false,false,null,50,null,null,null,null,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$D$64 * 'Commercial - Monthly'!$F$4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0}]
["Extension","Sasria Extensions"]
["Extension","EX","Rent","Fire",null,{"$f":"$F$4","v":2.9580000000000001E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E6 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E6, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,{"$f":"E6-O6","v":0},null,267]
["Extension","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.9580000000000001E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E7, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,{"$f":"E7-O7","v":0},null,268]
["Extension","EX","Capital Additions","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E8, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,269]
["Extension","EX","Professional fees","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E9, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,270]
["Extension","EX","Clearance costs","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E10, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,271]
["Extension","EX","Security Costs (During and after a loss)","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E11, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,272]
["Extension","EX","Statutory Duties","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E12, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,276]
["Extension","EX","Additional Premises","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E13, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,277]
["Extension","EX","Acquisition Limits","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E14, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,278]
["Extension","EX","Import Surcharges","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E15, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,280]
["Extension","EX","Fire Protection System Update","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E16, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,281]
["Extension","EX","Goods in the open","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E17, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,285]
["Extension","EX","Fire Extinguishing","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E18, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,0,null,286]
["Extension","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E19, 'Fire Extensions'!$I$6)","v":0},0,true,0,null,2873]
["Other Extension","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":2.9580000000000001E-5},true,true,true,false,false,null,0,true,{"$f":"IF(E21 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E21, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,288]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E22, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,289]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E23, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,290]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E24, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,291]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E25, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,292]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E26, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,293]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E27, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,294]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E28, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,295]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E29, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,296]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E30, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,297]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E31, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,298]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E32, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,299]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E33, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,300]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E34, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,301]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E35, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,302]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E36, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,303]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E37, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,304]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E38, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,305]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E39, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,306]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E40, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,307]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E41, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,308]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E42, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,309]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E43, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,310]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E44, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,311]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E45, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,312]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E46, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,313]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E47, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,314]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E48, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,315]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E49, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,316]
["Other Extension","EX","Other","Fire",null,2.9580000000000001E-5,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$I$6, 'Municipalities - Monthly'!E50, 'Fire Extensions'!$I$6)","v":0},3.63E-6,true,null,null,317]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C53 = \"\", 0, VLOOKUP(C53, Escalation!$C$216:$D$260, 2, FALSE))","v":2.9580000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E53 = 0, 0, MAX((E53 * F53) * (IF(I53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M53))","v":0},1735]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$C$216:$D$260, 2, FALSE))","v":1.4790000000000001E-5},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M54))","v":0},1736]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$216:$D$260, 2, FALSE))","v":7.3950000000000003E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M55))","v":0},1737]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$216:$D$260, 2, FALSE))","v":5.9160000000000006E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M56))","v":0},1738]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$216:$D$260, 2, FALSE))","v":4.437E-6},true,false,true,false,false,null,0,null,null,0,true,null,{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M57))","v":0},1739]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":2.9580000000000001E-5},true,false,true,false,false,null,0,null,null,3.63E-6,false,null,{"$f":"IF(E59 = 0, 0, MAX((E59 * F59) * (IF(I59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M59))","v":0},326]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.4790000000000001E-5},true,false,true,false,false,null,0,null,null,1.8199999999999999E-6,false,null,{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M60))","v":0},327]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":7.3950000000000003E-6},true,false,true,false,false,null,0,null,null,9.0800000000000003E-7,false,null,{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M61))","v":0},328]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":5.9160000000000006E-6},true,false,true,false,false,null,0,null,null,7.2600000000000002E-7,false,null,{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M62))","v":0},329]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":4.437E-6},true,false,true,false,false,null,0,null,null,5.4499999999999997E-7,false,null,{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M63))","v":0},330]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C67, Metadata!$L$2:$M$5, 2, FALSE),0)","v":6.3999999999999997E-5},true,false,false,true,true,null,5,false,null,6.3999999999999997E-5,true,null,{"$f":"IF(E67 = 0, 0, MAX((E67 * F67) * (IF(I67 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K67 = TRUE, 1 - 'Contract Works Discount'!$D$101, 1)), M67))","v":0},333]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$L$7:$M$14, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(I69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M69))","v":0},337]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F69 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M70))","v":0},397]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!L16:M23, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(I72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M72))","v":0},345]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F72 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M73))","v":0},361]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$L$48:$M$55, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(I75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M75))","v":0},353]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F75 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M76))","v":0},1671]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$L$25:$M$32, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.63E-6,true,null,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(I78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M78))","v":0},1595]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F78 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M79))","v":0},1667]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$L$34:$M$41, 2, FALSE),0)","v":6.3999999999999997E-5},true,true,true,false,false,null,5,false,null,3.6300000000000001E-5,true,null,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(I81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M81))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F81 * 1.5","v":9.6000000000000002E-5},true,true,true,false,false,null,0,false,null,0,true,null,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(I82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), M82))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]

{"sheet":"Municipalities - Annual","index":12,"n_rows":82,"n_cols":22,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
["Commercial - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Is Percent","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Contract Period Discount","Minimum Premium","Has Fire Extension Discount","Amount within free extension threshold","Special Dispensation Rate","N/A To Special Dispensation","Unique Code","Premium","System ID"]
[null,"Fire"]
["Commercial Fire","Mun","Municipalities","Fire",null,2.9579999999999998E-4,false,true,true,false,false,null,500,null,null,null,null,null,{"$f":"IF(E4 = 0, 0, MAX((E4  * F4) * (IF(I4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) + ('Fire Extensions'!$I$64 * F4) * (1 - 'Loss Limit Discount'!$D$93), M4))","v":0}]
["Extensions","Sasria Extensions"]
["Extensions","EX","Rent","Fire",null,{"$f":"$F$4","v":2.9579999999999998E-4},true,true,true,false,false,null,0,true,{"$f":"IF(E6 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E6, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA002",null,76]
["Extensions","EX","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.9579999999999998E-4},true,true,true,false,false,null,0,true,{"$f":"IF(E7 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E7, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA003",null,77]
["Extensions","EX","Capital Additions","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E8 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E8, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA004",null,78]
["Extensions","EX","Professional fees","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E9 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E9, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA005",null,79]
["Extensions","EX","Clearance costs","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E10 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E10, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA006",null,80]
["Extensions","EX","Security Costs (During and after a loss)","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E11 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E11, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA007",null,81]
["Extensions","EX","Statutory Duties","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E12 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E12, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA010",null,85]
["Extensions","EX","Additional Premises","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E13 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E13, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA011",null,86]
["Extensions","EX","Acquisition Limits","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E14 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E14, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA012",null,87]
["Extensions","EX","Import Surcharges","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E15 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E15, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA014",null,89]
["Extensions","EX","Fire Protection System Update","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E16 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E16, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA015",null,90]
["Extensions","EX","Goods in the open","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E17 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E17, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA019",null,94]
["Extensions","EX","Fire Extinguishing","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E18 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E18, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA020",null,95]
["Extensions","EX","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E19 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E19, 'Fire Extensions'!$I$19)","v":0},0,true,null,null,2872]
["Extensions","Other Extensions"]
