{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Guidelines ","Home Page","Alt. 1","Alt. 2","Alt. 3","Alt. 4","Alt. 5","Alt. 6","Worksheet","Summary Table","Chart","Escalation","NBV","Losses","EUE","Sheet2"],"not_rendered":{"charts":1,"images":99,"macros":1,"external_links":1,"defined_names":24,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guidelines ","index":0,"n_rows":64,"n_cols":1,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["1.  Purpose"]
["This cost/benefit analysis template provides the main support for the economic analysis of project alternatives. The template uses the Net Present Value (NPV) to perform economic or financial analyses as part of the justification of a project. The completed cost/benefit analysis spreadsheet should be stored electronically with other project documentation, and a summary of the results should be included as part of the project justification.  This template is used for consistency across Nalcor Energy as part of the decision making process in evaluating project alternatives.   "]
[]
["Cost/benefit analysis shall be prepared for the following:"]
["• Capital projects that have investing or financing alternatives associated with them;"]
["• All projects considered financially justifiable where the capital spending is discretionary and/or based on achieving a future benefit that justifies the expenditure."]
[]
["Cost/benefit analysis is not relevant and the template does not require preparation if either of the conditions outlined below are met:"]
["• There are no investing or financing alternatives available to complete the project.  Note, however, that financially justifiable projects require a cost/benefit analysis."]
["• The capital is for purchase of tools and similar equipment and the value is less than $50,000."]
["• The project involves the provision of town services for residents of the town of Churchill Falls, and there are no investing or financing alternatives available to complete the project. "]
["• The primary purpose of the project is to satisfy safety, or legal/compliance requirements and no alternative approach exists to satisfy such requirements."]
[]
["2. Description of Input to the Template"]
["2.1 Home Page"]
["Current Year - This is the year in which the evaluation is being done. "]
["Project Title - Choose an appropriate project title and enter it in this space. This should be consistent with the title used in the Proposal Summary Sheet."]
["Project In-service Year - This is the year in which the project is completed and brought into service. This should be consistent with the year used in the Proposal Summary Sheet."]
["Number of Years in Study Analysis - This is the length of time determined to evaluate the project and should reflect the period of time over which cash flows are expected to occur. The number of years should be between 1 and 50. A value chosen outside of this range will cause the cell to appear red in color highlighting an error."]
["Discount Rate - The discount rate used in the NPV calculation is issued in the Nalcor Corporate Planning assumptions located here: "]
["X:\\Investment Evaluation"]
["Present Worth Year - Often the present worth year is the same as the current year but can be a different year if desired. All costs are assumed to be discounted to January 1st of that year. (For all practical purposes January 1st of the year is the same as December 31st of the previous year). "]
[]
["2.2 The Alternatives"]
["Alternative # and Name - Place a suitable alternative name in cell AM4.  This will display on the Summary Table and the Chart legend."]
["Total In-service Year Project Cost - The total cost of the project the year it goes in-service."]
["Other Project Cost After In-service - Often during the study period of the project other project costs may need to be evaluated."]
["Other Project Year - This is the year in which the other project cost is realized (if applicable)."]
["Replacement Cost - During the study period of the project, replacement of whole or partial components may be required."]
["Replacement Cost Year - This is the year the replacement is brought in-service (if applicable)."]
["Project Cost in Ending (E) or Beginning (B) Year $$ - Although most projects are deemed to come in service towards the end of the year, there are times when the in-service is early in the year and the project cost estimate may be stated in beginning year dollars rather than normally in end of year dollars. Enter E if the cost estimate is in ending year dollars or B if the cost estimate is in beginning year dollars."]
["O&M Costs - The Investment Evaluation department provides a series of annual O&M escalation indices to accommodate the ratio of materials and labor in the expected costs: "]
["1. If the proportion of materials is higher than labour select “More Material Less Labour” . "]
["2. If the proportion of materials and labour is approximately equal choose “Same Material Same Labour”. "]
["3. If the proportion of materials is lower than labour select “More Labour Less Material” ."]
["4. If the O&M costs are related to Labour only, select “Labour Only”."]
["5. If the O&M costs are related to the Oil and Gas Operations Support Activities only, select “Oil and Gas Operations”."]
["6. The option is provided for the user to enter O&M rates that may be used in rare cases after consulting with Investment Evaluation. These rates would be entered in column 12 of the table in the ‘Scratch pad area for annual O&M costs’. If this option is chosen, the user chooses “User Defined”."]
[]
["2.3 The Scratch Pad Areas"]
["Use the buttons located at the top of each Alternative worksheet to access each Scratch Pad area."]
[]
["O&M Costs:  Total annual O&M costs should be entered in Column 9 in current year dollar amounts. Column 10 of the table automatically calculates the expected O&M costs for each year by multiplying the values from Column 9 by the appropriate escalation indices to reflect the value in the year in which the expenditure is to occur. The main template table copies the data from column 10 to its Annual O&M cost column. "]
[]
["Fuel Costs:  Various fuel prices for different delivery points are provided in the Nalcor Corporate Planning assumptions. The fuel prices are expressed as cents/litre or dollars/barrel depending on fuel type. The fuel price series for the analysis are to be input into column D in the main template table. This scratch pad annual fuel costs table accesses the fuel series in the main table and places them in column 3. The user may use the chosen fuel series to calculate the cost of fuel for each year in column 9 of the annual fuel cost table. The main template table copies the data from column 9 to its Annual Fuel cost column (column E). "]
[]
["Other Costs:  The costs entered are to be constant dollar values, that is, at today’s value. Seven columns are provided to enter the costs to be escalated and an eight column is provided for costs that need no escalation. Depending on which of the columns is chosen from the table, the costs will be escalated automatically using one of Nalcor Energy’s utility escalation indices. The tenth column is provided for costs that are not escalated (ex., rental costs that remain the same over a period of time). The main template table copies the data from column eleven to its Other cost column (column F) of the main table. "]
[]
["Project Benefits: There are two areas that provide tables that may be utilized by the user to state any financial or economic benefits from the project. The benefits entered are to be constant dollar values, that is, at today’s value. Depending on the entry column chosen from the table by the user, the costs will be escalated automatically using one of Nalcor Energy’s utility escalation indices. The main template table copies the data from column eleven to its Benefit column (column H and/or I) of the main table. "]
[]
["3. Graph and Summary Table in the Template"]
["3.1 The Graph"]
["The graph plots the cumulative present worth (CPW) for all alternatives where the CPW is non-zero.  Below are a few points to remember in adjusting the graph:"]
["• The chart divides the CPW input data by 1000. Thus, the default units for the vertical axis is thousands (000s). The user may change the title of the axis to reflect units as required."]
["• The chart dynamically removes alternatives where the cumulative present worth is zero.  If all alternatives have a CPW of zero, the graph will not be visible."]
["• The user has the option to alter the years of data which are graphed.  User's may override the default values for the following parameters:"]
["- Start Year: The default start year is the current year.  The user may define the start year as any year between the current year and the last year of the study analysis."]
["- End Year:  The default end year is the last year in the study analysis.  The user may define the end year as any year between the start year and the last year of the study analyses."]
["- Compress output years: By default the graph displays every year of the study analysis.  The user may choose to show                               every year for the initial period and then only periodic years for the latter period."]
[]
["3.2 The Summary Table"]
["The summary table is populated automatically by the alternative names and costs from their respective spreadsheets. Only the number of alternatives used in the analysis is listed in the table, i.e., if only three alternatives exist for the project, then these three will be automatically listed in the table. For the remainder of the six alternative spreadsheets that are not used, the cell for “Alternative # and Description” should be left blank."]
[]
["Contact the Investment Evaluation Department should you need assistance."]

{"sheet":"Home Page","index":1,"n_rows":67,"n_cols":52,"rows_kept":67,"cut":false,"hidden":false,"merged":[[7,50,8,51],[0,0,0,13],[4,35,5,36],[7,52,8,52],[7,35,7,36],[7,27,7,28],[7,31,7,32],[7,29,7,30],[6,38,6,51],[1,37,1,51],[4,27,5,34],[7,33,7,34],[7,38,8,39],[7,40,8,41],[7,42,8,43],[7,44,8,45],[2,6,2,7],[1,26,1,30],[4,6,4,7],[3,26,3,34],[7,48,8,49],[7,46,8,47],[6,35,6,36],[6,33,6,34],[6,31,6,32],[6,29,6,30],[6,27,6,28],[17,6,17,15],[5,6,5,7],[9,6,9,15],[11,6,11,15],[13,6,13,15],[15,6,15,15]]}
["Project Cost/Benefit Analysis Template"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NLH's Official O&M Indices",null,null,null,null,null,null,null,null,null,null,"NLH's Official Utility Escalation Indices"]
[null,null,null,null,null,null,"Home Page"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Utility Escalation Indices"]
[null,null,null,null,null,null,"Current year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating & Maintenance",null,null,null,null,null,null,null,{"$f":"Escalation!R5","v":"Oil and Gas Operations"}]
[null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Escalation!M6","v":" More Material     Less Labour"},null,{"$f":"Escalation!N6","v":" Same Material     Same Labour"},null,{"$f":"Escalation!O6","v":" More Labor        Less Material"},null,{"$f":"Escalation!P6","v":" Labor Only"},null,{"$f":"Escalation!R6","v":"Support Activities"},null,null,"Electric Utility Escalation Indices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Escalation!C6","v":"GDP Implicit Price Deflator"},null,{"$f":"Escalation!F6","v":"Combustion Turbine Plant Construction"},null,{"$f":"Escalation!G6","v":"CCCT Plant Construction"},null,{"$f":"Escalation!H6","v":"Hydraulic Plant Construction"},null,{"$f":"Escalation!I6","v":"Transmission Line   Construction"},null,{"$f":"Escalation!J6","v":"Transformer Station Construction"},null,{"$f":"Escalation!K6","v":"Distribution Line Construction"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Year"]
[null,null,null,null,"Project Title",null,"Expansion Study - Lab East Interconnected System",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage","Change","Percentage","Change","Percentage","Change","Percentage","Change","Percentage","Change",null,"Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual ","Cumulative","Annual ","Cumulative","Annual","Cumulative ","Annual","Cumulative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change","Factor","Change","Factor","Change","Factor","Change","Factor","Change","Factor",null,"Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change"]
[null,null,null,null,"Project In-Service Year",null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G6","v":2018},null,1,null,1,null,1,null,1,null,1,{"$f":"AA13","v":2018},null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[null,null,null,null,"Number of Years in Study Analysis",null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA13+1","v":2019},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2180540735484469},{"$f":"(1+AB14/100)*AC13","v":1.0221805407354845},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4787027156989647},{"$f":"(1+AD14/100)*AE13","v":1.0247870271569897},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7393513578494821},{"$f":"(1+AF14/100)*AG13","v":1.0273935135784948},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH14/100)*AI13","v":1.03},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9574054313979294},{"$f":"(1+AJ14/100)*AK13","v":1.0195740543139793},{"$f":"AL13+1","v":2019},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9574054313979294},{"$f":"(1+AM14/100)*AN13","v":1.0195740543139793},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8225409019057093},{"$f":"(1+AO14/100)*AP13","v":1.028225409019057},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8225409019057093},{"$f":"(1+AQ14/100)*AR13","v":1.028225409019057},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6656667305861705},{"$f":"(1+AS14/100)*AT13","v":1.0266566673058617},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5449857986723488},{"$f":"(1+AU14/100)*AV13","v":1.0254498579867235},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.0930158947873645},{"$f":"(1+AW14/100)*AX13","v":1.0209301589478736},{"$f":"IF(ISNA(VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA14,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.0930158947873645},{"$f":"(1+AY14/100)*AZ13","v":1.0209301589478736}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA14+1","v":2020},{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2166965504849694},{"$f":"(1+AB15/100)*AC14","v":1.0448391815216966},{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4777977003233129},1.0501791765490971,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7388988501616565},{"$f":"(1+AF15/100)*AG14","v":1.0555327827085317},{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.0609,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9555954006466258},1.0395127976263299,{"$f":"AL14+1","v":2020},{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9555954006466258},1.0395127976263299,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8207308711544057},1.057228880556311,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8207308711544057},1.057228880556311,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6638566998348669},1.0540053297221903,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5431757679210452},1.0515288502872226,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.0500145605751419},1.041859375859608,{"$f":"IF(ISNA(VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA15,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.0500145605751419},1.041859375859608]
[null,null,null,null,"Discount Rate",null,5.8999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2132334895952503},1.0679639121995479,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4754889930635002},1.0761762464720148,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7377444965317501},1.084430573376223,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.092727,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9509779861270005},1.0597934634709925,2021,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9509779861270005},1.0597934634709925,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8161134566347803},1.0870016453290865,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8161134566347803},1.0870016453290865,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6592392853152416},1.0820338535194791,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5385583534014198},1.0782225237546148,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.0499737152717357},1.0632172192148241,{"$f":"IF(ISNA(VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA16,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.0499737152717357},1.0632172192148241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.0915752623810582,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.1027999520368788,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.1141109873516264,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.1255088100000001,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.080436477836207,2022,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.080436477836207,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.1175786666318583,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.1175786666318583,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.1107737007284613,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.1055599294340586,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.0850134861893734,{"$f":"IF(ISNA(VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA17,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.0850134861893734]
[null,null,null,null,"Present Worth Year",null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.115708630068053,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.1300823059414811,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.144603741918838,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.1592740743000001,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.10148158379452,2023,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.10148158379452,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.1490158101209835,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.1490158101209835,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.1402769055855511,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.1335904515461659,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.107256583073597,{"$f":"IF(ISNA(VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA18,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.107256583073597]
[null,null,null,"            (costs are present worthed to January of that year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.1403755564165416,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.1580396025981221,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.1759310705021506,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.1940522965290001,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1229366134215375,2024,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1229366134215375,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.181337270768501,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.181337270768501,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.1705637435951621,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.1623316634625604,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.1299556700125972,{"$f":"IF(ISNA(VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA19,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.1299556700125972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.1655878377430988,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.1866885395293147,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.208115815045437,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.2298738654248702,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1448095513486742,2025,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1448095513486742,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.2145679241435574,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.2145679241435574,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.2016550287983689,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.1918015841126044,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.1531200949371563,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA20,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.1531200949371563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.1913575311661473,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.2160462273403962,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.2411814426670778,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.2667700813876164,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1671085377346875,2026,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1671085377346875,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.248733345557393,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.248733345557393,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.2335721280769529,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.2220186892801317,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.1767593974133981,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA21,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.1767593974133981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.2176969603719607,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.2461301999388532,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.275152062770728,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.3047731838292449,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1898418712950913,2027,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.1898418712950913,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.2838598297468722,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.2838598297468722,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.2663369758373768,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.253001923186601,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2008833125713689,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA22,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2008833125713689]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.2446187215081468,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.2769584250064652,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.3100524446243984,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