["Other Extension","EX","Other","Fire",null,{"$f":"$F$4","v":2.9579999999999998E-4},true,true,true,false,false,null,0,true,{"$f":"IF(E21 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E21, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA021",null,96]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E22 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E22, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA022",null,97]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E23 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E23, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA023",null,98]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E24 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E24, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA024",null,99]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E25 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E25, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA025",null,100]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E26 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E26, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA026",null,101]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E27 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E27, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA027",null,102]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E28 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E28, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA028",null,103]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E29 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E29, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA029",null,104]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E30 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E30, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA030",null,105]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E31 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E31, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA031",null,106]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E32 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E32, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA032",null,107]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E33 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E33, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA033",null,108]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E34 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E34, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA034",null,109]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E35 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E35, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA035",null,110]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E36 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E36, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA036",null,111]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E37 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E37, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA037",null,112]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E38 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E38, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA038",null,113]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E39 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E39, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA039",null,114]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E40 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E40, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA040",null,115]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E41 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E41, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA041",null,116]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E42 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E42, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA042",null,117]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E43 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E43, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA043",null,118]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E44 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E44, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA044",null,119]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E45 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E45, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA045",null,120]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E46 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E46, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA046",null,121]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E47 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E47, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA047",null,122]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E48 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E48, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA048",null,123]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E49 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E49, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA049",null,124]
["Other Extension","EX","Other","Fire",null,2.9579999999999998E-4,true,true,true,false,false,null,0,true,{"$f":"IF(E50 < 'Fire Extensions'!$I$19, 'Municipalities - Annual'!E50, 'Fire Extensions'!$I$19)","v":0},3.6300000000000001E-5,true,"CA050",null,125]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",null,"First Year (90-100%)","Fire",null,{"$f":"IF(C53 = \"\", 0, VLOOKUP(C53, Escalation!$H$216:$I$260, 2, FALSE))","v":2.9579999999999998E-4},true,false,true,false,false,null,0,null,null,0,true,"CA051",{"$f":"IF(E53 = 0, 0, MAX((E53 * F53) * (IF(I53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K53 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M53))","v":0},1690]
["Escalation UL",null,"Second Year (90-100%)","Fire",null,{"$f":"IF(C54 = \"\", 0, VLOOKUP(C54, Escalation!$H$216:$I$260, 2, FALSE))","v":1.4789999999999999E-4},true,false,true,false,false,null,0,null,null,0,true,"CA052",{"$f":"IF(E54 = 0, 0, MAX((E54 * F54) * (IF(I54 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K54 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M54))","v":0},1691]
["Escalation UL",null,"Third Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$216:$I$260, 2, FALSE))","v":7.3949999999999995E-5},true,false,true,false,false,null,0,null,null,0,true,"CA053",{"$f":"IF(E55 = 0, 0, MAX((E55 * F55) * (IF(I55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K55 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M55))","v":0},1692]
["Escalation UL",null,"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$216:$I$260, 2, FALSE))","v":5.9159999999999996E-5},true,false,true,false,false,null,0,null,null,0,true,"CA054",{"$f":"IF(E56 = 0, 0, MAX((E56 * F56) * (IF(I56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K56 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M56))","v":0},1693]
["Escalation UL",null,"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$216:$I$260, 2, FALSE))","v":4.4369999999999997E-5},true,false,true,false,false,null,0,null,null,0,true,"CA055",{"$f":"IF(E57 = 0, 0, MAX((E57 * F57) * (IF(I57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K57 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M57))","v":0},1694]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",null,"First Year","Fire",null,{"$f":"$F$4","v":2.9579999999999998E-4},true,false,true,false,false,null,0,null,null,3.6300000000000001E-5,false,"CA096",{"$f":"IF(E59 = 0, 0, MAX((E59 * F59) * (IF(I59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K59 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M59))","v":0},67]
["Escalation Not UL",null,"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.4789999999999999E-4},true,false,true,false,false,null,0,null,null,1.8199999999999999E-5,false,"CA097",{"$f":"IF(E60 = 0, 0, MAX((E60 * F60) * (IF(I60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K60 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M60))","v":0},68]
["Escalation Not UL",null,"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":7.3949999999999995E-5},true,false,true,false,false,null,0,null,null,9.0799999999999995E-6,false,"CA098",{"$f":"IF(E61 = 0, 0, MAX((E61 * F61) * (IF(I61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K61 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M61))","v":0},69]
["Escalation Not UL",null,"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":5.9159999999999996E-5},true,false,true,false,false,null,0,null,null,7.2599999999999999E-6,false,"CA099",{"$f":"IF(E62 = 0, 0, MAX((E62 * F62) * (IF(I62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K62 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M62))","v":0},70]
["Escalation Not UL",null,"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":4.4369999999999997E-5},true,false,true,false,false,null,0,null,null,5.4500000000000003E-6,false,"CA100",{"$f":"IF(E63 = 0, 0, MAX((E63 * F63) * (IF(I63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K63 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M63))","v":0},71]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C67, Metadata!$P$2:$Q$5, 2, FALSE),0)","v":6.4000000000000005E-4},true,false,false,true,true,null,50,false,null,6.4000000000000005E-4,true,"CA101",{"$f":"IF(E67 = 0, 0, MAX((E67 * F67) * (IF(I67 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K67 = TRUE, 1 - 'Contract Works Discount'!$L$101, 1)), M67))","v":0},5]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$P$7:$Q$14, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,false,"CA105",{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(I69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K69 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M69))","v":0},577]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F69 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA113",{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(I70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K70 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M70))","v":0},396]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!$P$16:$Q$23, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA114",{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(I72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K72 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M72))","v":0},137]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F72 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA122",{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(I73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K73 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M73))","v":0},55]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$P$48:$Q$55, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA123",{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(I75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K75 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M75))","v":0},47]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F75 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA131",{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(I76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K76 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M76))","v":0},1670]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$P$25:$Q$32, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,3.6300000000000001E-5,true,"CA123",{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(I78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K78 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M78))","v":0},47]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F78 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA131",{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(I79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K79 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M79))","v":0},1670]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$P$34:$Q$41, 2, FALSE),0)","v":6.4000000000000005E-4},true,true,true,false,false,null,50,false,null,4.3600000000000003E-4,true,"CA132",{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(I81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K81 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M81))","v":0},1587]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F81 * 1.5","v":9.6000000000000013E-4},true,true,true,false,false,null,0,false,null,0,true,"CA140",{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(I82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(K82 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1)), M82))","v":0},1666]

{"sheet":"Loss Limit Discount","index":13,"n_rows":164,"n_cols":15,"rows_kept":164,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,null,null,null,"Domestic"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Annual'!$H$4:$H$123, \"TRUE\", 'Domestic - Annual'!$E$4:$E$123)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Monthly'!$H$4:$H$123, \"TRUE\", 'Domestic - Monthly'!$E$4:$E$123)","v":0}]
[null,null,"Discount",{"$f":"IF(D6 = 0, 0, VLOOKUP(TRUE, $B$15:$G$26, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L6 = 0, 0, VLOOKUP(TRUE, $J$15:$O$26, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D6 = 0, 0, ROUNDDOWN((D6 - VLOOKUP(TRUE, $B$15:$G$26, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L6 = 0, 0, ROUNDDOWN((L6 - VLOOKUP(TRUE, $J$15:$O$26, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D6 = 0, 0, (VLOOKUP(TRUE, $B$15:$G$26, 5, FALSE) / 100) * D8)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L6 = 0, 0, (VLOOKUP(TRUE, $J$15:$O$26, 5, FALSE) / 100) * L8)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D9 + D7) > D10, D10, D9 + D7)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L9 + L7) > L10, L10, L9 + L7)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$6 > C15, $D$6 <=D15)","v":false},0,500000000,0,0,{"$f":"SUM(E15:F15)","v":0},null,null,{"$f":"AND($L$6 > K15, $L$6 <=L15)","v":false},0,500000000,0,0,{"$f":"SUM(M15:N15)","v":0}]
[null,{"$f":"AND($D$6 > C16, $D$6 <=D16)","v":false},{"$f":"D15","v":500000000},700000000,0,0.06,{"$f":"SUM(E16:F16)","v":0.06},null,null,{"$f":"AND($L$6 > K16, $L$6 <=L16)","v":false},{"$f":"L15","v":500000000},700000000,0,0.06,{"$f":"SUM(M16:N16)","v":0.06}]
[null,false,{"$f":"D16","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,{"$f":"AND($L$6 > K17, $L$6 <=L17)","v":false},{"$f":"L16","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,{"$f":"AND($D$6 > C18, $D$6 <=D18)","v":false},950000000,1450000000,0.19,0.02,0.21,null,null,{"$f":"AND($L$6 > K18, $L$6 <=L18)","v":false},950000000,1450000000,0.19,0.02,0.21]
[null,{"$f":"AND($D$6 > C19, $D$6 <=D19)","v":false},1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$6 >= C26","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$6 >= K26","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[null,null,"Commercial",null,null,null,null,null,null,null,"Commercial"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Annual'!$H$4:$H$123, \"TRUE\", 'Commercial - Annual'!$E$4:$E$123)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Monthly'!$H$4:$H$132, \"TRUE\", 'Commercial - Monthly'!$E$4:$E$132)","v":0}]
[null,null,"Discount",{"$f":"IF(D33 = 0, 0, VLOOKUP(TRUE, $B$42:$G$53, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L33 = 0, 0, VLOOKUP(TRUE, $J$42:$O$53, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D33 = 0, 0, ROUNDDOWN((D33 - VLOOKUP(TRUE, $B$42:$G$53, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L33 = 0, 0, ROUNDDOWN((L33 - VLOOKUP(TRUE, $J$42:$O$53, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D33 = 0, 0, (VLOOKUP(TRUE, $B$42:$G$53, 5, FALSE) / 100) * D35)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L33 = 0, 0, (VLOOKUP(TRUE, $J$42:$O$53, 5, FALSE) / 100) * L35)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D36 + D34) > D37, D37, D36 + D34)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L36 + L34) > L37, L37, L36 + L34)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$33 > C42, $D$33 <=D42)","v":false},0,500000000,0,0,{"$f":"SUM(E42:F42)","v":0},null,null,{"$f":"AND($L$33 > K42, $L$33 <=L42)","v":false},0,500000000,0,0,{"$f":"SUM(M42:N42)","v":0}]
[null,{"$f":"AND($D$33 > C43, $D$33 <=D43)","v":false},{"$f":"D42","v":500000000},700000000,0,0.06,{"$f":"SUM(E43:F43)","v":0.06},null,null,{"$f":"AND($L$33 > K43, $L$33 <=L43)","v":false},{"$f":"L42","v":500000000},700000000,0,0.06,{"$f":"SUM(M43:N43)","v":0.06}]
[null,{"$f":"AND($D$33 > C44, $D$33 <=D44)","v":false},{"$f":"D43","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,{"$f":"AND($L$33 > K44, $L$33 <=L44)","v":false},{"$f":"L43","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$33 >= C53","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$33 >= K53","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[null,null,"Tertiary Institutions",null,null,null,null,null,null,null,"Tertiary Institutions"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$H$4:$H$124, \"TRUE\", 'Domestic (Tertiary) - Annual'!$E$4:$E$124)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$H$4:$H$124, \"TRUE\", 'Domestic (Tertiary) - Monthly'!$E$4:$E$124)","v":0}]
[null,null,"Discount",{"$f":"IF(D60 = 0, 0, VLOOKUP(TRUE, $B$69:$G$80, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L60 = 0, 0, VLOOKUP(TRUE, $J$69:$O$80, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D60 = 0, 0, ROUNDDOWN((D60 - VLOOKUP(TRUE, $B$69:$G$80, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L60 = 0, 0, ROUNDDOWN((L60 - VLOOKUP(TRUE, $J$69:$O$80, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D60 = 0, 0, (VLOOKUP(TRUE, $B$69:$G$80, 5, FALSE) / 100) * D62)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L60 = 0, 0, (VLOOKUP(TRUE, $J$69:$O$80, 5, FALSE) / 100) * L62)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D63 + D61) > D64, D64, D63 + D61)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L63 + L61) > L64, L64, L63 + L61)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$60 > C69, $D$60 <=D69)","v":false},0,500000000,0,0,{"$f":"SUM(E69:F69)","v":0},null,null,{"$f":"AND($L$60 > K69, $L$60 <=L69)","v":false},0,500000000,0,0,{"$f":"SUM(M69:N69)","v":0}]
[null,{"$f":"AND($D$60 > C70, $D$60 <=D70)","v":false},{"$f":"D69","v":500000000},700000000,0,0.06,{"$f":"SUM(E70:F70)","v":0.06},null,null,{"$f":"AND($L$60 > K70, $L$60 <=L70)","v":false},{"$f":"L69","v":500000000},700000000,0,0.06,{"$f":"SUM(M70:N70)","v":0.06}]
[null,false,{"$f":"D70","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,false,{"$f":"L70","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,{"$f":"AND($L$60 > K73, $L$60 <=L73)","v":false},1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,{"$f":"AND($D$60 > C75, $D$60 <=D75)","v":false},2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$60 >= C80","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$60 >= K80","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[]
[null,null,"Aggregate"]
[]
[]
[null,null,"Total Sum Insured",{"$f":"D6 + L6 + D33 + L33 + D60 + L60 + D116 + L116 + D144 + L144","v":0}]
[null,null,"Discount",{"$f":"IF(D88 = 0, 0, VLOOKUP(TRUE, $B$97:$G$108, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D88 = 0, 0, ROUNDDOWN((D88 - VLOOKUP(TRUE, $B$97:$G$108, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D88 = 0, 0, (VLOOKUP(TRUE, $B$97:$G$108, 5, FALSE) / 100) * D90)","v":0}]
[null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D91 + D89) > D92, D92, D91 + D89)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$88 > C97, $D$88 <=D97)","v":false},0,500000000,0,0,{"$f":"SUM(E97:F97)","v":0}]