.3439163793441222,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.213018012390578,2028,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.213018012390578,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.3199744111117038,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.3199744111117038,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.299972089084779,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.2847707103679293,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2255017751141564,{"$f":"IF(ISNA(VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA23,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2255017751141564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA23+1","v":2029},{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.2721356892074276,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.3085493147305198,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.3459080354206676,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.3842338707244459,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.2366455861755981,2029,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.2366455861755981,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.3571048845209295,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.3571048845209295,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.3345005828973482,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.3173449678524525,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2506249234091946,{"$f":"IF(ISNA(VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA24,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2506249234091946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA24+1","v":2030},{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.3002610227445979,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.34092173680051,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.3827449788311965,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.4257608868461793,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.2607333858082674,2030,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.2607333858082674,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.3952798267046915,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.3952798267046915,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.3699461863117119,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.3507451176476464,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2762631036634446,{"$f":"IF(ISNA(VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA25,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.2762631036634446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA25+1","v":2031},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB26/100)*AC25","v":1.3290081723296066},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD26/100)*AE25","v":1.3740950256768791},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF26/100)*AG25","v":1.420590134069071},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH26/100)*AI25","v":1.4685337134515648},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ26/100)*AK25","v":1.2852903757228009},{"$f":"AL25+1","v":2031},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM26/100)*AN25","v":1.2852903757228009},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO26/100)*AP25","v":1.4345286182477446},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ26/100)*AR25","v":1.4345286182477446},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS26/100)*AT25","v":1.4063332586302562},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU26/100)*AV25","v":1.3849920995434404},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW26/100)*AX25","v":1.3024268741841651},{"$f":"IF(ISNA(VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA26,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY26/100)*AZ25","v":1.3024268741841651}]
[{"$f":"CONCATENATE(\"NOTE: This Template is not Valid after December 31, \",G6,\". Get updated Template from Project Proposal Forms Database.\")","v":"NOTE: This Template is not Valid after December 31, 2018. Get updated Template from Project Proposal Forms Database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA26+1","v":2032},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB27/100)*AC26","v":1.3583908855397699},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD27/100)*AE26","v":1.4080889941385466},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF27/100)*AG26","v":1.4594710954728731},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH27/100)*AI26","v":1.5125897248551119},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ27/100)*AK26","v":1.3103256949656847},{"$f":"AL26+1","v":2032},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM27/100)*AN26","v":1.3103256949656847},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO27/100)*AP26","v":1.4748814662016385},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ27/100)*AR26","v":1.4748814662016385},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS27/100)*AT26","v":1.443686806161582},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU27/100)*AV26","v":1.4201073842401457},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW27/100)*AX26","v":1.329127009727032},{"$f":"IF(ISNA(VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA27,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY27/100)*AZ26","v":1.329127009727032}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA27+1","v":2033},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB28/100)*AC27","v":1.3884232138941934},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD28/100)*AE27","v":1.4429239451161093},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF28/100)*AG27","v":1.4994162126267605},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH28/100)*AI27","v":1.5579674166007653},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ28/100)*AK27","v":1.3358486605968336},{"$f":"AL27+1","v":2033},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM28/100)*AN27","v":1.3358486605968336},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO28/100)*AP27","v":1.516369427332974},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ28/100)*AR27","v":1.516369427332974},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS28/100)*AT27","v":1.482032499405606},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU28/100)*AV27","v":1.4561129868092326},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW28/100)*AX27","v":1.356374505933394},{"$f":"IF(ISNA(VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA28,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY28/100)*AZ27","v":1.356374505933394}]
[null,"Date Printed:",null,{"$f":"NOW()","v":"2019-02-27T10:41:48.630"},{"$f":"NOW()","v":43523.445701736113},null,null,null,null,null,null,null,null,null,"REV 09.01",null,null,null,null,null,null,null,null,null,null,null,2034,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.4191195195735453,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.4786206838177864,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.5404546110312236,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.6047064390987884,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.3618687711569963,2034,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.3618687711569963,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.5590244320256255,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.5590244320256255,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.5213966906951126,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.4930314804953928,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.3841805838584951,{"$f":"IF(ISNA(VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA29,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.3841805838584951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA29+1","v":2035},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB30/100)*AC29","v":1.4504944822883967},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD30/100)*AE29","v":1.5152005301553502},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF30/100)*AG29","v":1.5826162133395936},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH30/100)*AI29","v":1.652847632271752},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ30/100)*AK29","v":1.3883957102027007},{"$f":"AL29+1","v":2035},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM30/100)*AN29","v":1.3883957102027007},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO30/100)*AP29","v":1.6028793088553264},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ30/100)*AR29","v":1.6028793088553264},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS30/100)*AT29","v":1.5618064323058831},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU30/100)*AV29","v":1.5308860108685423},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW30/100)*AX29","v":1.412556694592525},{"$f":"IF(ISNA(VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA30,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY30/100)*AZ29","v":1.412556694592525}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.4825631062994118,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.552685331477464,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.6259317611757835,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.7024330612399046,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.415439349910053,2036,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.415439349910053,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.6479678098555282,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.6479678098555282,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.603289495047846,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.5697003103346356,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.4415145239764044,{"$f":"IF(ISNA(VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA31,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.4415145239764044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.5153407275927449,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.5910974756180327,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.6704328375491733,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.7535060530771018,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.4430097547487342,2037,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.4430097547487342,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.6943246364939821,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.6943246364939821,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.6458743873500272,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.6094987130143894,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.4710659974142437,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA32,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.4710659974142437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.548843021214078,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.6304599042673575,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.7161518898829797,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.806111234669415,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.471117185227558,2038,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.471117185227558,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.7419854663800336,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.7419854663800336,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.6895903748524137,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.6503061699992432,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5012232847844589,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA33,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5012232847844589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.5830860087648042,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.6707961266740832,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.7631222536729045,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.8602945717094976,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.4997721017129886,2039,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.4997721017129886,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.7909869807231837,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.7909869807231837,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.7344675005181966,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.6921482649941217,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5319988054515679,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA34,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5319988054515679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.6180860660639418,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.7121302336861195,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.8113781767933081,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.9161034088607827,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.5289851683220341,2040,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.5289851683220341,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.8413668925640534,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.8413668925640534,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.7805366052802138,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.7350512303568066,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5634052333807285,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA35,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5634052333807285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.6538599309794444,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.7544869121389237,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.8609548444686348,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},1.9735865111266062,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.5587672568909694,2041,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.5587672568909694,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.8931639757994738,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.8931639757994738,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.8278293492357816,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.7790419635439725,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5954555023571273,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA36,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.5954555023571273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.6904247114326512,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.7978914595997366,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.9118884049282949,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.0327941064604045,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.5891294510213609,2042,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.5891294510213609,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.9464180950240453,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},1.9464180950240453,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.8763782334044816,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.8241480439741973,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.6281628113123665,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA37,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.6281628113123665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.727797893579706,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.8423697994765791,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},1.96421599576371,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.0937779296542165,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.6200830502049035,2043,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.6200830502049035,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.0011702362111294,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.0011702362111294,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.9262166220638561,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.8703977503185207,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.6615406297600441,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA38,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.6615406297600441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.7659973501738571,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.8879484965010329,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.0179757710067401,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.1565912675438432,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.6516395740286003,2044,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.6516395740286003,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.0574625382568872,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.0574625382568872,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},1.9773787656783584,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.9178200782293897,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.6956027033427645,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA39,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.6956027033427645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.8050413491126369,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.9346547725940522,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.0732069289492365,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.2212890055701586,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.6838107664618536,2045,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.6838107664618536,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.1153383254116433,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.1153383254116433,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.0298998244373192,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},1.9664447585191061,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.7303630594928647,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA40,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.7303630594928647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.8449485621740094,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},1.9825165231242821,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.129949740724002,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.2879276757372633,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.7166086002270609,2046,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.7166086002270609,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.1748421406235323,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.1748421406235323,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.0838158924181052,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.0163022757991724,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.765836013209187,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA41,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.765836013209187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.8857380739456628,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.0315623335685951,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.1882455796680036,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.3565655060093813,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.7500452812553431,2047,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.7500452812553431,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.2360197798200936,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.2360197798200936,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.1391640223910708,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.067423887592224,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.8020361729522776,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA42,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.8020361729522776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.9274293909517177,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.0818214965847939,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.2481369514892409,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.4272624711896627,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.7841332532290624,2048,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.7841332532290624,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.2989183271541953,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.2989183271541953,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.1959822512833558,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.1198416439285253,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.8389784466604377,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA43,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.8389784466604377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},1.9700424509812151,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.1333240295066811,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.3096675252592713,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.5000803453253524,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.8188852022128208,2049,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.8188852022128208,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.3635861912414158,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.3635861912414158,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.2543096263190243,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.173588407439321,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.8766780478891065,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA44,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.8766780478891065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.0135976326228464,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.1861006922719395,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.3728821652539867,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.5750827556851132,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.8543140613746636,2050,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.8543140613746636,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.4300731424167714,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.4300731424167714,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.3141862318535109,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.2286978739596361,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.9151505020761019,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA45,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.9151505020761019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.0581157650104833,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.240183005793535,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.4378269636658589,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.6523352383556666,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.8904330157992435,2051,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.8904330157992435,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.4984303510394645,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.4984303510394645,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.3756532169208153,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.2852045936534404,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.9544116529353024,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA46,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.9544116529353024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.1036181377841707,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.2956032707856129,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.5045492742115072,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.7319052955063365,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.9272555073947371,2052,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.9272555073947371,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.5687104268751337,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.5687104268751337,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.4387528235123774,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.3431439926744257,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.9944776689813997,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA47,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},1.9944776689813997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.1501265112713437,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.3523945870551306,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.5730977466590876,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.8138624543715265,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.9647952398953399,2053,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},1.9647952398953399,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.6409674595859114,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.6409674595859114,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.5035284156070636,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.4025523953759724,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.0353650501884113,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA48,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