[null,false,{"$f":"D97","v":500000000},700000000,0,0.06,{"$f":"SUM(E98:F98)","v":0.06}]
[null,false,{"$f":"D98","v":700000000},950000000,0.12,2.8000000000000001E-2,{"$f":"SUM(E99:F99)","v":0.14799999999999999}]
[null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$88 >= C108","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,null,null,null,"Fire (Office)"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Annual'!$H$4:$H$85, \"TRUE\", 'Fire (Office) - Annual'!$E$4:$E$85)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Monthly'!$H$4:$H$94, \"TRUE\", 'Fire (Office) - Monthly'!$E$4:$E$94)","v":0}]
[null,null,"Discount",{"$f":"IF(D116 = 0, 0, VLOOKUP(TRUE, $B$125:$G$136, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L116 = 0, 0, VLOOKUP(TRUE, $J$125:$O$136, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D116 = 0, 0, ROUNDDOWN((D116 - VLOOKUP(TRUE, $B$125:$G$136, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L116 = 0, 0, ROUNDDOWN((L116 - VLOOKUP(TRUE, $J$125:$O$136, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D116 = 0, 0, (VLOOKUP(TRUE, $B$125:$G$136, 5, FALSE) / 100) * D118)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L116 = 0, 0, (VLOOKUP(TRUE, $J$125:$O$136, 5, FALSE) / 100) * L118)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D119 + D117) > D120, D120, D119 + D117)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L119 + L117) > L120, L120, L119 + L117)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$116 > C125, $D$116 <=D125)","v":false},0,500000000,0,0,{"$f":"SUM(E125:F125)","v":0},null,null,{"$f":"AND($L$116 > K125, $L$116 <=L125)","v":false},0,500000000,0,0,{"$f":"SUM(M125:N125)","v":0}]
[null,{"$f":"AND($D$116 > C126, $D$116 <=D126)","v":false},{"$f":"D125","v":500000000},700000000,0,0.06,{"$f":"SUM(E126:F126)","v":0.06},null,null,{"$f":"AND($L$116 > K126, $L$116 <=L126)","v":false},{"$f":"L125","v":500000000},700000000,0,0.06,{"$f":"SUM(M126:N126)","v":0.06}]
[null,false,{"$f":"D126","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,false,{"$f":"L126","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,{"$f":"AND($L$116 > K135, $L$116 <=L135)","v":false},25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$116 >= C136","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$116 >= K136","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[]
[null,null,"Municipalities",null,null,null,null,null,null,null,"Municipalities"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Municipalities - Annual'!$H$4:$H$85, \"TRUE\", 'Municipalities - Annual'!$E$4:$E$85)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Municipalities - Monthly'!$H$4:$H$94, \"TRUE\", 'Municipalities - Monthly'!$E$4:$E$94)","v":0}]
[null,null,"Discount",{"$f":"IF(D144 = 0, 0, VLOOKUP(TRUE, $B$153:$G$164, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L144 = 0, 0, VLOOKUP(TRUE, $J$153:$O$164, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D144 = 0, 0, ROUNDDOWN((D144 - VLOOKUP(TRUE, $B$153:$G$164, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L144 = 0, 0, ROUNDDOWN((L144 - VLOOKUP(TRUE, $J$153:$O$164, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D144 = 0, 0, (VLOOKUP(TRUE, $B$153:$G$164, 5, FALSE) / 100) * D146)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L144 = 0, 0, (VLOOKUP(TRUE, $J$153:$O$164, 5, FALSE) / 100) * L146)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D147 + D145) > D148, D148, D147 + D145)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L147 + L145) > L148, L148, L147 + L145)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$144 > C153, $D$144 <=D153)","v":false},0,500000000,0,0,{"$f":"SUM(E153:F153)","v":0},null,null,{"$f":"AND($L$144 > K153, $L$144 <=L153)","v":false},0,500000000,0,0,{"$f":"SUM(M153:N153)","v":0}]
[null,{"$f":"AND($D$144 > C154, $D$144 <=D154)","v":false},{"$f":"D153","v":500000000},700000000,0,0.06,{"$f":"SUM(E154:F154)","v":0.06},null,null,{"$f":"AND($L$144 > K154, $L$144 <=L154)","v":false},{"$f":"L153","v":500000000},700000000,0,0.06,{"$f":"SUM(M154:N154)","v":0.06}]
[null,false,{"$f":"D154","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,false,{"$f":"L154","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$144 >= C164","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$144 >= K164","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]

{"sheet":"Contract Works Discount","index":14,"n_rows":142,"n_cols":15,"rows_kept":142,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,null,null,null,"Commercial"]
[null,null,"Annual",null,null,null,null,null,null,null,"Annual"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Annual'!$J$4:$J$123, \"TRUE\", 'Domestic - Annual'!$E$4:$E$123)","v":0},{"$f":"IF(D6 > C25, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Annual'!$J$4:$J$123, \"TRUE\", 'Commercial - Annual'!$E$4:$E$123)","v":0},{"$f":"IF(L6 > K25, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D6 = 0, 0, VLOOKUP(TRUE, $B$14:$G$25, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L6 = 0, 0, VLOOKUP(TRUE, $J$14:$O$25, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D6 = 0, 0, ROUNDDOWN((D6 - VLOOKUP(TRUE, $B$14:$G$25, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L6 = 0, 0, ROUNDDOWN((L6 - VLOOKUP(TRUE, $J$14:$O$25, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D6 = 0, 0, (VLOOKUP(TRUE, $B$14:$G$25, 5, FALSE) / 100) * D8)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L6 = 0, 0, (VLOOKUP(TRUE, $J$14:$O$25, 5, FALSE) / 100) * L8)","v":0}]
[null,null,"Contract Period",{"$f":"'Domestic - Annual'!$C$95","v":"Over 48 months"},null,null,null,null,null,null,"Contract Period",{"$f":"'Commercial - Annual'!$C$116","v":"Over 48 months"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D9 + D7) > C25, 0, D9 + D7) * VLOOKUP(D10, $C$32:$E$34, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L9 + L7) > K25, 0, L9 + L7) * VLOOKUP(L10, $C$32:$E$34, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$6 > C14, $D$6 <=D14)","v":false},0,500000000,0,0,{"$f":"SUM(E14:F14)","v":0},null,null,{"$f":"AND($L$6 > K14, $L$6 <=L14)","v":false},0,500000000,0,0,{"$f":"SUM(M14:N14)","v":0}]
[null,{"$f":"AND($D$6 > C15, $D$6 <=D15)","v":false},{"$f":"D14","v":500000000},700000000,0,0.05,{"$f":"SUM(E15:F15)","v":0.05},null,null,{"$f":"AND($L$6 > K15, $L$6 <=L15)","v":false},{"$f":"L14","v":500000000},700000000,0,0.05,{"$f":"SUM(M15:N15)","v":0.05}]
[null,{"$f":"AND($D$6 > C16, $D$6 <=D16)","v":false},{"$f":"D15","v":700000000},950000000,0.1,0.03,0.13,null,null,false,{"$f":"L15","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M22:N22)","v":0.57999999999999996}]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$6 > C25","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$6 > K25","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[null,null,"Contract Periods"]
[]
[null,null,"Contract Period",null,"Discount"]
[null,null,"Up to 36 months",null,1]
[null,null,"From 36 months to 48 months",null,0.75]
[null,null,"Over 48 months",null,0.5]
[]
[]
[]
[]
[null,null,"Domestic",null,null,null,null,null,null,null,"Commercial"]
[null,null,"Monthly",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Monthly'!$J$4:$J$123, \"TRUE\", 'Domestic - Monthly'!$E$4:$E$123)","v":0},{"$f":"IF(D42 > C61, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Monthly'!$J$4:$J$123, \"TRUE\", 'Commercial - Monthly'!$E$4:$E$123)","v":0},{"$f":"IF(L42 > K61, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D42 = 0, 0, VLOOKUP(TRUE, $B$50:$G$61, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L42 = 0, 0, VLOOKUP(TRUE, $J$50:$O$61, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D42 = 0, 0, ROUNDDOWN((D42 - VLOOKUP(TRUE, $B$50:$G$61, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L42 = 0, 0, ROUNDDOWN((L42 - VLOOKUP(TRUE, $J$50:$O$61, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D42 = 0, 0, (VLOOKUP(TRUE, $B$50:$G$61, 5, FALSE) / 100) * D44)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L42 = 0, 0, (VLOOKUP(TRUE, $J$50:$O$61, 5, FALSE) / 100) * L44)","v":0}]
[null,null,"Contract Period",{"$f":"'Domestic - Monthly'!$C$95","v":"Over 48 months"},null,null,null,null,null,null,"Contract Period",{"$f":"'Commercial - Monthly'!$C$116","v":"Over 48 months"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D45 + D43) > C61, 0, D45 + D43) * VLOOKUP(D46, $C$32:$E$34, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L45 + L43) > K61, 0, L45 + L43) * VLOOKUP(L46, $C$32:$E$34, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$42 > C50, $D$42 <=D50)","v":false},0,500000000,0,0,{"$f":"SUM(E50:F50)","v":0},null,null,{"$f":"AND($L$42 > K50, $L$42 <=L50)","v":false},0,500000000,0,0,{"$f":"SUM(M50:N50)","v":0}]
[null,{"$f":"AND($D$42 > C51, $D$42 <=D51)","v":false},{"$f":"D50","v":500000000},700000000,0,0.05,{"$f":"SUM(E51:F51)","v":0.05},null,null,{"$f":"AND($L$42 > K51, $L$42 <=L51)","v":false},{"$f":"L50","v":500000000},700000000,0,0.05,{"$f":"SUM(M51:N51)","v":0.05}]
[null,false,{"$f":"D51","v":700000000},950000000,0.1,0.03,0.13,null,null,{"$f":"AND($L$42 > K52, $L$42 <=L52)","v":false},{"$f":"L51","v":700000000},950000000,0.1,0.03,0.13]
[null,{"$f":"AND($D$42 > C53, $D$42 <=D53)","v":false},950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M58:N58)","v":0.57999999999999996}]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,{"$f":"SUM(M59:N59)","v":0.65500000000000003}]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$42 > C61","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$42 > K61","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[]
[null,null,"Tertiary",null,null,null,null,null,null,null,"Tertiary"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$J$4:$J$124, \"TRUE\", 'Domestic (Tertiary) - Annual'!$E$4:$E$124)","v":0},{"$f":"IF(D69 > C88, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$J$4:$J$124, \"TRUE\", 'Domestic (Tertiary) - Monthly'!$E$4:$E$124)","v":0},{"$f":"IF(L69 > K88, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D69 = 0, 0, VLOOKUP(TRUE, $B$77:$G$88, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L69 = 0, 0, VLOOKUP(TRUE, $J$77:$O$88, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D69 = 0, 0, ROUNDDOWN((D69 - VLOOKUP(TRUE, $B$77:$G$88, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L69 = 0, 0, ROUNDDOWN((L69 - VLOOKUP(TRUE, $J$77:$O$88, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D69 = 0, 0, (VLOOKUP(TRUE, $B$104:$G$115, 5, FALSE) / 100) * D71)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L69 = 0, 0, (VLOOKUP(TRUE, $J$77:$O$88, 5, FALSE) / 100) * L71)","v":0}]
[null,null,"Contract Period",{"$f":"'Domestic (Tertiary) - Annual'!$C$94","v":"Over 48 months"},null,null,null,null,null,null,"Contract Period",{"$f":"'Domestic (Tertiary) - Monthly'!$C$94","v":"Over 48 months"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D72 + D70) > C88, 0, D72 + D70) * VLOOKUP(D73, $C$32:$E$34, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L72 + L70) > K88, 0, L72 + L70) * VLOOKUP(L73, $C$32:$E$34, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$69 > C77, $D$69 <=D77)","v":false},0,500000000,0,0,{"$f":"SUM(E77:F77)","v":0},null,null,{"$f":"AND($L$69 > K77, $L$69 <=L77)","v":false},0,500000000,0,0,{"$f":"SUM(M77:N77)","v":0}]
[null,{"$f":"AND($D$69 > C78, $D$69 <=D78)","v":false},{"$f":"D77","v":500000000},700000000,0,0.05,{"$f":"SUM(E78:F78)","v":0.05},null,null,{"$f":"AND($L$69 > K78, $L$69 <=L78)","v":false},{"$f":"L77","v":500000000},700000000,0,0.05,{"$f":"SUM(M78:N78)","v":0.05}]
[null,false,{"$f":"D78","v":700000000},950000000,0.1,0.03,0.13,null,null,false,{"$f":"L78","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M85:N85)","v":0.57999999999999996}]
[null,{"$f":"AND($D$69 > C86, $D$69 <=D86)","v":false},16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,{"$f":"SUM(M86:N86)","v":0.65500000000000003}]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$69 > C88","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$69 > K88","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[]
[null,null,"Aggregate"]
[]
[]
[null,null,"Total Sum Insured",{"$f":"D6 + L6 + D42 + L42 + D69 + L69","v":0},{"$f":"IF(D96 > C115, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D96 = 0, 0, VLOOKUP(TRUE, $B$104:$G$115, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D96 = 0, 0, ROUNDDOWN((D96 - VLOOKUP(TRUE, $B$104:$G$115, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D96 = 0, 0, (VLOOKUP(TRUE, $B$104:$G$115, 5, FALSE) / 100) * D98)","v":0}]
[null,null,"Contract Period",{"$f":"Input!$I$16","v":"Over 48 months"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D99 + D97) > C115, 0, D99 + D97) * VLOOKUP(D100, $C$32:$E$34, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$96 > C104, $D$96 <=D104)","v":false},0,500000000,0,0,{"$f":"SUM(E104:F104)","v":0}]
[null,false,{"$f":"D104","v":500000000},700000000,0,0.05,{"$f":"SUM(E105:F105)","v":0.05}]
[null,false,{"$f":"D105","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$96 > C115","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,null,null,null,"Fire (Office)"]
[null,null,"Monthly",null,null,null,null,null,null,null,"Annual"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Monthly'!$J$4:$J$86, \"TRUE\", 'Fire (Office) - Monthly'!$E$4:$E$86)","v":0},{"$f":"IF(D123 > C142, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Annual'!$J$4:$J$86, \"TRUE\", 'Fire (Office) - Annual'!$E$4:$E$86)","v":0},{"$f":"IF(L123 > K142, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D123 = 0, 0, VLOOKUP(TRUE, $B$131:$G$142, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L123 = 0, 0, VLOOKUP(TRUE, $J$131:$O$142, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D123 = 0, 0, ROUNDDOWN((D123 - VLOOKUP(TRUE, $B$131:$G$142, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L123 = 0, 0, ROUNDDOWN((L123 - VLOOKUP(TRUE, $J$131:$O$142, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D123 = 0, 0, (VLOOKUP(TRUE, $B$131:$G$142, 5, FALSE) / 100) * D125)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L123 = 0, 0, (VLOOKUP(TRUE, $J$131:$O$142, 5, FALSE) / 100) * L125)","v":0}]
[null,null,"Contract Period",{"$f":"'Fire (Office) - Monthly'!$C$94","v":0},null,null,null,null,null,null,"Contract Period",{"$f":"'Fire (Office) - Annual'!$C$94","v":0}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D126 + D124) > C142, 0, D126 + D124) * VLOOKUP(D127, $C$32:$E$34, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L126 + L124) > K142, 0, L126 + L124) * VLOOKUP(L127, $C$32:$E$34, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$123 > C131, $D$123 <=D131)","v":false},0,500000000,0,0,{"$f":"SUM(E131:F131)","v":0},null,null,{"$f":"AND($L$123 > K131, $L$123 <=L131)","v":false},0,500000000,0,0,{"$f":"SUM(M131:N131)","v":0}]
[null,{"$f":"AND($D$123 > C132, $D$123 <=D132)","v":false},{"$f":"D131","v":500000000},700000000,0,0.05,{"$f":"SUM(E132:F132)","v":0.05},null,null,{"$f":"AND($L$123 > K132, $L$123 <=L132)","v":false},{"$f":"L131","v":500000000},700000000,0,0.05,{"$f":"SUM(M132:N132)","v":0.05}]
[null,false,{"$f":"D132","v":700000000},950000000,0.1,0.03,0.13,null,null,false,{"$f":"L132","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M139:N139)","v":0.57999999999999996}]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,{"$f":"SUM(M140:N140)","v":0.65500000000000003}]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$123 > C142","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$123 > K142","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]

{"sheet":"Fire Extensions","index":15,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,"Commercial"]
[null,null,"Monthly",null,null,null,null,"Monthly"]
[]
[null,null,"Extension threshold",100000,null,null,null,"Extension threshold",250000]
[null,null,"Total value of extensions",{"$f":"SUMIF('Domestic - Monthly'!$N$3:$N$123, \"TRUE\", 'Domestic - Monthly'!$E$3:$E$123)","v":0},null,null,null,"Total value of extensions",{"$f":"SUMIF('Commercial - Monthly'!$N$3:$N$123, \"TRUE\", 'Commercial - Monthly'!$E$3:$E$123)","v":0}]
[null,null,"Maximum value of free extensions",250000,null,null,null,"Maximum value of free extensions",1000000]
[null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Domestic - Monthly'!$N$3:$N$123, \"TRUE\", 'Domestic - Monthly'!$O$3:$O$123), D8)","v":0},null,null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Commercial - Monthly'!$N$3:$N$123, \"TRUE\", 'Commercial - Monthly'!$O$3:$O$123), I8)","v":0}]
[null,null,"Balance",{"$f":"MAX(0, D8 - D9)","v":250000},null,null,null,"Balance",{"$f":"MAX(0, I8 - I9)","v":1000000}]
[]
[null,null,"Non-free Extensions",{"$f":"D7 - MIN(D9, D8)","v":0},null,null,null,"Non-free Extensions",{"$f":"I7 - MIN(I9, I8)","v":0}]
[]
[]
[]
[null,null,"Domestic",null,null,null,null,"Commercial"]
[null,null,"Annual",null,null,null,null,"Annual"]
[]
[null,null,"Extension threshold",100000,null,null,null,"Extension threshold",250000]
[null,null,"Total value of extensions",{"$f":"SUMIF('Domestic - Annual'!$N$3:$N$123, \"TRUE\", 'Domestic - Annual'!$E$3:$E$123)","v":0},null,null,null,"Total value of extensions",{"$f":"SUMIF('Commercial - Annual'!$N$3:$N$123, \"TRUE\", 'Commercial - Annual'!$E$3:$E$123)","v":0}]
[null,null,"Maximum value of free extensions",250000,null,null,null,"Maximum value of free extensions",1000000]
[null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Domestic - Annual'!$N$3:$N$123, \"TRUE\", 'Domestic - Annual'!$O$3:$O$123), D21)","v":0},null,null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Commercial - Annual'!$N$3:$N$123, \"TRUE\", 'Commercial - Annual'!$O$3:$O$123), I21)","v":0}]
[null,null,"Balance",{"$f":"MAX(0, D21 - D22)","v":250000},null,null,null,"Balance",{"$f":"MAX(0, I21 - I22)","v":1000000}]
[]
[null,null,"Non-free Extensions",{"$f":"D20 - MIN(D22, D21)","v":0},null,null,null,"Non-free Extensions",{"$f":"I20 - MIN(I22, I21)","v":0}]
[]
[]
[]
[null,null,"Tertiary Institutions",null,null,null,null,"Tertiary Institutions"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
[null,null,"Extension threshold",{"$f":"D6","v":100000},null,null,null,"Extension threshold",{"$f":"D19","v":100000}]
[null,null,"Total value of extensions",{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$N$3:$N$124, \"TRUE\", 'Domestic (Tertiary) - Monthly'!$E$3:$E$124)","v":0},null,null,null,"Total value of extensions",{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$N$3:$N$138, \"TRUE\", 'Domestic (Tertiary) - Annual'!$E$3:$E$138)","v":0}]
[null,null,"Maximum value of free extensions",{"$f":"D8","v":250000},null,null,null,"Maximum value of free extensions",{"$f":"D21","v":250000}]
[null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Domestic (Tertiary) - Monthly'!$N$3:$N$124, \"TRUE\", 'Domestic (Tertiary) - Monthly'!$O$3:$O$124), D34)","v":0},null,null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Domestic (Tertiary) - Annual'!$N$3:$N$138, \"TRUE\", 'Domestic (Tertiary) - Annual'!$O$3:$O$138), I34)","v":0}]
[null,null,"Balance",{"$f":"MAX(0, D34 - D35)","v":250000},null,null,null,"Balance",{"$f":"MAX(0, I34 - I35)","v":250000}]
[]
[null,null,"Non-free Extensions",{"$f":"D33 - MIN(D35, D34)","v":0},null,null,null,"Non-free Extensions",{"$f":"I33 - MIN(I35, I34)","v":0}]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,"Fire (Office)"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
[null,null,"Extension threshold",{"$f":"I6","v":250000},null,null,null,"Extension threshold",{"$f":"I19","v":250000}]
[null,null,"Total value of extensions",{"$f":"SUMIF('Fire (Office) - Monthly'!$N$3:$N$86, \"TRUE\", 'Fire (Office) - Monthly'!$E$3:$E$86)","v":0},null,null,null,"Total value of extensions",{"$f":"SUMIF('Fire (Office) - Annual'!$N$3:$N$100, \"TRUE\", 'Fire (Office) - Annual'!$E$3:$E$100)","v":0}]
[null,null,"Maximum value of free extensions",{"$f":"I8","v":1000000},null,null,null,"Maximum value of free extensions",{"$f":"I21","v":1000000}]
[null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Fire (Office) - Monthly'!$N$3:$N$86, \"TRUE\", 'Fire (Office) - Monthly'!$O$3:$O$86), D47)","v":0},null,null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Fire (Office) - Annual'!$N$3:$N$100, \"TRUE\", 'Fire (Office) - Annual'!$O$3:$O$100), I47)","v":0}]
[null,null,"Balance",{"$f":"MAX(0, D47 - D48)","v":1000000},null,null,null,"Balance",{"$f":"MAX(0, I47 - I48)","v":1000000}]
[]
[null,null,"Non-free Extensions",{"$f":"D46 - MIN(D48, D47)","v":0},null,null,null,"Non-free Extensions",{"$f":"I46 - MIN(I48, I47)","v":0}]
[]
[]
[]
[null,null,"Municipalities",null,null,null,null,"Municipalities"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
[null,null,"Extension threshold",{"$f":"I6","v":250000},null,null,null,"Extension threshold",{"$f":"I19","v":250000}]
[null,null,"Total value of extensions",{"$f":"SUMIF('Municipalities - Monthly'!$N$3:$N$86, \"TRUE\", 'Municipalities - Monthly'!$E$3:$E$86)","v":0},null,null,null,"Total value of extensions",{"$f":"SUMIF('Municipalities - Annual'!$N$3:$N$100, \"TRUE\", 'Municipalities - Annual'!$E$3:$E$100)","v":0}]
[null,null,"Maximum value of free extensions",{"$f":"I8","v":1000000},null,null,null,"Maximum value of free extensions",{"$f":"I21","v":1000000}]
[null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Municipalities - Monthly'!$N$3:$N$86, \"TRUE\", 'Municipalities - Monthly'!$O$3:$O$86), D60)","v":0},null,null,null,"Accumulated free extensions",{"$f":"MIN(SUMIF('Municipalities - Annual'!$N$3:$N$100, \"TRUE\", 'Municipalities - Annual'!$O$3:$O$100), I60)","v":0}]
[null,null,"Balance",{"$f":"MAX(0, D60 - D61)","v":1000000},null,null,null,"Balance",{"$f":"MAX(0, I60 - I61)","v":1000000}]
[]
[null,null,"Non-free Extensions",{"$f":"D59 - MIN(D61, D60)","v":0},null,null,null,"Non-free Extensions",{"$f":"I59 - MIN(I61, I60)","v":0}]

{"sheet":"Escalation","index":16,"n_rows":260,"n_cols":14,"rows_kept":260,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,"Domestic",null,null,null,null,"First",1]
[null,null,"Monthly",null,null,null,null,"Annual",null,null,null,null,"Second",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Third",0.25]
["First",0.2,"First Year (10-20%)",{"$f":"B6 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A6, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"First",0.2,"First Year (10-20%)",{"$f":"G6 * 'Domestic - Annual'!$F$4 * VLOOKUP(F6, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6},null,null,null,"Fourth",0.2]
["First",0.3,"First Year (20-30%)",{"$f":"B7 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A7, $M$3:$N$7, 2, FALSE)","v":1.0889999999999999E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G7 * 'Domestic - Annual'!$F$4 * VLOOKUP(F7, $M$3:$N$7, 2, FALSE)","v":1.0890000000000001E-5},null,null,null,"Fifth",0.15]
["First",0.4,"First Year (30-40%)",{"$f":"B8 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A8, $M$3:$N$7, 2, FALSE)","v":1.452E-6},null,"First",0.4,"First Year (30-40%)",{"$f":"G8 * 'Domestic - Annual'!$F$4 * VLOOKUP(F8, $M$3:$N$7, 2, FALSE)","v":1.4520000000000002E-5}]
["First",0.5,"First Year (40-50%)",{"$f":"B9 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A9, $M$3:$N$7, 2, FALSE)","v":1.815E-6},null,"First",0.5,"First Year (40-50%)",{"$f":"G9 * 'Domestic - Annual'!$F$4 * VLOOKUP(F9, $M$3:$N$7, 2, FALSE)","v":1.8150000000000001E-5}]
["First",0.6,"First Year (50-60%)",{"$f":"B10 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A10, $M$3:$N$7, 2, FALSE)","v":2.1779999999999997E-6},null,"First",0.6,"First Year (50-60%)",{"$f":"G10 * 'Domestic - Annual'!$F$4 * VLOOKUP(F10, $M$3:$N$7, 2, FALSE)","v":2.1780000000000002E-5}]
["First",0.7,"First Year (60-70%)",{"$f":"B11 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A11, $M$3:$N$7, 2, FALSE)","v":2.5409999999999999E-6},null,"First",0.7,"First Year (60-70%)",{"$f":"G11 * 'Domestic - Annual'!$F$4 * VLOOKUP(F11, $M$3:$N$7, 2, FALSE)","v":2.5409999999999999E-5}]
["First",0.8,"First Year (70-80%)",{"$f":"B12 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A12, $M$3:$N$7, 2, FALSE)","v":2.9040000000000001E-6},null,"First",0.8,"First Year (70-80%)",{"$f":"G12 * 'Domestic - Annual'!$F$4 * VLOOKUP(F12, $M$3:$N$7, 2, FALSE)","v":2.9040000000000003E-5}]
["First",0.9,"First Year (80-90%)",{"$f":"B13 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A13, $M$3:$N$7, 2, FALSE)","v":3.2670000000000002E-6},null,"First",0.9,"First Year (80-90%)",{"$f":"G13 * 'Domestic - Annual'!$F$4 * VLOOKUP(F13, $M$3:$N$7, 2, FALSE)","v":3.2670000000000004E-5}]
["First",1,"First Year (90-100%)",{"$f":"B14 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A14, $M$3:$N$7, 2, FALSE)","v":3.63E-6},null,"First",1,"First Year (90-100%)",{"$f":"G14 * 'Domestic - Annual'!$F$4 * VLOOKUP(F14, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-5}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B15 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A15, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-7},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G15 * 'Domestic - Annual'!$F$4 * VLOOKUP(F15, $M$3:$N$7, 2, FALSE)","v":3.6300000000000004E-6}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B16 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A16, $M$3:$N$7, 2, FALSE)","v":5.4449999999999993E-7},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G16 * 'Domestic - Annual'!$F$4 * VLOOKUP(F16, $M$3:$N$7, 2, FALSE)","v":5.4450000000000004E-6}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B17 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A17, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G17 * 'Domestic - Annual'!$F$4 * VLOOKUP(F17, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B18 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A18, $M$3:$N$7, 2, FALSE)","v":9.0749999999999999E-7},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G18 * 'Domestic - Annual'!$F$4 * VLOOKUP(F18, $M$3:$N$7, 2, FALSE)","v":9.0750000000000004E-6}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B19 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A19, $M$3:$N$7, 2, FALSE)","v":1.0889999999999999E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G19 * 'Domestic - Annual'!$F$4 * VLOOKUP(F19, $M$3:$N$7, 2, FALSE)","v":1.0890000000000001E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B20 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A20, $M$3:$N$7, 2, FALSE)","v":1.2704999999999999E-6},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G20 * 'Domestic - Annual'!$F$4 * VLOOKUP(F20, $M$3:$N$7, 2, FALSE)","v":1.2704999999999999E-5}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B21 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A21, $M$3:$N$7, 2, FALSE)","v":1.452E-6},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G21 * 'Domestic - Annual'!$F$4 * VLOOKUP(F21, $M$3:$N$7, 2, FALSE)","v":1.4520000000000002E-5}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B22 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A22, $M$3:$N$7, 2, FALSE)","v":1.6335000000000001E-6},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G22 * 'Domestic - Annual'!$F$4 * VLOOKUP(F22, $M$3:$N$7, 2, FALSE)","v":1.6335000000000002E-5}]
["Second",1,"Second Year (90-100%)",{"$f":"B23 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A23, $M$3:$N$7, 2, FALSE)","v":1.815E-6},null,"Second",1,"Second Year (90-100%)",{"$f":"G23 * 'Domestic - Annual'!$F$4 * VLOOKUP(F23, $M$3:$N$7, 2, FALSE)","v":1.8150000000000001E-5}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B24 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A24, $M$3:$N$7, 2, FALSE)","v":1.815E-7},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G24 * 'Domestic - Annual'!$F$4 * VLOOKUP(F24, $M$3:$N$7, 2, FALSE)","v":1.8150000000000002E-6}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B25 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A25, $M$3:$N$7, 2, FALSE)","v":2.7224999999999997E-7},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G25 * 'Domestic - Annual'!$F$4 * VLOOKUP(F25, $M$3:$N$7, 2, FALSE)","v":2.7225000000000002E-6}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B26 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A26, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-7},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G26 * 'Domestic - Annual'!$F$4 * VLOOKUP(F26, $M$3:$N$7, 2, FALSE)","v":3.6300000000000004E-6}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B27 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A27, $M$3:$N$7, 2, FALSE)","v":4.5375E-7},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G27 * 'Domestic - Annual'!$F$4 * VLOOKUP(F27, $M$3:$N$7, 2, FALSE)","v":4.5375000000000002E-6}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B28 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A28, $M$3:$N$7, 2, FALSE)","v":5.4449999999999993E-7},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G28 * 'Domestic - Annual'!$F$4 * VLOOKUP(F28, $M$3:$N$7, 2, FALSE)","v":5.4450000000000004E-6}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B29 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A29, $M$3:$N$7, 2, FALSE)","v":6.3524999999999997E-7},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G29 * 'Domestic - Annual'!$F$4 * VLOOKUP(F29, $M$3:$N$7, 2, FALSE)","v":6.3524999999999997E-6}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B30 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A30, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G30 * 'Domestic - Annual'!$F$4 * VLOOKUP(F30, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B31 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A31, $M$3:$N$7, 2, FALSE)","v":8.1675000000000006E-7},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G31 * 'Domestic - Annual'!$F$4 * VLOOKUP(F31, $M$3:$N$7, 2, FALSE)","v":8.167500000000001E-6}]
["Third",1,"Third Year (90-100%)",{"$f":"B32 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A32, $M$3:$N$7, 2, FALSE)","v":9.0749999999999999E-7},null,"Third",1,"Third Year (90-100%)",{"$f":"G32 * 'Domestic - Annual'!$F$4 * VLOOKUP(F32, $M$3:$N$7, 2, FALSE)","v":9.0750000000000004E-6}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B33 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A33, $M$3:$N$7, 2, FALSE)","v":1.452E-7},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G33 * 'Domestic - Annual'!$F$4 * VLOOKUP(F33, $M$3:$N$7, 2, FALSE)","v":1.4520000000000002E-6}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B34 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A34, $M$3:$N$7, 2, FALSE)","v":2.1779999999999998E-7},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G34 * 'Domestic - Annual'!$F$4 * VLOOKUP(F34, $M$3:$N$7, 2, FALSE)","v":2.1780000000000002E-6}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B35 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A35, $M$3:$N$7, 2, FALSE)","v":2.9040000000000001E-7},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G35 * 'Domestic - Annual'!$F$4 * VLOOKUP(F35, $M$3:$N$7, 2, FALSE)","v":2.9040000000000005E-6}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B36 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A36, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-7},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G36 * 'Domestic - Annual'!$F$4 * VLOOKUP(F36, $M$3:$N$7, 2, FALSE)","v":3.6300000000000004E-6}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B37 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A37, $M$3:$N$7, 2, FALSE)","v":4.3559999999999996E-7},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G37 * 'Domestic - Annual'!$F$4 * VLOOKUP(F37, $M$3:$N$7, 2, FALSE)","v":4.3560000000000003E-6}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B38 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A38, $M$3:$N$7, 2, FALSE)","v":5.0819999999999996E-7},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G38 * 'Domestic - Annual'!$F$4 * VLOOKUP(F38, $M$3:$N$7, 2, FALSE)","v":5.0819999999999998E-6}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B39 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A39, $M$3:$N$7, 2, FALSE)","v":5.8080000000000001E-7},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G39 * 'Domestic - Annual'!$F$4 * VLOOKUP(F39, $M$3:$N$7, 2, FALSE)","v":5.808000000000001E-6}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B40 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A40, $M$3:$N$7, 2, FALSE)","v":6.5340000000000007E-7},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G40 * 'Domestic - Annual'!$F$4 * VLOOKUP(F40, $M$3:$N$7, 2, FALSE)","v":6.5340000000000013E-6}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B41 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A41, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G41 * 'Domestic - Annual'!$F$4 * VLOOKUP(F41, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B42 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A42, $M$3:$N$7, 2, FALSE)","v":1.089E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G42 * 'Domestic - Annual'!$F$4 * VLOOKUP(F42, $M$3:$N$7, 2, FALSE)","v":1.0890000000000001E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B43 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A43, $M$3:$N$7, 2, FALSE)","v":1.6334999999999996E-7},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G43 * 'Domestic - Annual'!$F$4 * VLOOKUP(F43, $M$3:$N$7, 2, FALSE)","v":1.6335000000000001E-6}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B44 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A44, $M$3:$N$7, 2, FALSE)","v":2.178E-7},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G44 * 'Domestic - Annual'!$F$4 * VLOOKUP(F44, $M$3:$N$7, 2, FALSE)","v":2.1780000000000002E-6}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B45 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A45, $M$3:$N$7, 2, FALSE)","v":2.7224999999999997E-7},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G45 * 'Domestic - Annual'!$F$4 * VLOOKUP(F45, $M$3:$N$7, 2, FALSE)","v":2.7225000000000002E-6}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B46 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A46, $M$3:$N$7, 2, FALSE)","v":3.2669999999999993E-7},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G46 * 'Domestic - Annual'!$F$4 * VLOOKUP(F46, $M$3:$N$7, 2, FALSE)","v":3.2670000000000002E-6}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B47 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A47, $M$3:$N$7, 2, FALSE)","v":3.8115E-7},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G47 * 'Domestic - Annual'!$F$4 * VLOOKUP(F47, $M$3:$N$7, 2, FALSE)","v":3.8114999999999998E-6}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B48 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A48, $M$3:$N$7, 2, FALSE)","v":4.3560000000000001E-7},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G48 * 'Domestic - Annual'!$F$4 * VLOOKUP(F48, $M$3:$N$7, 2, FALSE)","v":4.3560000000000003E-6}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B49 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A49, $M$3:$N$7, 2, FALSE)","v":4.9004999999999997E-7},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G49 * 'Domestic - Annual'!$F$4 * VLOOKUP(F49, $M$3:$N$7, 2, FALSE)","v":4.9005000000000008E-6}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B50 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A50, $M$3:$N$7, 2, FALSE)","v":5.4449999999999993E-7},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G50 * 'Domestic - Annual'!$F$4 * VLOOKUP(F50, $M$3:$N$7, 2, FALSE)","v":5.4450000000000004E-6}]