.0353650501884113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.1976631268931373,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.4105908732707491,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.6435223623006867,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.8982783280026725,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.0030661839612018,2054,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.0030661839612018,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.7152570603594572,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.7152570603594572,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.5700245089722205,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.4634670470842313,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.0770906347846951,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA49,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.0770906347846951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.2462507178007702,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.4702268872207909,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.7158744703955775,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},2.9852266778427525,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.0420825823777018,2055,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.0420825823777018,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.7916364047090023,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.7916364047090023,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.6382868017562706,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.5259261374485957,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.119671606187262,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA50,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.119671606187262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.2959125197470827,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.5313382465723624,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.790206825610912,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},3.074783478178035,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.081858955355993,2056,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.081858955355993,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.8701642764773454,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.8701642764773454,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.7083622058938772,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.5899688243842078,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.1631255000782472,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA51,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.1631255000782472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.3466722821984316,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.5939614501440404,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.8665736264871517,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},3.1670269825233763,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.1224101059367975,2057,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.1224101059367975,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.9509011130786673,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},2.9509011130786673,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.7802988793452594,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.6556352586215031,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.2074702116264473,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA52,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.2074702116264473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.3985542796922554,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.6581338997048274,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},2.9450305549562783,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},3.2620377919990777,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.1637511254994539,2058,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.1637511254994539,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.0339090520129846,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.0339090520129846,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},2.8541462591918165,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},2.7229666088781896,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.2527240028569047,{"$f":"IF(ISNA(VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA53,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.2527240028569047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53+1","v":2059},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.4515833234457416,{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD54/100)*AE53","v":2.723893922312393},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF54/100)*AG53","v":3.0256348169416043},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH54/100)*AI53","v":3.3598989257590501},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ54/100)*AK53","v":2.2058973993782764},2059,{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM54/100)*AN53","v":2.2058973993782764},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO54/100)*AP53","v":3.1192519786890411},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ54/100)*AR53","v":3.1192519786890411},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS54/100)*AT53","v":2.9299550956107998},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU54/100)*AV53","v":2.7920050876694407},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW54/100)*AX53","v":2.2989055101715672},{"$f":"IF(ISNA(VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA54,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY54/100)*AZ53","v":2.2989055101715672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA54+1","v":2060},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB55/100)*AC54","v":2.505784773221146},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD55/100)*AE54","v":2.7912807932039478},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF55/100)*AG54","v":3.1084451840687821},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH55/100)*AI54","v":3.4606958935318217},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ55/100)*AK54","v":2.2488646125883074},2060,{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM55/100)*AN54","v":2.2488646125883074},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO55/100)*AP54","v":3.2069955755924409},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ55/100)*AR54","v":3.2069955755924409},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS55/100)*AT54","v":3.0077774867523881},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU55/100)*AV54","v":2.8627939777724829},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW55/100)*AX54","v":2.3460337520241268},{"$f":"IF(ISNA(VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA55,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY55/100)*AZ54","v":2.3460337520241268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA55+1","v":2061},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB56/100)*AC55","v":2.5611845494534409},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD56/100)*AE55","v":2.8603347592534152},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF56/100)*AG55","v":3.1935220365184249},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH56/100)*AI55","v":3.5645167703377765},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ56/100)*AK55","v":2.2926687556625995},2061,{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM56/100)*AN55","v":2.2926687556625995},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO56/100)*AP55","v":3.2972073728368669},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ56/100)*AR55","v":3.2972073728368669},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS56/100)*AT55","v":3.0876669145431275},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU56/100)*AV55","v":2.9353776593621705},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW56/100)*AX55","v":2.394128136752192},{"$f":"IF(ISNA(VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA56,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY56/100)*AZ55","v":2.394128136752192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.6178091456460879,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},2.9310970630089175,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.280927407051589,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},3.67145227344791,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.3373261306031998,2062,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.3373261306031998,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.3899568001372886,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.3899568001372886,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.1696782814403472,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.0098016378345607,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.4432084705700245,{"$f":"IF(ISNA(VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA57,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.4432084705700245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.6756856410408698,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.0036099673249264,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.370725026240212,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},3.7815958416513475,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.382853356948047,2063,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.382853356948047,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.4853152402451624,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.4853152402451624,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.2538679481628074,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.086112572335928,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.4932949657251267,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA58,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.4932949657251267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.7348417135678322,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.0779167806037946,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.4629803689354919,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},3.8950437169008882,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.4292673779560419,2064,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.4292673779560419,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.5833560838867444,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.5833560838867444,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.3402937724235078,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.1643583050151118,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.5444082488220441,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA59,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.5444082488220441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.7953056530815359,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.154061882661741,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.5577607020080841,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},4.0118950284079151,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.4765854669125948,2065,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.4765854669125948,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.684154786246804,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.684154786246804,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.4290151486912768,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.2445878910175296,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.5965693693168066,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA60,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.5965693693168066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.8571063748899443,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.2320907512347383,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.6551351333949311,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},4.1322518792601528,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.5248252335579924,2066,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.5248252335579924,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.7877889250412053,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.7877889250412053,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.5200930490084668,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.3268516292396622,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