[]
[]
[]
[]
[]
[null,null,"Commercial",null,null,null,null,"Commercial"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B59 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A59, $M$3:$N$7, 2, FALSE)","v":5.8120000000000004E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G59 * 'Commercial - Annual'!$F$4 * VLOOKUP(F59, $M$3:$N$7, 2, FALSE)","v":5.8116000000000011E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B60 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A60, $M$3:$N$7, 2, FALSE)","v":8.7180000000000002E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G60 * 'Commercial - Annual'!$F$4 * VLOOKUP(F60, $M$3:$N$7, 2, FALSE)","v":8.7174000000000003E-5}]
["First",0.4,"First Year (30-40%)",{"$f":"B61 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A61, $M$3:$N$7, 2, FALSE)","v":1.1624000000000001E-5},null,"First",0.4,"First Year (30-40%)",{"$f":"G61 * 'Commercial - Annual'!$F$4 * VLOOKUP(F61, $M$3:$N$7, 2, FALSE)","v":1.1623200000000002E-4}]
["First",0.5,"First Year (40-50%)",{"$f":"B62 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A62, $M$3:$N$7, 2, FALSE)","v":1.453E-5},null,"First",0.5,"First Year (40-50%)",{"$f":"G62 * 'Commercial - Annual'!$F$4 * VLOOKUP(F62, $M$3:$N$7, 2, FALSE)","v":1.4529000000000001E-4}]
["First",0.6,"First Year (50-60%)",{"$f":"B63 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A63, $M$3:$N$7, 2, FALSE)","v":1.7436E-5},null,"First",0.6,"First Year (50-60%)",{"$f":"G63 * 'Commercial - Annual'!$F$4 * VLOOKUP(F63, $M$3:$N$7, 2, FALSE)","v":1.7434800000000001E-4}]
["First",0.7,"First Year (60-70%)",{"$f":"B64 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A64, $M$3:$N$7, 2, FALSE)","v":2.0341999999999999E-5},null,"First",0.7,"First Year (60-70%)",{"$f":"G64 * 'Commercial - Annual'!$F$4 * VLOOKUP(F64, $M$3:$N$7, 2, FALSE)","v":2.03406E-4}]
["First",0.8,"First Year (70-80%)",{"$f":"B65 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A65, $M$3:$N$7, 2, FALSE)","v":2.3248000000000002E-5},null,"First",0.8,"First Year (70-80%)",{"$f":"G65 * 'Commercial - Annual'!$F$4 * VLOOKUP(F65, $M$3:$N$7, 2, FALSE)","v":2.3246400000000004E-4}]
["First",0.9,"First Year (80-90%)",{"$f":"B66 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A66, $M$3:$N$7, 2, FALSE)","v":2.6154000000000001E-5},null,"First",0.9,"First Year (80-90%)",{"$f":"G66 * 'Commercial - Annual'!$F$4 * VLOOKUP(F66, $M$3:$N$7, 2, FALSE)","v":2.6152200000000003E-4}]
["First",1,"First Year (90-100%)",{"$f":"B67 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A67, $M$3:$N$7, 2, FALSE)","v":2.906E-5},null,"First",1,"First Year (90-100%)",{"$f":"G67 * 'Commercial - Annual'!$F$4 * VLOOKUP(F67, $M$3:$N$7, 2, FALSE)","v":2.9058000000000003E-4}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B68 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A68, $M$3:$N$7, 2, FALSE)","v":2.9060000000000002E-6},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G68 * 'Commercial - Annual'!$F$4 * VLOOKUP(F68, $M$3:$N$7, 2, FALSE)","v":2.9058000000000005E-5}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B69 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A69, $M$3:$N$7, 2, FALSE)","v":4.3590000000000001E-6},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G69 * 'Commercial - Annual'!$F$4 * VLOOKUP(F69, $M$3:$N$7, 2, FALSE)","v":4.3587000000000001E-5}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B70 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A70, $M$3:$N$7, 2, FALSE)","v":5.8120000000000004E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G70 * 'Commercial - Annual'!$F$4 * VLOOKUP(F70, $M$3:$N$7, 2, FALSE)","v":5.8116000000000011E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B71 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A71, $M$3:$N$7, 2, FALSE)","v":7.2649999999999999E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G71 * 'Commercial - Annual'!$F$4 * VLOOKUP(F71, $M$3:$N$7, 2, FALSE)","v":7.2645000000000007E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B72 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A72, $M$3:$N$7, 2, FALSE)","v":8.7180000000000002E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G72 * 'Commercial - Annual'!$F$4 * VLOOKUP(F72, $M$3:$N$7, 2, FALSE)","v":8.7174000000000003E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B73 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A73, $M$3:$N$7, 2, FALSE)","v":1.0171E-5},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G73 * 'Commercial - Annual'!$F$4 * VLOOKUP(F73, $M$3:$N$7, 2, FALSE)","v":1.01703E-4}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B74 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A74, $M$3:$N$7, 2, FALSE)","v":1.1624000000000001E-5},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G74 * 'Commercial - Annual'!$F$4 * VLOOKUP(F74, $M$3:$N$7, 2, FALSE)","v":1.1623200000000002E-4}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B75 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A75, $M$3:$N$7, 2, FALSE)","v":1.3077E-5},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G75 * 'Commercial - Annual'!$F$4 * VLOOKUP(F75, $M$3:$N$7, 2, FALSE)","v":1.3076100000000002E-4}]
["Second",1,"Second Year (90-100%)",{"$f":"B76 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A76, $M$3:$N$7, 2, FALSE)","v":1.453E-5},null,"Second",1,"Second Year (90-100%)",{"$f":"G76 * 'Commercial - Annual'!$F$4 * VLOOKUP(F76, $M$3:$N$7, 2, FALSE)","v":1.4529000000000001E-4}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B77 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A77, $M$3:$N$7, 2, FALSE)","v":1.4530000000000001E-6},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G77 * 'Commercial - Annual'!$F$4 * VLOOKUP(F77, $M$3:$N$7, 2, FALSE)","v":1.4529000000000003E-5}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B78 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A78, $M$3:$N$7, 2, FALSE)","v":2.1795000000000001E-6},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G78 * 'Commercial - Annual'!$F$4 * VLOOKUP(F78, $M$3:$N$7, 2, FALSE)","v":2.1793500000000001E-5}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B79 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A79, $M$3:$N$7, 2, FALSE)","v":2.9060000000000002E-6},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G79 * 'Commercial - Annual'!$F$4 * VLOOKUP(F79, $M$3:$N$7, 2, FALSE)","v":2.9058000000000005E-5}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B80 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A80, $M$3:$N$7, 2, FALSE)","v":3.6324999999999999E-6},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G80 * 'Commercial - Annual'!$F$4 * VLOOKUP(F80, $M$3:$N$7, 2, FALSE)","v":3.6322500000000003E-5}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B81 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A81, $M$3:$N$7, 2, FALSE)","v":4.3590000000000001E-6},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G81 * 'Commercial - Annual'!$F$4 * VLOOKUP(F81, $M$3:$N$7, 2, FALSE)","v":4.3587000000000001E-5}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B82 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A82, $M$3:$N$7, 2, FALSE)","v":5.0854999999999998E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G82 * 'Commercial - Annual'!$F$4 * VLOOKUP(F82, $M$3:$N$7, 2, FALSE)","v":5.0851499999999999E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B83 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A83, $M$3:$N$7, 2, FALSE)","v":5.8120000000000004E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G83 * 'Commercial - Annual'!$F$4 * VLOOKUP(F83, $M$3:$N$7, 2, FALSE)","v":5.8116000000000011E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B84 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A84, $M$3:$N$7, 2, FALSE)","v":6.5385000000000002E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G84 * 'Commercial - Annual'!$F$4 * VLOOKUP(F84, $M$3:$N$7, 2, FALSE)","v":6.5380500000000009E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B85 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A85, $M$3:$N$7, 2, FALSE)","v":7.2649999999999999E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G85 * 'Commercial - Annual'!$F$4 * VLOOKUP(F85, $M$3:$N$7, 2, FALSE)","v":7.2645000000000007E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B86 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A86, $M$3:$N$7, 2, FALSE)","v":1.1624000000000001E-6},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G86 * 'Commercial - Annual'!$F$4 * VLOOKUP(F86, $M$3:$N$7, 2, FALSE)","v":1.1623200000000002E-5}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B87 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A87, $M$3:$N$7, 2, FALSE)","v":1.7436000000000001E-6},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G87 * 'Commercial - Annual'!$F$4 * VLOOKUP(F87, $M$3:$N$7, 2, FALSE)","v":1.7434800000000001E-5}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B88 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A88, $M$3:$N$7, 2, FALSE)","v":2.3248000000000002E-6},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G88 * 'Commercial - Annual'!$F$4 * VLOOKUP(F88, $M$3:$N$7, 2, FALSE)","v":2.3246400000000005E-5}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B89 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A89, $M$3:$N$7, 2, FALSE)","v":2.9060000000000002E-6},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G89 * 'Commercial - Annual'!$F$4 * VLOOKUP(F89, $M$3:$N$7, 2, FALSE)","v":2.9058000000000005E-5}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B90 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A90, $M$3:$N$7, 2, FALSE)","v":3.4872000000000003E-6},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G90 * 'Commercial - Annual'!$F$4 * VLOOKUP(F90, $M$3:$N$7, 2, FALSE)","v":3.4869600000000002E-5}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B91 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A91, $M$3:$N$7, 2, FALSE)","v":4.0683999999999999E-6},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G91 * 'Commercial - Annual'!$F$4 * VLOOKUP(F91, $M$3:$N$7, 2, FALSE)","v":4.0681199999999999E-5}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B92 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A92, $M$3:$N$7, 2, FALSE)","v":4.6496000000000003E-6},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G92 * 'Commercial - Annual'!$F$4 * VLOOKUP(F92, $M$3:$N$7, 2, FALSE)","v":4.649280000000001E-5}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B93 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A93, $M$3:$N$7, 2, FALSE)","v":5.2308000000000008E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G93 * 'Commercial - Annual'!$F$4 * VLOOKUP(F93, $M$3:$N$7, 2, FALSE)","v":5.2304400000000007E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B94 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A94, $M$3:$N$7, 2, FALSE)","v":5.8120000000000004E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G94 * 'Commercial - Annual'!$F$4 * VLOOKUP(F94, $M$3:$N$7, 2, FALSE)","v":5.8116000000000011E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B95 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A95, $M$3:$N$7, 2, FALSE)","v":8.7180000000000006E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G95 * 'Commercial - Annual'!$F$4 * VLOOKUP(F95, $M$3:$N$7, 2, FALSE)","v":8.7174000000000006E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B96 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A96, $M$3:$N$7, 2, FALSE)","v":1.3077E-6},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G96 * 'Commercial - Annual'!$F$4 * VLOOKUP(F96, $M$3:$N$7, 2, FALSE)","v":1.30761E-5}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B97 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A97, $M$3:$N$7, 2, FALSE)","v":1.7436000000000001E-6},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G97 * 'Commercial - Annual'!$F$4 * VLOOKUP(F97, $M$3:$N$7, 2, FALSE)","v":1.7434800000000001E-5}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B98 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A98, $M$3:$N$7, 2, FALSE)","v":2.1795000000000001E-6},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G98 * 'Commercial - Annual'!$F$4 * VLOOKUP(F98, $M$3:$N$7, 2, FALSE)","v":2.1793500000000001E-5}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B99 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A99, $M$3:$N$7, 2, FALSE)","v":2.6154E-6},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G99 * 'Commercial - Annual'!$F$4 * VLOOKUP(F99, $M$3:$N$7, 2, FALSE)","v":2.61522E-5}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B100 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A100, $M$3:$N$7, 2, FALSE)","v":3.0512999999999999E-6},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G100 * 'Commercial - Annual'!$F$4 * VLOOKUP(F100, $M$3:$N$7, 2, FALSE)","v":3.05109E-5}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B101 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A101, $M$3:$N$7, 2, FALSE)","v":3.4872000000000003E-6},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G101 * 'Commercial - Annual'!$F$4 * VLOOKUP(F101, $M$3:$N$7, 2, FALSE)","v":3.4869600000000002E-5}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B102 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A102, $M$3:$N$7, 2, FALSE)","v":3.9230999999999998E-6},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G102 * 'Commercial - Annual'!$F$4 * VLOOKUP(F102, $M$3:$N$7, 2, FALSE)","v":3.9228300000000005E-5}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B103 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A103, $M$3:$N$7, 2, FALSE)","v":4.3590000000000001E-6},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G103 * 'Commercial - Annual'!$F$4 * VLOOKUP(F103, $M$3:$N$7, 2, FALSE)","v":4.3587000000000001E-5}]
[]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,"Fire (Office)"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B111 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A111, $M$3:$N$7, 2, FALSE)","v":4.1760000000000003E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G111 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F111, $M$3:$N$7, 2, FALSE)","v":4.1760000000000007E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B112 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A112, $M$3:$N$7, 2, FALSE)","v":6.2639999999999997E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G112 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F112, $M$3:$N$7, 2, FALSE)","v":6.2639999999999997E-5}]
["First",0.4,"First Year (30-40%)",{"$f":"B113 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A113, $M$3:$N$7, 2, FALSE)","v":8.3520000000000007E-6},null,"First",0.4,"First Year (30-40%)",{"$f":"G113 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F113, $M$3:$N$7, 2, FALSE)","v":8.3520000000000014E-5}]
["First",0.5,"First Year (40-50%)",{"$f":"B114 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A114, $M$3:$N$7, 2, FALSE)","v":1.044E-5},null,"First",0.5,"First Year (40-50%)",{"$f":"G114 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F114, $M$3:$N$7, 2, FALSE)","v":1.044E-4}]
["First",0.6,"First Year (50-60%)",{"$f":"B115 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A115, $M$3:$N$7, 2, FALSE)","v":1.2527999999999999E-5},null,"First",0.6,"First Year (50-60%)",{"$f":"G115 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F115, $M$3:$N$7, 2, FALSE)","v":1.2527999999999999E-4}]
["First",0.7,"First Year (60-70%)",{"$f":"B116 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A116, $M$3:$N$7, 2, FALSE)","v":1.4615999999999999E-5},null,"First",0.7,"First Year (60-70%)",{"$f":"G116 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F116, $M$3:$N$7, 2, FALSE)","v":1.4616E-4}]
["First",0.8,"First Year (70-80%)",{"$f":"B117 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A117, $M$3:$N$7, 2, FALSE)","v":1.6704000000000001E-5},null,"First",0.8,"First Year (70-80%)",{"$f":"G117 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F117, $M$3:$N$7, 2, FALSE)","v":1.6704000000000003E-4}]
["First",0.9,"First Year (80-90%)",{"$f":"B118 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A118, $M$3:$N$7, 2, FALSE)","v":1.8791999999999999E-5},null,"First",0.9,"First Year (80-90%)",{"$f":"G118 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F118, $M$3:$N$7, 2, FALSE)","v":1.8792E-4}]
["First",1,"First Year (90-100%)",{"$f":"B119 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A119, $M$3:$N$7, 2, FALSE)","v":2.088E-5},null,"First",1,"First Year (90-100%)",{"$f":"G119 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F119, $M$3:$N$7, 2, FALSE)","v":2.0880000000000001E-4}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B120 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A120, $M$3:$N$7, 2, FALSE)","v":2.0880000000000002E-6},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G120 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F120, $M$3:$N$7, 2, FALSE)","v":2.0880000000000003E-5}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B121 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A121, $M$3:$N$7, 2, FALSE)","v":3.1319999999999998E-6},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G121 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F121, $M$3:$N$7, 2, FALSE)","v":3.1319999999999998E-5}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B122 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A122, $M$3:$N$7, 2, FALSE)","v":4.1760000000000003E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G122 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F122, $M$3:$N$7, 2, FALSE)","v":4.1760000000000007E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B123 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A123, $M$3:$N$7, 2, FALSE)","v":5.22E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G123 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F123, $M$3:$N$7, 2, FALSE)","v":5.2200000000000002E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B124 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A124, $M$3:$N$7, 2, FALSE)","v":6.2639999999999997E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G124 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F124, $M$3:$N$7, 2, FALSE)","v":6.2639999999999997E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B125 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A125, $M$3:$N$7, 2, FALSE)","v":7.3079999999999993E-6},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G125 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F125, $M$3:$N$7, 2, FALSE)","v":7.3079999999999998E-5}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B126 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A126, $M$3:$N$7, 2, FALSE)","v":8.3520000000000007E-6},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G126 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F126, $M$3:$N$7, 2, FALSE)","v":8.3520000000000014E-5}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B127 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A127, $M$3:$N$7, 2, FALSE)","v":9.3959999999999995E-6},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G127 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F127, $M$3:$N$7, 2, FALSE)","v":9.3960000000000002E-5}]
["Second",1,"Second Year (90-100%)",{"$f":"B128 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A128, $M$3:$N$7, 2, FALSE)","v":1.044E-5},null,"Second",1,"Second Year (90-100%)",{"$f":"G128 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F128, $M$3:$N$7, 2, FALSE)","v":1.044E-4}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B129 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A129, $M$3:$N$7, 2, FALSE)","v":1.0440000000000001E-6},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G129 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F129, $M$3:$N$7, 2, FALSE)","v":1.0440000000000002E-5}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B130 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A130, $M$3:$N$7, 2, FALSE)","v":1.5659999999999999E-6},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G130 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F130, $M$3:$N$7, 2, FALSE)","v":1.5659999999999999E-5}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B131 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A131, $M$3:$N$7, 2, FALSE)","v":2.0880000000000002E-6},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G131 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F131, $M$3:$N$7, 2, FALSE)","v":2.0880000000000003E-5}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B132 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A132, $M$3:$N$7, 2, FALSE)","v":2.61E-6},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G132 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F132, $M$3:$N$7, 2, FALSE)","v":2.6100000000000001E-5}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B133 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A133, $M$3:$N$7, 2, FALSE)","v":3.1319999999999998E-6},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G133 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F133, $M$3:$N$7, 2, FALSE)","v":3.1319999999999998E-5}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B134 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A134, $M$3:$N$7, 2, FALSE)","v":3.6539999999999997E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G134 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F134, $M$3:$N$7, 2, FALSE)","v":3.6539999999999999E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B135 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A135, $M$3:$N$7, 2, FALSE)","v":4.1760000000000003E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G135 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F135, $M$3:$N$7, 2, FALSE)","v":4.1760000000000007E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B136 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A136, $M$3:$N$7, 2, FALSE)","v":4.6979999999999997E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G136 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F136, $M$3:$N$7, 2, FALSE)","v":4.6980000000000001E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B137 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A137, $M$3:$N$7, 2, FALSE)","v":5.22E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G137 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F137, $M$3:$N$7, 2, FALSE)","v":5.2200000000000002E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B138 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A138, $M$3:$N$7, 2, FALSE)","v":8.3520000000000007E-7},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G138 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F138, $M$3:$N$7, 2, FALSE)","v":8.3520000000000024E-6}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B139 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A139, $M$3:$N$7, 2, FALSE)","v":1.2528000000000001E-6},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G139 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F139, $M$3:$N$7, 2, FALSE)","v":1.2527999999999999E-5}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B140 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A140, $M$3:$N$7, 2, FALSE)","v":1.6704000000000001E-6},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G140 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F140, $M$3:$N$7, 2, FALSE)","v":1.6704000000000005E-5}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B141 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A141, $M$3:$N$7, 2, FALSE)","v":2.0880000000000002E-6},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G141 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F141, $M$3:$N$7, 2, FALSE)","v":2.0880000000000003E-5}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B142 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A142, $M$3:$N$7, 2, FALSE)","v":2.5056000000000002E-6},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G142 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F142, $M$3:$N$7, 2, FALSE)","v":2.5055999999999999E-5}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B143 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A143, $M$3:$N$7, 2, FALSE)","v":2.9231999999999998E-6},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G143 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F143, $M$3:$N$7, 2, FALSE)","v":2.9232000000000001E-5}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B144 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A144, $M$3:$N$7, 2, FALSE)","v":3.3408000000000003E-6},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G144 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F144, $M$3:$N$7, 2, FALSE)","v":3.3408000000000009E-5}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B145 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A145, $M$3:$N$7, 2, FALSE)","v":3.7583999999999999E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G145 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F145, $M$3:$N$7, 2, FALSE)","v":3.7584000000000005E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B146 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A146, $M$3:$N$7, 2, FALSE)","v":4.1760000000000003E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G146 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F146, $M$3:$N$7, 2, FALSE)","v":4.1760000000000007E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B147 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A147, $M$3:$N$7, 2, FALSE)","v":6.2640000000000005E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G147 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F147, $M$3:$N$7, 2, FALSE)","v":6.2640000000000005E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B148 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A148, $M$3:$N$7, 2, FALSE)","v":9.3959999999999986E-7},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G148 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F148, $M$3:$N$7, 2, FALSE)","v":9.3959999999999995E-6}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B149 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A149, $M$3:$N$7, 2, FALSE)","v":1.2528000000000001E-6},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G149 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F149, $M$3:$N$7, 2, FALSE)","v":1.2528000000000001E-5}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B150 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A150, $M$3:$N$7, 2, FALSE)","v":1.5659999999999999E-6},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G150 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F150, $M$3:$N$7, 2, FALSE)","v":1.5659999999999999E-5}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B151 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A151, $M$3:$N$7, 2, FALSE)","v":1.8791999999999997E-6},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G151 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F151, $M$3:$N$7, 2, FALSE)","v":1.8791999999999999E-5}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B152 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A152, $M$3:$N$7, 2, FALSE)","v":2.1923999999999995E-6},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G152 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F152, $M$3:$N$7, 2, FALSE)","v":2.1923999999999999E-5}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B153 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A153, $M$3:$N$7, 2, FALSE)","v":2.5056000000000002E-6},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G153 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F153, $M$3:$N$7, 2, FALSE)","v":2.5056000000000002E-5}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B154 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A154, $M$3:$N$7, 2, FALSE)","v":2.8187999999999996E-6},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G154 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F154, $M$3:$N$7, 2, FALSE)","v":2.8187999999999998E-5}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B155 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A155, $M$3:$N$7, 2, FALSE)","v":3.1319999999999998E-6},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G155 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F155, $M$3:$N$7, 2, FALSE)","v":3.1319999999999998E-5}]
[]
[]
[]
[]
[null,null,"Domestic (Tertiary)",null,null,null,null,"Domestic (Tertiary)"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B163 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A163, $M$3:$N$7, 2, FALSE)","v":8.7199999999999997E-7},null,"First",0.2,"First Year (10-20%)",{"$f":"G163 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F163, $M$3:$N$7, 2, FALSE)","v":8.7200000000000012E-6}]
["First",0.3,"First Year (20-30%)",{"$f":"B164 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A164, $M$3:$N$7, 2, FALSE)","v":1.3079999999999998E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G164 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F164, $M$3:$N$7, 2, FALSE)","v":1.308E-5}]
["First",0.4,"First Year (30-40%)",{"$f":"B165 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A165, $M$3:$N$7, 2, FALSE)","v":1.7439999999999999E-6},null,"First",0.4,"First Year (30-40%)",{"$f":"G165 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F165, $M$3:$N$7, 2, FALSE)","v":1.7440000000000002E-5}]
["First",0.5,"First Year (40-50%)",{"$f":"B166 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A166, $M$3:$N$7, 2, FALSE)","v":2.1799999999999999E-6},null,"First",0.5,"First Year (40-50%)",{"$f":"G166 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F166, $M$3:$N$7, 2, FALSE)","v":2.1800000000000001E-5}]
["First",0.6,"First Year (50-60%)",{"$f":"B167 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A167, $M$3:$N$7, 2, FALSE)","v":2.6159999999999996E-6},null,"First",0.6,"First Year (50-60%)",{"$f":"G167 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F167, $M$3:$N$7, 2, FALSE)","v":2.616E-5}]
["First",0.7,"First Year (60-70%)",{"$f":"B168 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A168, $M$3:$N$7, 2, FALSE)","v":3.0519999999999997E-6},null,"First",0.7,"First Year (60-70%)",{"$f":"G168 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F168, $M$3:$N$7, 2, FALSE)","v":3.0519999999999999E-5}]
["First",0.8,"First Year (70-80%)",{"$f":"B169 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A169, $M$3:$N$7, 2, FALSE)","v":3.4879999999999999E-6},null,"First",0.8,"First Year (70-80%)",{"$f":"G169 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F169, $M$3:$N$7, 2, FALSE)","v":3.4880000000000005E-5}]
["First",0.9,"First Year (80-90%)",{"$f":"B170 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A170, $M$3:$N$7, 2, FALSE)","v":3.924E-6},null,"First",0.9,"First Year (80-90%)",{"$f":"G170 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F170, $M$3:$N$7, 2, FALSE)","v":3.9240000000000004E-5}]
["First",1,"First Year (90-100%)",{"$f":"B171 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A171, $M$3:$N$7, 2, FALSE)","v":4.3599999999999998E-6},null,"First",1,"First Year (90-100%)",{"$f":"G171 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F171, $M$3:$N$7, 2, FALSE)","v":4.3600000000000003E-5}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B172 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A172, $M$3:$N$7, 2, FALSE)","v":4.3599999999999999E-7},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G172 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F172, $M$3:$N$7, 2, FALSE)","v":4.3600000000000006E-6}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B173 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A173, $M$3:$N$7, 2, FALSE)","v":6.539999999999999E-7},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G173 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F173, $M$3:$N$7, 2, FALSE)","v":6.5400000000000001E-6}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B174 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A174, $M$3:$N$7, 2, FALSE)","v":8.7199999999999997E-7},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G174 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F174, $M$3:$N$7, 2, FALSE)","v":8.7200000000000012E-6}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B175 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A175, $M$3:$N$7, 2, FALSE)","v":1.0899999999999999E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G175 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F175, $M$3:$N$7, 2, FALSE)","v":1.0900000000000001E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B176 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A176, $M$3:$N$7, 2, FALSE)","v":1.3079999999999998E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G176 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F176, $M$3:$N$7, 2, FALSE)","v":1.308E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B177 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A177, $M$3:$N$7, 2, FALSE)","v":1.5259999999999999E-6},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G177 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F177, $M$3:$N$7, 2, FALSE)","v":1.526E-5}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B178 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A178, $M$3:$N$7, 2, FALSE)","v":1.7439999999999999E-6},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G178 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F178, $M$3:$N$7, 2, FALSE)","v":1.7440000000000002E-5}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B179 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A179, $M$3:$N$7, 2, FALSE)","v":1.962E-6},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G179 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F179, $M$3:$N$7, 2, FALSE)","v":1.9620000000000002E-5}]