.649799808185509,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA61,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.649799808185509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.9202734335824174,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.312049989140136,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.7551746624884785,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},4.2562194356379575,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.5740046306409794,2067,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.5740046306409794,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.8943382602230523,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},3.8943382602230523,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.6135900648928057,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.4112010938632937,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.7041214867705992,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA62,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.7041214867705992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},2.9848370371634272,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.3939873521102366,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.8579522319050286,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},4.383906018707096,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.6241419605999927,2068,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.6241419605999927,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},4.0038847953683501,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},4.0038847953683501,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.7095704503522011,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.4976891666892755,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.7595567758085191,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA63,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.7595567758085191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},3.0508280614987506,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},3.4779517773144542,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},3.9635427806699677,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},4.5154231992683087,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.6752558823745352,2069,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},2.6752558823745352,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},4.1165128407884266,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},4.1165128407884266,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},3.8081001660420601,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},3.5863700702910823,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.816128504642414,{"$f":"IF(ISNA(VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA64,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},2.816128504642414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA64+1","v":2070},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB65/100)*AC64","v":3.1182780650810495},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD65/100)*AE64","v":3.5639934125870862},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF65/100)*AG64","v":4.072023298858654},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH65/100)*AI64","v":4.6508858952463576},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ65/100)*AK64","v":2.7273654183492244},2070,{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM65/100)*AN64","v":2.7273654183492244},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO65/100)*AP64","v":4.2323090784176847},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ65/100)*AR64","v":4.2323090784176847},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS65/100)*AT64","v":3.9092469245954677},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU65/100)*AV64","v":3.677299402008952},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW65/100)*AX64","v":2.8738599706237058},{"$f":"IF(ISNA(VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA65,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY65/100)*AZ64","v":2.8738599706237058}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA65+1","v":2071},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB66/100)*AC65","v":3.1872193041219004},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD66/100)*AE65","v":3.6521636463781557},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF66/100)*AG65","v":4.1834728837328008},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH66/100)*AI65","v":4.7904124721037489},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ66/100)*AK65","v":2.7804899614330982},2071,{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM66/100)*AN65","v":2.7804899614330982},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO66/100)*AP65","v":4.3513626285266298},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ66/100)*AR65","v":4.3513626285266298},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS66/100)*AT65","v":4.0130802371573786},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU66/100)*AV65","v":3.7705341688059151},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW66/100)*AX65","v":2.9327749487064003},{"$f":"IF(ISNA(VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA66,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY66/100)*AZ65","v":2.9327749487064003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA66+1","v":2072},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AB$7,Escalation!$6:$6,0),FALSE)*100)","v":2.2108752844355197},{"$f":"(1+AB67/100)*AC66","v":3.2576847479774891},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AD$7,Escalation!$6:$6,0),FALSE)*100)","v":2.4739168562903466},{"$f":"(1+AD67/100)*AE66","v":3.7425151384452131},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AF$7,Escalation!$6:$6,0),FALSE)*100)","v":2.7369584281451731},{"$f":"(1+AF67/100)*AG66","v":4.2979727974132933},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AH$7,Escalation!$6:$6,0),FALSE)*100)","v":3},{"$f":"(1+AH67/100)*AI66","v":4.9341248462668617},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AJ$7,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AJ67/100)*AK66","v":2.8346492822768141},2072,{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AM$8,Escalation!$6:$6,0),FALSE)*100)","v":1.9478337125806933},{"$f":"(1+AM67/100)*AN66","v":2.8346492822768141},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AO$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AO67/100)*AP66","v":4.4737651183115119},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AQ$8,Escalation!$6:$6,0),FALSE)*100)","v":2.8129691830884731},{"$f":"(1+AQ67/100)*AR66","v":4.4737651183115119},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AS$8,Escalation!$6:$6,0),FALSE)*100)","v":2.6560950117689344},{"$f":"(1+AS67/100)*AT66","v":4.1196714611548009},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AU$8,Escalation!$6:$6,0),FALSE)*100)","v":2.5354140798551126},{"$f":"(1+AU67/100)*AV66","v":3.8661328230075682},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AW$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AW67/100)*AX66","v":2.9928977012380815},{"$f":"IF(ISNA(VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100),VLOOKUP(CONCATENATE(\"Post \",MAX(Escalation!$A:$A)),Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100,VLOOKUP($AA67,Escalation!$A$7:$R$54,MATCH(AY$8,Escalation!$6:$6,0),FALSE)*100)","v":2.050029531185138},{"$f":"(1+AY67/100)*AZ66","v":2.9928977012380815}]

{"sheet":"Alt. 1","index":2,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[19,11,19,12],[23,11,23,12],[130,1,130,2],[114,1,114,14],[22,3,22,8],[22,1,22,2],[22,11,22,12],[130,4,130,8],[436,1,436,2],[435,1,435,2],[233,34,233,35],[334,26,334,27],[334,28,334,29],[334,34,334,35],[333,26,333,27],[434,34,434,35],[335,1,335,2],[334,1,334,2],[435,34,435,35],[433,26,433,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29],[234,1,234,2],[333,28,333,29],[332,26,332,35],[333,34,333,35],[131,1,131,2],[233,28,233,29],[233,1,233,2],[233,26,233,27],[231,26,231,35],[22,38,22,39],[20,26,20,27],[20,28,20,29],[20,38,20,39],[21,1,21,2],[21,11,21,12],[21,38,21,39],[21,3,21,8],[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29],[17,26,17,29],[18,26,18,29]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT COST / BENEFIT ANALYSIS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Back-up Gen/Interruptibles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2018}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$f":"'Home Page'!G14","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",{"$f":"'Home Page'!G16","v":5.8999999999999997E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$f":"'Home Page'!G12","v":2020}]
[null,null,null,null,null,null,null,"The determined O&M costs for each year must be entered into column 9 as constant year dollar values,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Cost after In-service (if applicable)"]
[null,null,null,null,null,null,null,"that is, the values in this year's dollars.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Year (if applicable)"]
[null,null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in column 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost (if applicable)",0]
[null,null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Year (if applicable)"]
[null,null,null,null,null,null,null,"NOTE: Annual O&M costs are assumed to start in the in-service year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project cost in Ending (E) or Beginning (B) Year $$","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Material     Less Labour"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,null,"Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,"HVY GT","L1301","Interruptable Contracts",null,null,null,"(Constant $$)","(Current $$)",null,null,"Change","Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","(if applicable)","$","$","$","$","$","$",{"$f":"$AU$8","v":2018},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2018},351000,{"$f":"435000+20000","v":455000},{"$f":"10*4*6000","v":240000},null,null,null,{"$f":"SUM(D26:I26)","v":1046000},{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":1046000},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU7","v":2018},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":0},null,{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,J135))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,L238))","v":0},{"$f":"IF(AN26=$AU$12,SUM(AO26:AR26)-AP26+$AU$11,SUM(AO26:AR26)-AP26)","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L339))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L440))","v":0},{"$f":"AS26+SUM(AT26:AU26)","v":0},{"$f":"IF(AV26=0,0,IF(AV26=SUM(AO26:AR26)+SUM(AT26:AU26),AV26/(1+$AU$10)^(AN26-$AU$8+1),IF($AU$17=\"E\",AV26/(1+$AU$10)^(AN26-$AU$8+1),(AV26-SUM(AO26:AR26)-SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8)+(SUM(AO26:AR26)+SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8+1))))","v":0},{"$f":"AX25+AW26","v":0}]
[null,{"$f":"B26+1","v":1},{"$f":"C26+1","v":2019},351000,455000,{"$f":"10*4*6000","v":240000},null,null,null,{"$f":"SUM(D27:I27)","v":1046000},1069200.8456093168,null,null,null,{"$f":"1+N27/100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM26=\"\",\"\",IF($AU$9-AM26<=0,\"\",AM26+1))","v":1},{"$f":"IF(AM27=\"\",\"\",AN26+1)","v":2019},0,null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,{"$f":"AS27+SUM(AT27:AU27)","v":0},{"$f":"IF(AV27=0,0,IF(AV27=SUM(AO27:AR27)+SUM(AT27:AU27),AV27/(1+$AU$10)^(AN27-$AU$8+1),IF($AU$17=\"E\",AV27/(1+$AU$10)^(AN27-$AU$8+1),(AV27-SUM(AO27:AR27)-SUM(AT27:AU27))/(1+$AU$10)^(AN27-$AU$8)+(SUM(AO27:AR27)+SUM(AT27:AU27))/(1+$AU$10)^(AN27-$AU$8+1))))","v":0},{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":0},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,{"$f":"B27+1","v":2},2020,351000,455000,240000,null,null,null,1046000,1092901.7838716947,null,null,null,{"$f":"(1+N28/100)*O27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=\"\",\"\",IF($AU$9-AM27<=0,\"\",AM27+1))","v":2},{"$f":"IF(AM28=\"\",\"\",AN27+1)","v":2020},1092901.7838716947,null,1807157.5110768348,3805500,{"$f":"IF(AN28=$AU$12,SUM(AO28:AR28)-AP28+$AU$11,IF(AN28=$AU$16,SUM(AO28:AR28)-AP28+$AU$15,IF(AN28=$AU$14,SUM(AO28:AR28)-AP28+$AU$13,SUM(AO28:AR28)-AP28)))","v":6705559.2949485295},-265733.61181080004,0,6439825.6831377298,{"$f":"IF(AV28=0,0,IF(AV28=SUM(AO28:AR28)+SUM(AT28:AU28),AV28/(1+$AU$10)^(AN28-$AU$8+1),IF($AU$17=\"E\",AV28/(1+$AU$10)^(AN28-$AU$8+1),(AV28-SUM(AO28:AR28)-SUM(AT28:AU28))/(1+$AU$10)^(AN28-$AU$8)+(SUM(AO28:AR28)+SUM(AT28:AU28))/(1+$AU$10)^(AN28-$AU$8+1))))","v":5422333.5770138167},{"$f":"IF(AN28=\"\",0,IF(AW28=0,AX27,AX27+AW28))","v":5422333.5770138167},null,null,null,"E",null,{"$f":"IF(AM28=$AU$9,AX28,0)","v":0},null,{"$f":"IF(AM28=$AU$9,AN28,0)","v":0}]