["Second",1,"Second Year (90-100%)",{"$f":"B180 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A180, $M$3:$N$7, 2, FALSE)","v":2.1799999999999999E-6},null,"Second",1,"Second Year (90-100%)",{"$f":"G180 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F180, $M$3:$N$7, 2, FALSE)","v":2.1800000000000001E-5}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B181 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A181, $M$3:$N$7, 2, FALSE)","v":2.1799999999999999E-7},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G181 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F181, $M$3:$N$7, 2, FALSE)","v":2.1800000000000003E-6}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B182 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A182, $M$3:$N$7, 2, FALSE)","v":3.2699999999999995E-7},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G182 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F182, $M$3:$N$7, 2, FALSE)","v":3.27E-6}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B183 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A183, $M$3:$N$7, 2, FALSE)","v":4.3599999999999999E-7},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G183 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F183, $M$3:$N$7, 2, FALSE)","v":4.3600000000000006E-6}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B184 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A184, $M$3:$N$7, 2, FALSE)","v":5.4499999999999997E-7},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G184 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F184, $M$3:$N$7, 2, FALSE)","v":5.4500000000000003E-6}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B185 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A185, $M$3:$N$7, 2, FALSE)","v":6.539999999999999E-7},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G185 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F185, $M$3:$N$7, 2, FALSE)","v":6.5400000000000001E-6}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B186 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A186, $M$3:$N$7, 2, FALSE)","v":7.6299999999999994E-7},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G186 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F186, $M$3:$N$7, 2, FALSE)","v":7.6299999999999998E-6}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B187 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A187, $M$3:$N$7, 2, FALSE)","v":8.7199999999999997E-7},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G187 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F187, $M$3:$N$7, 2, FALSE)","v":8.7200000000000012E-6}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B188 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A188, $M$3:$N$7, 2, FALSE)","v":9.8100000000000001E-7},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G188 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F188, $M$3:$N$7, 2, FALSE)","v":9.8100000000000009E-6}]
["Third",1,"Third Year (90-100%)",{"$f":"B189 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A189, $M$3:$N$7, 2, FALSE)","v":1.0899999999999999E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G189 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F189, $M$3:$N$7, 2, FALSE)","v":1.0900000000000001E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B190 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A190, $M$3:$N$7, 2, FALSE)","v":1.744E-7},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G190 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F190, $M$3:$N$7, 2, FALSE)","v":1.7440000000000004E-6}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B191 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A191, $M$3:$N$7, 2, FALSE)","v":2.6159999999999996E-7},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G191 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F191, $M$3:$N$7, 2, FALSE)","v":2.616E-6}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B192 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A192, $M$3:$N$7, 2, FALSE)","v":3.488E-7},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G192 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F192, $M$3:$N$7, 2, FALSE)","v":3.4880000000000007E-6}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B193 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A193, $M$3:$N$7, 2, FALSE)","v":4.3599999999999999E-7},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G193 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F193, $M$3:$N$7, 2, FALSE)","v":4.3600000000000006E-6}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B194 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A194, $M$3:$N$7, 2, FALSE)","v":5.2319999999999992E-7},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G194 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F194, $M$3:$N$7, 2, FALSE)","v":5.2320000000000001E-6}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B195 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A195, $M$3:$N$7, 2, FALSE)","v":6.1040000000000001E-7},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G195 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F195, $M$3:$N$7, 2, FALSE)","v":6.1040000000000003E-6}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B196 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A196, $M$3:$N$7, 2, FALSE)","v":6.976E-7},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G196 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F196, $M$3:$N$7, 2, FALSE)","v":6.9760000000000015E-6}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B197 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A197, $M$3:$N$7, 2, FALSE)","v":7.8480000000000009E-7},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G197 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F197, $M$3:$N$7, 2, FALSE)","v":7.8480000000000018E-6}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B198 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A198, $M$3:$N$7, 2, FALSE)","v":8.7199999999999997E-7},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G198 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F198, $M$3:$N$7, 2, FALSE)","v":8.7200000000000012E-6}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B199 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A199, $M$3:$N$7, 2, FALSE)","v":1.3079999999999998E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G199 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F199, $M$3:$N$7, 2, FALSE)","v":1.3080000000000002E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B200 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A200, $M$3:$N$7, 2, FALSE)","v":1.9619999999999997E-7},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G200 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F200, $M$3:$N$7, 2, FALSE)","v":1.962E-6}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B201 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A201, $M$3:$N$7, 2, FALSE)","v":2.6159999999999996E-7},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G201 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F201, $M$3:$N$7, 2, FALSE)","v":2.6160000000000004E-6}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B202 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A202, $M$3:$N$7, 2, FALSE)","v":3.2699999999999995E-7},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G202 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F202, $M$3:$N$7, 2, FALSE)","v":3.27E-6}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B203 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A203, $M$3:$N$7, 2, FALSE)","v":3.9239999999999994E-7},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G203 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F203, $M$3:$N$7, 2, FALSE)","v":3.924E-6}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B204 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A204, $M$3:$N$7, 2, FALSE)","v":4.5779999999999993E-7},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G204 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F204, $M$3:$N$7, 2, FALSE)","v":4.578E-6}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B205 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A205, $M$3:$N$7, 2, FALSE)","v":5.2319999999999992E-7},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G205 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F205, $M$3:$N$7, 2, FALSE)","v":5.2320000000000009E-6}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B206 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A206, $M$3:$N$7, 2, FALSE)","v":5.8859999999999996E-7},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G206 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F206, $M$3:$N$7, 2, FALSE)","v":5.8860000000000001E-6}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B207 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A207, $M$3:$N$7, 2, FALSE)","v":6.539999999999999E-7},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G207 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F207, $M$3:$N$7, 2, FALSE)","v":6.5400000000000001E-6}]
[]
[]
[]
[]
[]
[null,null,"Municipalities",null,null,null,null,"Municipalities"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B216 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A216, $M$3:$N$7, 2, FALSE)","v":5.9160000000000006E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G216 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F216, $M$3:$N$7, 2, FALSE)","v":5.9159999999999996E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B217 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A217, $M$3:$N$7, 2, FALSE)","v":8.8740000000000001E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G217 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F217, $M$3:$N$7, 2, FALSE)","v":8.8739999999999994E-5}]
["First",0.4,"First Year (30-40%)",{"$f":"B218 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A218, $M$3:$N$7, 2, FALSE)","v":1.1832000000000001E-5},null,"First",0.4,"First Year (30-40%)",{"$f":"G218 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F218, $M$3:$N$7, 2, FALSE)","v":1.1831999999999999E-4}]
["First",0.5,"First Year (40-50%)",{"$f":"B219 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A219, $M$3:$N$7, 2, FALSE)","v":1.4790000000000001E-5},null,"First",0.5,"First Year (40-50%)",{"$f":"G219 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F219, $M$3:$N$7, 2, FALSE)","v":1.4789999999999999E-4}]
["First",0.6,"First Year (50-60%)",{"$f":"B220 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A220, $M$3:$N$7, 2, FALSE)","v":1.7748E-5},null,"First",0.6,"First Year (50-60%)",{"$f":"G220 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F220, $M$3:$N$7, 2, FALSE)","v":1.7747999999999999E-4}]
["First",0.7,"First Year (60-70%)",{"$f":"B221 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A221, $M$3:$N$7, 2, FALSE)","v":2.0706000000000001E-5},null,"First",0.7,"First Year (60-70%)",{"$f":"G221 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F221, $M$3:$N$7, 2, FALSE)","v":2.0705999999999999E-4}]
["First",0.8,"First Year (70-80%)",{"$f":"B222 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A222, $M$3:$N$7, 2, FALSE)","v":2.3664000000000002E-5},null,"First",0.8,"First Year (70-80%)",{"$f":"G222 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F222, $M$3:$N$7, 2, FALSE)","v":2.3663999999999998E-4}]
["First",0.9,"First Year (80-90%)",{"$f":"B223 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A223, $M$3:$N$7, 2, FALSE)","v":2.6622E-5},null,"First",0.9,"First Year (80-90%)",{"$f":"G223 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F223, $M$3:$N$7, 2, FALSE)","v":2.6622000000000001E-4}]
["First",1,"First Year (90-100%)",{"$f":"B224 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A224, $M$3:$N$7, 2, FALSE)","v":2.9580000000000001E-5},null,"First",1,"First Year (90-100%)",{"$f":"G224 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F224, $M$3:$N$7, 2, FALSE)","v":2.9579999999999998E-4}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B225 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A225, $M$3:$N$7, 2, FALSE)","v":2.9580000000000003E-6},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G225 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F225, $M$3:$N$7, 2, FALSE)","v":2.9579999999999998E-5}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B226 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A226, $M$3:$N$7, 2, FALSE)","v":4.437E-6},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G226 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F226, $M$3:$N$7, 2, FALSE)","v":4.4369999999999997E-5}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B227 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A227, $M$3:$N$7, 2, FALSE)","v":5.9160000000000006E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G227 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F227, $M$3:$N$7, 2, FALSE)","v":5.9159999999999996E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B228 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A228, $M$3:$N$7, 2, FALSE)","v":7.3950000000000003E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G228 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F228, $M$3:$N$7, 2, FALSE)","v":7.3949999999999995E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B229 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A229, $M$3:$N$7, 2, FALSE)","v":8.8740000000000001E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G229 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F229, $M$3:$N$7, 2, FALSE)","v":8.8739999999999994E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B230 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A230, $M$3:$N$7, 2, FALSE)","v":1.0353000000000001E-5},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G230 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F230, $M$3:$N$7, 2, FALSE)","v":1.0352999999999999E-4}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B231 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A231, $M$3:$N$7, 2, FALSE)","v":1.1832000000000001E-5},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G231 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F231, $M$3:$N$7, 2, FALSE)","v":1.1831999999999999E-4}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B232 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A232, $M$3:$N$7, 2, FALSE)","v":1.3311E-5},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G232 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F232, $M$3:$N$7, 2, FALSE)","v":1.3311E-4}]
["Second",1,"Second Year (90-100%)",{"$f":"B233 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A233, $M$3:$N$7, 2, FALSE)","v":1.4790000000000001E-5},null,"Second",1,"Second Year (90-100%)",{"$f":"G233 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F233, $M$3:$N$7, 2, FALSE)","v":1.4789999999999999E-4}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B234 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A234, $M$3:$N$7, 2, FALSE)","v":1.4790000000000002E-6},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G234 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F234, $M$3:$N$7, 2, FALSE)","v":1.4789999999999999E-5}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B235 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A235, $M$3:$N$7, 2, FALSE)","v":2.2185E-6},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G235 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F235, $M$3:$N$7, 2, FALSE)","v":2.2184999999999999E-5}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B236 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A236, $M$3:$N$7, 2, FALSE)","v":2.9580000000000003E-6},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G236 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F236, $M$3:$N$7, 2, FALSE)","v":2.9579999999999998E-5}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B237 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A237, $M$3:$N$7, 2, FALSE)","v":3.6975000000000002E-6},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G237 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F237, $M$3:$N$7, 2, FALSE)","v":3.6974999999999998E-5}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B238 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A238, $M$3:$N$7, 2, FALSE)","v":4.437E-6},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G238 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F238, $M$3:$N$7, 2, FALSE)","v":4.4369999999999997E-5}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B239 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A239, $M$3:$N$7, 2, FALSE)","v":5.1765000000000003E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G239 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F239, $M$3:$N$7, 2, FALSE)","v":5.1764999999999997E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B240 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A240, $M$3:$N$7, 2, FALSE)","v":5.9160000000000006E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G240 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F240, $M$3:$N$7, 2, FALSE)","v":5.9159999999999996E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B241 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A241, $M$3:$N$7, 2, FALSE)","v":6.6555000000000001E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G241 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F241, $M$3:$N$7, 2, FALSE)","v":6.6555000000000002E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B242 