[null,3,2021,351000,455000,240000,null,null,null,1046000,1117090.252160727,null,null,null,{"$f":"(1+N29/100)*O28","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2021,1117090.252160727,null,1769284.9370330982,4383480.416666666,{"$f":"IF(AN29=$AU$12,SUM(AO29:AR29)-AP29+$AU$11,IF(AN29=$AU$16,SUM(AO29:AR29)-AP29+$AU$15,IF(AN29=$AU$14,SUM(AO29:AR29)-AP29+$AU$13,SUM(AO29:AR29)-AP29)))","v":7269855.6058604913},-266688.34335023997,0,7003167.2625102513,5568146.5699916855,10990480.147005502,null,null,null,"B",null,{"$f":"IF(AM29=$AU$9,AX29,0)","v":0},null,{"$f":"IF(AM29=$AU$9,AN29,0)","v":0}]
[null,4,2022,351000,455000,240000,null,null,null,1046000,1141787.7244505868,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,1141787.7244505868,null,1751056.1103078621,0,2892843.8347584489,-267324.83104320004,0,2625519.0037152488,1971221.2195855686,12961701.36659107,null,null,null,null,null,0,null,0]
[null,5,2023,351000,455000,240000,null,null,null,1046000,1167031.2270511833,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,1167031.2270511833,null,1752753.2697112053,0,2919784.4967623884,-268279.56258264004,0,2651504.9341797484,1879821.7880889981,14841523.154680068,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,351000,455000,240000,null,null,null,1046000,1192832.8320117025,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,1192832.8320117025,null,1776209.6434095383,0,2969042.4754212406,-270189.02566152008,0,2698853.4497597204,1806789.5990978344,16648312.753777903,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,351000,455000,240000,null,null,null,1046000,1219204.8782792813,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,1219204.8782792813,null,1797210.1164322286,0,3016414.9947115099,-271780.24489392008,0,2744634.7498175898,1735069.504762562,18383382.258540466,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,351000,455000,240000,null,null,null,1046000,1246159.9775997901,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,1246159.9775997901,null,1823168.5516080032,0,3069328.5292077931,-273371.46412632003,0,2795957.065081473,1669040.4306196738,20052422.689160138,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,351000,{"$f":"435000+227375","v":662375},240000,null,null,null,1253375,1526230.9277062062,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,1526230.9277062062,null,2011206.0091749399,641929.91487343609,4179366.8517545825,-274962.68335872004,0,3904404.1683958624,2200873.9329630206,22253296.622123159,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,351000,662375,240000,null,null,null,1253375,1559973.9900702734,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,1559973.9900702734,null,2040045.6935607651,791984.64666702226,4392004.3302980606,-276553.90259112004,0,4115450.4277069406,2190593.5955106127,24443890.217633773,null,null,null," User Defined",null,0,null,0]
[null,11,2029,351000,662375,240000,null,null,null,1253375,1594463.0694603596,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(AM37=\"\",\"\",AN36+1)","v":2029},{"$f":"IF(AM37=\"\",\"\",IF($AU$12>AN37,0,K37))","v":1594463.0694603596},null,2504069.202639312,407131.46535627882,{"$f":"IF(AN37=$AU$12,SUM(AO37:AR37)-AP37+$AU$11,IF(AN37=$AU$16,SUM(AO37:AR37)-AP37+$AU$15,IF(AN37=$AU$14,SUM(AO37:AR37)-AP37+$AU$13,SUM(AO37:AR37)-AP37)))","v":4505663.737455951},-278463.36567000003,0,{"$f":"AS37+SUM(AT37:AU37)","v":4227200.3717859508},{"$f":"IF(AV37=0,0,IF(AV37=SUM(AO37:AR37)+SUM(AT37:AU37),AV37/(1+$AU$10)^(AN37-$AU$8+1),IF($AU$17=\"E\",AV37/(1+$AU$10)^(AN37-$AU$8+1),(AV37-SUM(AO37:AR37)-SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8)+(SUM(AO37:AR37)+SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8+1))))","v":2124718.0768673862},{"$f":"IF(AN37=\"\",0,IF(AW37=0,AX36,AX36+AW37))","v":26568608.294501159},null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2030,351000,662375,240000,null,null,null,1253375,1629714.6593825105,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,1629714.6593825105,null,2701474.5402304074,0,4331189.1996129174,-280054.58490239998,0,4051134.6147105172,1922778.2159059136,28491386.510407072,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,351000,455000,240000,null,null,null,1046000,1390142.5482567684,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,1390142.5482567684,null,2993357.1924428577,0,4383499.7406996265,-281645.80413480004,0,4101853.9365648264,1838386.194358496,30329772.704765566,null,null,null,null,null,0,null,0]
[null,14,2032,351000,455000,240000,null,null,null,1046000,1420876.8662745995,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,1420876.8662745995,null,3055944.8992975419,73744.07331008192,4550565.8388822237,-283237.02336719999,0,4267328.8155150237,1805995.6783718974,32135768.383137465,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":52428672.749165893},null,0,null,0]
[null,15,2033,351000,455000,240000,null,null,null,1046000,1452290.6817333263,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,1452290.6817333263,null,3118365.2331172787,417001.59251656785,4987657.5073671723,-285146.48644608003,0,4702511.0209210925,1879292.8452024034,34015061.228339866,null,null,null,null,null,0,null,0]
[null,16,2034,351000,455000,240000,null,null,null,1046000,1484399.0174739284,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,1484399.0174739284,null,3268393.4907136722,0,4752792.5081876004,-286737.70567847998,0,4466054.8025091207,1685360.1702702104,35700421.398610078,null,null,null,{"$f":"MAX(BF26:BF78)","v":2043},null,0,null,0]
[null,17,2035,351000,455000,240000,null,null,null,1046000,1517217.2284736629,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,1517217.2284736629,null,3558016.4992465694,0,5075233.7277202327,-288328.92491088004,0,4786904.802809353,1705797.6384158588,37406219.037025936,null,null,null,null,null,0,null,0]
[null,18,2036,351000,{"$f":"435000+227375","v":662375},240000,null,null,null,1253375,1858207.5333580254,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,1858207.5333580254,null,3700330.8488070942,4943903.4295665845,10502441.811731704,-289920.14414328005,0,10212521.667588424,3436447.7811005665,40842666.8181265,null,null,null,null,null,0,null,0]
[null,19,2037,351000,662375,240000,null,null,null,1253375,1899290.1844465565,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,1899290.1844465565,null,4134950.0761342873,6777298.5459759282,12811538.806556772,-291829.60722216009,0,12519709.199334612,3978093.984124247,44820760.802250743,null,null,null,null,null,0,null,0]
[null,20,2038,351000,662375,240000,null,null,null,1253375,1941281.121714195,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,1941281.121714195,null,4212362.0600028681,0,6153643.1817170633,-293420.82645455998,0,5860222.355262503,1758324.1157423335,46579084.917993076,null,null,null,null,null,0,null,0]
[null,21,2039,351000,662375,240000,null,null,null,1253375,1984200.4262355864,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,1984200.4262355864,null,4343190.6544181621,0,6327391.0806537485,-295012.04568696005,0,6032379.0349667883,1709139.4538275367,48288224.371820614,null,null,null,null,null,0,null,0]
[null,22,2040,351000,455000,240000,null,null,null,1046000,1692518.0251028831,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,1692518.0251028831,null,4501975.8331082454,0,6194493.858211128,-296921.50876584003,0,5897572.3494452881,1577851.7465642584,49866076.118384875,null,null,null,null,null,0,null,0]
[null,23,2041,351000,455000,240000,null,null,null,1046000,1729937.4878044988,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,1729937.4878044988,null,4703472.2838629438,2082480.3733794212,8515890.1450468637,-298512.72799823998,0,8217377.4170486238,2076013.5874108323,51942089.705795705,null,null,null,null,null,0,null,0]
[null,24,2042,351000,455000,240000,null,null,null,1046000,1768184.2481585531,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,1768184.2481585531,null,4799806.4912923072,0,6567990.7394508608,-300103.94723063998,0,6267886.7922202209,1495278.6801837983,53437368.385979503,null,null,null,null,null,0,null,0]
[null,25,2043,351000,455000,240000,null,null,null,1046000,1807276.5966843725,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,1807276.5966843725,null,4943741.2819497557,0,6751017.8786341287,-11228719.033333331,0,-4477701.1546992026,-1008695.6368136108,52428672.749165893,null,null,null,null,null,52428672.749165893,null,2043]
[null,26,2044,351000,455000,240000,null,null,null,1046000,1847233.2282818544,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,27,2045,351000,455000,240000,null,null,null,1046000,1888073.2511718182,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,28,2046,351000,455000,240000,null,null,null,1046000,1929816.1960340138,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,29,2047,351000,455000,240000,null,null,null,1046000,1972482.0253471634,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,30,2048,351000,455000,240000,null,null,null,1046000,2016091.1429354968,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,31,2049,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,32,2050,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,33,2051,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2052,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,35,2053,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,36,2054,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,37,2055,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,38,2056,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,39,2057,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,40,2058,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,{"$f":"IF(AM66=$AU$9,AX66,0)","v":0},null,{"$f":"IF(AM66=$AU$9,AN66,0)","v":0}]
[null,{"$f":"B66+1","v":41},2059,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,{"$f":"IF(AM67=$AU$9,AX67,0)","v":0}]
[null,{"$f":"B67+1","v":42},2060,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B68+1","v":43},2061,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B69+1","v":44},2062,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B70+1","v":45},2063,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B71+1","v":46},2064,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B72+1","v":47},2065,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B73+1","v":48},2066,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B74+1","v":49},2067,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B75+1","v":50},2068,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-16T13:57:49","2017-01-16T13:57:49"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,"L1301","Fuel For",null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},"HVY GT ($/L)","HVY GT (L)","Losses ($)","Summer Outage (L)",null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},{"$f":"AP26","v":0},1.2549999999999999,0,{"$f":"Losses!C4*Losses!$G$7","v":1010200.8006281873},481605,null,{"$f":"E135*F135+G135+H135*E135","v":1614615.075628187}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2019},0,1.347,{"$f":"8*5*1000/1.85","v":21621.62162162162},{"$f":"Losses!C5*Losses!$G$7","v":1049115.9334592433},481605,null,{"$f":"E136*F136+G136+H136*E136","v":1726962.1927835676}]
[null,{"$f":"B136+1","v":2},2020,0,1.4950000000000001,{"$f":"8*5*1000/1.85","v":21621.62162162162},{"$f":"Losses!C6*Losses!$G$7","v":1054833.7117525104},481605,null,{"$f":"E137*F137+G137+H137*E137","v":1807157.5110768348}]
[null,3,2021,{"$f":"AP29","v":0},1.405,21621.62162162162,{"$f":"Losses!C7*Losses!$G$7","v":1062251.5336547198},481605,null,{"$f":"E138*F138+G138+H138*E138","v":1769284.9370330982}]
[null,4,2022,0,1.355,21621.62162162162,{"$f":"Losses!C8*Losses!$G$7","v":1069184.0380105646},481605,null,1751056.1103078621]
[null,5,2023,0,1.345,21621.62162162162,{"$f":"Losses!C9*Losses!$G$7","v":1075913.4636301242},481605,null,1752753.2697112053]
[null,6,2024,0,1.365,21621.62162162162,{"$f":"Losses!C10*Losses!$G$7","v":1089305.3048960248},481605,null,1776209.6434095383]
[null,7,2025,0,1.3800000000000001,21621.62162162162,{"$f":"Losses!C11*Losses!$G$7","v":1102757.3785943906},481605,null,1797210.1164322286]
[null,8,2026,0,1.405,21621.62162162162,{"$f":"Losses!C12*Losses!$G$7","v":1116135.1482296246},481605,null,1823168.5516080032]
[null,9,2027,0,1.4350000000000001,135810.8108108108,{"$f":"Losses!C13*Losses!$G$7","v":1125214.3206614265},481605,null,2011206.0091749399]
[null,10,2028,0,1.4550000000000001,137837.83783783784,{"$f":"Losses!C14*Losses!$G$7","v":1138756.364506711},481605,null,2040045.6935607651]
[null,11,2029,0,1.48,438513.51351351349,{"$f":"Losses!C15*Losses!$G$7","v":1142293.8026393121},481605,null,2504069.202639312]