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A242, $M$3:$N$7, 2, FALSE)","v":7.3950000000000003E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G242 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F242, $M$3:$N$7, 2, FALSE)","v":7.3949999999999995E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B243 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A243, $M$3:$N$7, 2, FALSE)","v":1.1832000000000002E-6},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G243 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F243, $M$3:$N$7, 2, FALSE)","v":1.1832E-5}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B244 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A244, $M$3:$N$7, 2, FALSE)","v":1.7748000000000001E-6},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G244 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F244, $M$3:$N$7, 2, FALSE)","v":1.7748E-5}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B245 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A245, $M$3:$N$7, 2, FALSE)","v":2.3664000000000003E-6},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G245 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F245, $M$3:$N$7, 2, FALSE)","v":2.3663999999999999E-5}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B246 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A246, $M$3:$N$7, 2, FALSE)","v":2.9580000000000003E-6},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G246 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F246, $M$3:$N$7, 2, FALSE)","v":2.9579999999999998E-5}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B247 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A247, $M$3:$N$7, 2, FALSE)","v":3.5496000000000003E-6},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G247 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F247, $M$3:$N$7, 2, FALSE)","v":3.5496E-5}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B248 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A248, $M$3:$N$7, 2, FALSE)","v":4.1412000000000003E-6},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G248 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F248, $M$3:$N$7, 2, FALSE)","v":4.1412000000000003E-5}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B249 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A249, $M$3:$N$7, 2, FALSE)","v":4.7328000000000007E-6},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G249 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F249, $M$3:$N$7, 2, FALSE)","v":4.7327999999999998E-5}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B250 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A250, $M$3:$N$7, 2, FALSE)","v":5.3244000000000002E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G250 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F250, $M$3:$N$7, 2, FALSE)","v":5.3244000000000007E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B251 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A251, $M$3:$N$7, 2, FALSE)","v":5.9160000000000006E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G251 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F251, $M$3:$N$7, 2, FALSE)","v":5.9159999999999996E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B252 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A252, $M$3:$N$7, 2, FALSE)","v":8.8740000000000007E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G252 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F252, $M$3:$N$7, 2, FALSE)","v":8.8739999999999984E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B253 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A253, $M$3:$N$7, 2, FALSE)","v":1.3311000000000001E-6},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G253 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F253, $M$3:$N$7, 2, FALSE)","v":1.3310999999999998E-5}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B254 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A254, $M$3:$N$7, 2, FALSE)","v":1.7748000000000001E-6},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G254 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F254, $M$3:$N$7, 2, FALSE)","v":1.7747999999999997E-5}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B255 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A255, $M$3:$N$7, 2, FALSE)","v":2.2185E-6},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G255 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F255, $M$3:$N$7, 2, FALSE)","v":2.2184999999999999E-5}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B256 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A256, $M$3:$N$7, 2, FALSE)","v":2.6622000000000001E-6},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G256 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F256, $M$3:$N$7, 2, FALSE)","v":2.6621999999999997E-5}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B257 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A257, $M$3:$N$7, 2, FALSE)","v":3.1059000000000002E-6},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G257 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F257, $M$3:$N$7, 2, FALSE)","v":3.1058999999999995E-5}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B258 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A258, $M$3:$N$7, 2, FALSE)","v":3.5496000000000003E-6},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G258 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F258, $M$3:$N$7, 2, FALSE)","v":3.5495999999999994E-5}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B259 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A259, $M$3:$N$7, 2, FALSE)","v":3.9932999999999995E-6},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G259 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F259, $M$3:$N$7, 2, FALSE)","v":3.9932999999999999E-5}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B260 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A260, $M$3:$N$7, 2, FALSE)","v":4.437E-6},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G260 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F260, $M$3:$N$7, 2, FALSE)","v":4.4369999999999997E-5}]

{"sheet":"Voluntary Deductible","index":17,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Deductible To Apply","Discount"]
[null,0,0]
[null,1000000,0.05]
[null,{"$f":"B4 + 1000000","v":2000000},9.5000000000000001E-2]
[null,{"$f":"B5 + 1000000","v":3000000},0.13500000000000001]
[null,4000000,0.17]
[null,5000000,0.2]
[null,6000000,0.22500000000000001]
[null,7000000,0.245]
[null,8000000,0.26]
[null,9000000,0.27]
[null,10000000,0.27500000000000002]

{"sheet":"Metadata","index":18,"n_rows":55,"n_cols":29,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
[true,null,"Domestic Monthly",null,null,null,"Domestic Annual",null,null,null,"Commercial Monthly",null,null,null,"Commercial Annual",null,null,null,"Domestic - Monthly",2,null,null,"GIT Monthly",null,null,null,"GIT Annual"]
[false,null,"SC1","12 Months",3.63E-6,null,"SC1","12 Months",3.6300000000000001E-5,null,"ASC","12 Months",6.3999999999999997E-5,null,"ASC","12 Months",6.4000000000000005E-4,null,"Domestic - Annual",4]
[null,null,"SC1","15 Months",3.1300000000000001E-6,null,"SC1","15 Months",3.1300000000000002E-5,null,"ASC","15 Months",6.0999999999999999E-5,null,"ASC","15 Months",6.0999999999999997E-4,null,"Tertiary Institutions - Monthly",3,null,null,"Marine","With RSCC","Without RSCC",null,"Marine","With RSCC","Without RSCC"]
["With RSCC",null,"SC1","18 Months",2.9299999999999999E-6,null,"SC1","18 Months",2.9300000000000001E-5,null,"ASC","18 Months",5.8100000000000003E-5,null,"ASC","18 Months",5.8100000000000003E-4,null,"Tertiary Institutions - Annual",5,null,null,"Marine Cargo & Goods in Transit",{"$f":"Y4 * 0.5","v":1.0440000000000001E-6},2.0880000000000002E-6,null,"Marine Cargo & Goods in Transit",{"$f":"AC4 * 0.5","v":1.044E-5},2.088E-5]
["Without RSCC",null,"SC1","24 Months",2.2199999999999999E-6,null,"SC1","24 Months",2.2200000000000001E-5,null,"ASC","24 Months",5.52E-5,null,"ASC","24 Months",5.5199999999999997E-4,null,"Commercial - Monthly",6,null,null,"Storage at final w/house or depot",null,2.088E-5,null,"Storage at final w/house or depot",null,2.0880000000000001E-4]
[null,null,"SC1","30 Months",1.61E-6,null,"SC1","30 Months",1.6099999999999998E-5,null,"Specified Standing Charges",null,null,null,"Specified Standing Charges",null,null,null,"Commercial - Annual",7,null,null,"Estimated Gross Annual Turnover",{"$f":"Y6 * 0.5","v":8.71E-7},1.742E-6,null,"Estimated Gross Annual Turnover",8.7099999999999996E-6,1.7419999999999999E-5]
[null,null,"SC1","36 Months",1.2100000000000001E-6,null,"SC1","36 Months",1.2099999999999999E-5,null,"SC2","12 Months",6.3999999999999997E-5,null,"SC2","12 Months",6.4000000000000005E-4,null,"Fire (Office) - Monthly",8,null,null,"Stock and Storage Limits",null,2.088E-5,null,"Stock and Storage Limits",null,2.0880000000000001E-4]
[null,null,"SC1","48 Months",7.06E-7,null,"SC1","48 Months",7.0600000000000002E-6,null,"SC2","15 Months",6.0999999999999999E-5,null,"SC2","15 Months",6.0999999999999997E-4,null,"Fire (Office) - Annual",9,null,null,"Haulage Fees/Earnings",1.044E-5,2.088E-5,null,"Haulage Fees/Earnings",1.044E-4,2.0880000000000001E-4]
[null,null,"Working Expenses",null,null,null,"Working Expenses",null,null,null,"SC2","18 Months",5.8100000000000003E-5,null,"SC2","18 Months",5.8100000000000003E-4,null,"Municipalities - Monthly",10,null,null,"Fixed and Non-adjustable Underlying Policy Premiums",8.8559999999999993E-3,1.7711999999999999E-2,null,"Fixed and Non-adjustable Underlying Policy Premiums",8.8559999999999993E-3,1.7711999999999999E-2]
[null,null,"WE1","12 Months",3.63E-6,null,"WE1","12 Months",3.6300000000000001E-5,null,"SC2","24 Months",5.52E-5,null,"SC2","24 Months",5.5199999999999997E-4,null,"Municipalities - Annual",11,null,null,"Deliberate Storage",null,null,null,"Deliberate Storage",null,2.088E-5]
[null,null,"WE1","15 Months",3.1300000000000001E-6,null,"WE1","15 Months",3.1300000000000002E-5,null,"SC2","30 Months",5.2299999999999997E-5,null,"SC2","30 Months",5.2300000000000003E-4,null,"Aggregate",12]
[null,null,"WE1","18 Months",2.9299999999999999E-6,null,"WE1","18 Months",2.9300000000000001E-5,null,"SC2","36 Months",4.9400000000000001E-5,null,"SC2","36 Months",4.9399999999999997E-4,null,null,null,null,null,"Hull",null,null,null,"Hull"]
[null,null,"WE1","24 Months",2.2199999999999999E-6,null,"WE1","24 Months",2.2200000000000001E-5,null,"SC2","48 Months",4.6499999999999999E-5,null,"SC2","48 Months",4.6500000000000003E-4,null,null,null,null,null,"Pleasure Craft ",{"$f":"Y13 * 0.5","v":7.8480000000000001E-6},1.5696E-5,null,"Pleasure Craft ",{"$f":"AC13 * 0.5","v":7.8479999999999994E-5},1.5695999999999999E-4]
[null,null,"WE1","30 Months",1.61E-6,null,"WE1","30 Months",1.6099999999999998E-5,null,"SC2","60 Months",4.3600000000000003E-5,null,"SC2","60 Months",4.3600000000000003E-4,null,null,null,null,null,"Commercial Vessels",1.044E-5,2.088E-5,null,"Commercial Vessels",1.044E-4,2.0880000000000001E-4]
[null,null,"WE1","36 Months",1.2100000000000001E-6,null,"WE1","36 Months",1.2099999999999999E-5,null,"Working Expenses",null,null,null,"Working Expenses",null,null,null,null,null,null,null,"Builders Risk ",8.8559999999999996E-6,1.7711999999999999E-5,null,"Builders Risk ",8.8560000000000006E-5,1.7712000000000001E-4]
[null,null,"WE1","48 Months",7.06E-7,null,"WE1","48 Months",7.0600000000000002E-6,null,"WE2","12 Months",6.3999999999999997E-5,null,"WE2","12 Months",6.4000000000000005E-4,null,null,null,null,null,"Single Bouy Moorings",1.044E-5,2.088E-5,null,"Single Bouy Moorings",1.044E-4,2.0880000000000001E-4]
[null,null,"Net Profit",null,null,null,"Net Profit",null,null,null,"WE2","15 Months",6.0999999999999999E-5,null,"WE2","15 Months",6.0999999999999997E-4]
[null,null,"NP","12 Months",3.63E-6,null,"NP","12 Months",3.6300000000000001E-5,null,"WE2","18 Months",5.8100000000000003E-5,null,"WE2","18 Months",5.8100000000000003E-4]
[null,null,"NP","15 Months",3.1300000000000001E-6,null,"NP","15 Months",3.1300000000000002E-5,null,"WE2","24 Months",5.52E-5,null,"WE2","24 Months",5.5199999999999997E-4]
[null,null,"NP","18 Months",2.9299999999999999E-6,null,"NP","18 Months",2.9300000000000001E-5,null,"WE2","30 Months",5.2299999999999997E-5,null,"WE2","30 Months",5.2300000000000003E-4]
[null,null,"NP","24 Months",2.2199999999999999E-6,null,"NP","24 Months",2.2200000000000001E-5,null,"WE2","36 Months",4.9400000000000001E-5,null,"WE2","36 Months",4.9399999999999997E-4]
[null,null,"NP","30 Months",1.61E-6,null,"NP","30 Months",1.6099999999999998E-5,null,"WE2","48 Months",4.6499999999999999E-5,null,"WE2","48 Months",4.6500000000000003E-4]
[null,null,"NP","36 Months",1.2100000000000001E-6,null,"NP","36 Months",1.2099999999999999E-5,null,"WE2","60 Months",4.3600000000000003E-5,null,"WE2","60 Months",4.3600000000000003E-4]
[null,null,"NP","48 Months",7.06E-7,null,"NP","48 Months",7.0600000000000002E-6,null,"Net Profit",null,null,null,"Net Profit"]
[null,null,"Gross Profit",null,null,null,"Gross Profit",null,null,null,"NP","12 Months",6.3999999999999997E-5,null,"NP","12 Months",6.4000000000000005E-4]
[null,null,"GP","12 Months",3.63E-6,null,"GP","12 Months",3.6300000000000001E-5,null,"NP","15 Months",6.0999999999999999E-5,null,"NP","15 Months",6.0999999999999997E-4]
[null,null,"GP","15 Months",3.1300000000000001E-6,null,"GP","15 Months",3.1300000000000002E-5,null,"NP","18 Months",5.8100000000000003E-5,null,"NP","18 Months",5.8100000000000003E-4]
[null,null,"GP","18 Months",2.9299999999999999E-6,null,"GP","18 Months",2.9300000000000001E-5,null,"NP","24 Months",5.52E-5,null,"NP","24 Months",5.5199999999999997E-4]
[null,null,"GP","24 Months",2.2199999999999999E-6,null,"GP","24 Months",2.2200000000000001E-5,null,"NP","30 Months",5.2299999999999997E-5,null,"NP","30 Months",5.2300000000000003E-4]
[null,null,"GP","30 Months",1.61E-6,null,"GP","30 Months",1.6099999999999998E-5,null,"NP","36 Months",4.9400000000000001E-5,null,"NP","36 Months",4.9399999999999997E-4]
[null,null,"GP","36 Months",1.2100000000000001E-6,null,"GP","36 Months",1.2099999999999999E-5,null,"NP","48 Months",4.6499999999999999E-5,null,"NP","48 Months",4.6500000000000003E-4]
[null,null,"GP","48 Months",7.06E-7,null,"GP","48 Months",7.0600000000000002E-6,null,"NP","60 Months",4.3600000000000003E-5,null,"NP","60 Months",4.3600000000000003E-4]
[null,null,"Revenue",null,null,null,"Revenue",null,null,null,"Gross Profit",null,null,null,"Gross Profit"]
[null,null,"R","12 Months",3.63E-6,null,"R","12 Months",3.6300000000000001E-5,null,"GP","12 Months",6.3999999999999997E-5,null,"GP","12 Months",6.4000000000000005E-4]
[null,null,"R","15 Months",3.1300000000000001E-6,null,"R","15 Months",3.1300000000000002E-5,null,"GP","15 Months",6.0999999999999999E-5,null,"GP","15 Months",6.0999999999999997E-4]
[null,null,"R","18 Months",2.9299999999999999E-6,null,"R","18 Months",2.9300000000000001E-5,null,"GP","18 Months",5.8100000000000003E-5,null,"GP","18 Months",5.8100000000000003E-4]
[null,null,"R","24 Months",2.2199999999999999E-6,null,"R","24 Months",2.2200000000000001E-5,null,"GP","24 Months",5.52E-5,null,"GP","24 Months",5.5199999999999997E-4]
[null,null,"R","30 Months",1.61E-6,null,"R","30 Months",1.6099999999999998E-5,null,"GP","30 Months",5.2299999999999997E-5,null,"GP","30 Months",5.2300000000000003E-4]
[null,null,"R","36 Months",1.2100000000000001E-6,null,"R","36 Months",1.2099999999999999E-5,null,"GP","36 Months",4.9400000000000001E-5,null,"GP","36 Months",4.9399999999999997E-4]
[null,null,"R","48 Months",7.06E-7,null,"R","48 Months",7.0600000000000002E-6,null,"GP","48 Months",4.6499999999999999E-5,null,"GP","48 Months",4.6500000000000003E-4]
[null,null,null,null,null,null,null,null,null,null,"GP","60 Months",4.3600000000000003E-5,null,"GP","60 Months",4.3600000000000003E-4]
[null,null,null,null,null,null,null,null,null,null,"Fire- SME",null,null,null,"Fire- SME"]
[null,null,null,null,null,null,null,null,null,null,"F4",500000,5,null,"F4",500000,50]
[null,null,null,null,null,null,null,null,null,null,"F4",1000000,10,null,"F4",1000000,100]
[null,null,null,null,null,null,null,null,null,null,"F4",1500000,15,null,"F4",1500000,150]
[null,null,null,null,null,null,null,null,null,null,"F4",2000000,20,null,"F4",2000000,200]
[null,null,null,null,null,null,null,null,null,null,"Revenue",null,null,null,"Revenue"]
[null,null,null,null,null,null,null,null,null,null,"R","12 Months",6.3999999999999997E-5,null,"R","12 Months",6.4000000000000005E-4]
[null,null,null,null,null,null,null,null,null,null,"R","15 Months",6.0999999999999999E-5,null,"R","15 Months",6.0999999999999997E-4]
[null,null,null,null,null,null,null,null,null,null,"R","18 Months",5.8100000000000003E-5,null,"R","18 Months",5.8100000000000003E-4]
[null,null,null,null,null,null,null,null,null,null,"R","24 Months",5.52E-5,null,"R","24 Months",5.5199999999999997E-4]
[null,null,null,null,null,null,null,null,null,null,"R","30 Months",5.2299999999999997E-5,null,"R","30 Months",5.2300000000000003E-4]
[null,null,null,null,null,null,null,null,null,null,"R","36 Months",4.9400000000000001E-5,null,"R","36 Months",4.9399999999999997E-4]
[null,null,null,null,null,null,null,null,null,null,"R","48 Months",4.6499999999999999E-5,null,"R","48 Months",4.6500000000000003E-4]
[null,null,null,null,null,null,null,null,null,null,"R","60 Months",4.3600000000000003E-5,null,"R","60 Months",4.3600000000000003E-4]