[null,12,2030,0,1.51,544594.59459459456,{"$f":"Losses!C16*Losses!$G$7","v":1151913.1523925695},481605,null,2701474.5402304074]
[null,13,2031,0,1.5350000000000001,713513.51351351349,{"$f":"Losses!C17*Losses!$G$7","v":1158850.2741996143},481605,null,2993357.1924428577]
[null,14,2032,0,1.5649999999999999,722297.29729729728,{"$f":"Losses!C18*Losses!$G$7","v":1171837.8040272715},481605,null,3055944.8992975419]
[null,15,2033,0,1.59,734459.45945945941,{"$f":"Losses!C19*Losses!$G$7","v":1184822.7425767377},481605,null,3118365.2331172787]
[null,16,2034,0,1.62,797972.9729729729,{"$f":"Losses!C20*Losses!$G$7","v":1195477.1744974558},481605,null,3268393.4907136722]
[null,17,2035,0,1.6500000000000001,945270.27027027018,{"$f":"Losses!C21*Losses!$G$7","v":1203672.3033006233},481605,null,3558016.4992465694]
[null,18,2036,0,1.68,997972.9729729729,{"$f":"Losses!C22*Losses!$G$7","v":1214639.8542124997},481605,null,3700330.8488070942]
[null,19,2037,0,1.7050000000000001,1228392.1676778819,{"$f":"Losses!C23*Losses!$G$7","v":1219404.9052434987},481605,null,4134950.0761342873]
[null,20,2038,0,1.7350000000000001,1236183.1218974076,{"$f":"Losses!C24*Losses!$G$7","v":1231999.6685108654},481605,null,4212362.0600028681]
[null,21,2039,0,1.7650000000000001,1274379.4815223385,{"$f":"Losses!C25*Losses!$G$7","v":1243878.0445312345},481605,null,4343190.6544181621]
[null,22,2040,0,1.8,1322076.66850524,{"$f":"Losses!C26*Losses!$G$7","v":1255348.8297988132},481605,null,4501975.8331082454]
[null,23,2041,0,1.835,1391381.6878102592,{"$f":"Losses!C27*Losses!$G$7","v":1266541.7117311186},481605,null,4703472.2838629438]
[null,24,2042,0,1.87,1400854.9365692222,{"$f":"Losses!C28*Losses!$G$7","v":1279606.4099078618},481605,null,4799806.4912923072]
[null,25,2043,0,1.9100000000000001,1430295.0910093766,{"$f":"Losses!C29*Losses!$G$7","v":1292012.1081218463},481605,null,4943741.2819497557]
[null,26,2044,0,1.9450000000000001,1463099.8345284059,{"$f":"Losses!C30*Losses!$G$7","v":1304462.4353475086},481605,null,5086913.3385052579]
[null,27,2045,0,1.9850000000000001,1472242.1400992831,{"$f":"Losses!C31*Losses!$G$7","v":1317847.1791834338},481605,null,5196233.75228051]
[null,28,2046,0,2.02,1485135.1351351351,{"$f":"Losses!C32*Losses!$G$7","v":1330671.5479755057},481605,null,5303486.6209484786]
[null,29,2047,0,2.06,1627454.4953116381,{"$f":"Losses!C33*Losses!$G$7","v":1339383.6190579219},481605,null,5684046.1793998964]
[null,30,2048,0,2.1,1639049.7919069349,{"$f":"Losses!C34*Losses!$G$7","v":1352180.3975486346},481605,null,5805555.4605531981]
[null,31,2049,0]
[null,32,2050,0]
[null,33,2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,{"$f":"B175+1","v":41},2059,{"$f":"AP67","v":0}]
[null,{"$f":"B176+1","v":42},2060,0]
[null,{"$f":"B177+1","v":43},2061,0]
[null,{"$f":"B178+1","v":44},2062,0]
[null,{"$f":"B179+1","v":45},2063,0]
[null,{"$f":"B180+1","v":46},2064,0]
[null,{"$f":"B181+1","v":47},2065,0]
[null,{"$f":"B182+1","v":48},2066,0]
[null,{"$f":"B183+1","v":49},2067,0]
[null,{"$f":"B184+1","v":50},2068,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Other costs"]
[null,null,null,null,null,null,"This area is used to enter Other costs associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","With","Other"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","No","Costs","                         Comments / Explanations",null,null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D238*(VLOOKUP(C238,Index,14,FALSE))+E238*(VLOOKUP(C238,Index,16,FALSE))+F238*(VLOOKUP(C238,Index,18,FALSE))+G238*(VLOOKUP(C238,Index,20,FALSE))+ H238*(VLOOKUP(C238,Index,22,FALSE)) + I238*(VLOOKUP(C238,Index,24,FALSE)) + J238*(VLOOKUP(C238,Index,26,FALSE)) + K238","v":0}]
[null,{"$f":"B238+1","v":1},{"$f":"C238+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,{"$f":"B239+1","v":2},2020,null,null,null,null,null,null,null,3805500,{"$f":"D240*(VLOOKUP(C240,Index,14,FALSE))+E240*(VLOOKUP(C240,Index,16,FALSE))+F240*(VLOOKUP(C240,Index,18,FALSE))+G240*(VLOOKUP(C240,Index,20,FALSE))+ H240*(VLOOKUP(C240,Index,22,FALSE)) + I240*(VLOOKUP(C240,Index,24,FALSE)) + J240*(VLOOKUP(C240,Index,26,FALSE)) + K240","v":3805500},"Installation of New HVY Transformer"]
[null,3,2021,null,null,null,null,null,null,null,{"$f":"4166600+NBV!I8","v":4383480.416666666},4383480.416666666,"Replace CF T32"]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,{"$f":"NBV!L86*1000","v":500000},null,null,null,null,null,641929.91487343609,"Upgrade Fuel system (HVY GT)"]
[null,10,2028,null,null,{"$f":"NBV!M82*1000","v":600000},null,null,null,null,null,791984.64666702226,"Upgrade Lube Oil System (HVY GT)"]
[null,11,2029,null,null,{"$f":"NBV!N85*1000","v":300000},null,null,null,null,null,407131.46535627882,"Upgrade Compressed Air System (HVY GT)"]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,{"$f":"NBV!Q89*1000","v":50000},null,null,null,null,null,73744.07331008192,"Inspect/Refurbish Clutch (HVY GT)"]
[null,15,2033,null,null,{"$f":"NBV!R89*1000","v":275000},null,null,null,null,null,417001.59251656785,"Inspect/Refurbish Clutch (HVY GT)"]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,{"$f":"NBV!U91*1000","v":3000000},null,null,null,null,null,4943903.4295665845,"Replace Control System (HVY GT)"]
[null,19,2037,null,null,{"$f":"NBV!V87*1000","v":4000000},null,null,null,null,null,6777298.5459759282,"Overhaul FT8 Gas Generator (HVY GT)"]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,{"$f":"NBV!Z90*1000","v":1100000},null,null,null,null,null,2082480.3733794212,"Generator - Rotor Out Inspection (HVY GT)"]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,{"$f":"NBV!AF88*1000","v":4000000},null,null,null,null,null,8944079.1192803737,"Overhaul FT8 Gas Generator (HVY GT)"]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B278+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D279*(VLOOKUP(C279,Index,14,FALSE))+E279*(VLOOKUP(C279,Index,16,FALSE))+F279*(VLOOKUP(C279,Index,18,FALSE))+G279*(VLOOKUP(C279,Index,20,FALSE))+ H279*(VLOOKUP(C279,Index,22,FALSE)) + I279*(VLOOKUP(C279,Index,24,FALSE)) + J279*(VLOOKUP(C279,Index,26,FALSE)) + K279","v":0}]
[null,{"$f":"B279+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B281+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B282+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B283+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B284+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B285+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B286+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B287+1","v":50},2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 1"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 1","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,{"$f":"EUE!J8*EUE!$C$5","v":260005.22257416},{"$f":"D339*(VLOOKUP(C339,Index,14,FALSE))+E339*(VLOOKUP(C339,Index,16,FALSE))+F339*(VLOOKUP(C339,Index,18,FALSE))+G339*(VLOOKUP(C339,Index,20,FALSE))+ H339*(VLOOKUP(C339,Index,22,FALSE)) + I339*(VLOOKUP(C339,Index,24,FALSE)) + J339*(VLOOKUP(C339,Index,26,FALSE)) + K339","v":260005.22257416}]
[null,{"$f":"B339+1","v":1},{"$f":"C339+1","v":2019},null,null,null,null,null,null,null,{"$f":"EUE!J9*EUE!$C$5","v":265097.12411784002},265097.12411784002]
[null,{"$f":"B340+1","v":2},2020,null,null,null,null,null,null,null,{"$f":"EUE!J10*EUE!$C$5","v":265733.61181080004},265733.61181080004]
[null,3,2021,null,null,null,null,null,null,null,{"$f":"EUE!J11*EUE!$C$5","v":266688.34335023997},266688.34335023997]
[null,4,2022,null,null,null,null,null,null,null,{"$f":"EUE!J12*EUE!$C$5","v":267324.83104320004},267324.83104320004]
[null,5,2023,null,null,null,null,null,null,null,{"$f":"EUE!J13*EUE!$C$5","v":268279.56258264004},268279.56258264004]
[null,6,2024,null,null,null,null,null,null,null,{"$f":"EUE!J14*EUE!$C$5","v":270189.02566152008},270189.02566152008]
[null,7,2025,null,null,null,null,null,null,null,{"$f":"EUE!J15*EUE!$C$5","v":271780.24489392008},271780.24489392008]
[null,8,2026,null,null,null,null,null,null,null,{"$f":"EUE!J16*EUE!$C$5","v":273371.46412632003},273371.46412632003]
[null,9,2027,null,null,null,null,null,null,null,{"$f":"EUE!J17*EUE!$C$5","v":274962.68335872004},274962.68335872004]
[null,10,2028,null,null,null,null,null,null,null,{"$f":"EUE!J18*EUE!$C$5","v":276553.90259112004},276553.90259112004]
[null,11,2029,null,null,null,null,null,null,null,{"$f":"EUE!J19*EUE!$C$5","v":278463.36567000003},278463.36567000003]
[null,12,2030,null,null,null,null,null,null,null,{"$f":"EUE!J20*EUE!$C$5","v":280054.58490239998},280054.58490239998]
[null,13,2031,null,null,null,null,null,null,null,{"$f":"EUE!J21*EUE!$C$5","v":281645.80413480004},281645.80413480004]
[null,14,2032,null,null,null,null,null,null,null,{"$f":"EUE!J22*EUE!$C$5","v":283237.02336719999},283237.02336719999]
[null,15,2033,null,null,null,null,null,null,null,{"$f":"EUE!J23*EUE!$C$5","v":285146.48644608003},285146.48644608003]
[null,16,2034,null,null,null,null,null,null,null,{"$f":"EUE!J24*EUE!$C$5","v":286737.70567847998},286737.70567847998]
[null,17,2035,null,null,null,null,null,null,null,{"$f":"EUE!J25*EUE!$C$5","v":288328.92491088004},288328.92491088004]
[null,18,2036,null,null,null,null,null,null,null,{"$f":"EUE!J26*EUE!$C$5","v":289920.14414328005},289920.14414328005]
[null,19,2037,null,null,null,null,null,null,null,{"$f":"EUE!J27*EUE!$C$5","v":291829.60722216009},291829.60722216009]
[null,20,2038,null,null,null,null,null,null,null,{"$f":"EUE!J28*EUE!$C$5","v":293420.82645455998},293420.82645455998]
[null,21,2039,null,null,null,null,null,null,null,{"$f":"EUE!J29*EUE!$C$5","v":295012.04568696005},295012.04568696005]
[null,22,2040,null,null,null,null,null,null,null,{"$f":"EUE!J30*EUE!$C$5","v":296921.50876584003},296921.50876584003]
[null,23,2041,null,null,null,null,null,null,null,{"$f":"EUE!J31*EUE!$C$5","v":298512.72799823998},298512.72799823998]
[null,24,2042,null,null,null,null,null,null,null,{"$f":"EUE!J32*EUE!$C$5","v":300103.94723063998},300103.94723063998]
[null,25,2043,null,null,null,null,null,null,null,{"$f":"NBV!B29+NBV!C29+1000*(SUM(NBV!AB85:AB91))+EUE!J33*EUE!D5","v":11228719.033333331},11228719.033333331,"Remaining NPV "]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B379+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D380*(VLOOKUP(C380,Index,14,FALSE))+E380*(VLOOKUP(C380,Index,16,FALSE))+F380*(VLOOKUP(C380,Index,18,FALSE))+G380*(VLOOKUP(C380,Index,20,FALSE))+ H380*(VLOOKUP(C380,Index,22,FALSE)) + I380*(VLOOKUP(C380,Index,24,FALSE)) + J380*(VLOOKUP(C380,Index,26,FALSE)) + K380","v":0}]
[null,{"$f":"B380+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B381+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B382+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B383+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B384+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B385+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B386+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B387+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 2"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 2","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D440*(VLOOKUP(C440,Index,14,FALSE))+E440*(VLOOKUP(C440,Index,16,FALSE))+F440*(VLOOKUP(C440,Index,18,FALSE))+G440*(VLOOKUP(C440,Index,20,FALSE))+ H440*(VLOOKUP(C440,Index,22,FALSE)) + I440*(VLOOKUP(C440,Index,24,FALSE)) + J440*(VLOOKUP(C440,Index,26,FALSE)) + K440","v":0}]
[null,{"$f":"B440+1","v":1},{"$f":"C440+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,{"$f":"B441+1","v":2},2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B480+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D481*(VLOOKUP(C481,Index,14,FALSE))+E481*(VLOOKUP(C481,Index,16,FALSE))+F481*(VLOOKUP(C481,Index,18,FALSE))+G481*(VLOOKUP(C481,Index,20,FALSE))+ H481*(VLOOKUP(C481,Index,22,FALSE)) + I481*(VLOOKUP(C481,Index,24,FALSE)) + J481*(VLOOKUP(C481,Index,26,FALSE)) + K481","v":0}]
[null,{"$f":"B481+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B482+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B483+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B484+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B485+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B486+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B487+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B488+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 2","index":3,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[17,26,17,29],[18,26,18,29],[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29],[22,38,22,39],[20,26,20,27],[20,28,20,29],[20,38,20,39],[21,1,21,2],[21,11,21,12],[21,38,21,39],[21,3,21,8],[436,1,436,2],[435,1,435,2],[131,1,131,2],[233,28,233,29],[233,1,233,2],[233,26,233,27],[231,26,231,35],[233,34,233,35],[435,34,435,35],[433,26,433,35],[333,28,333,29],[332,26,332,35],[333,34,333,35],[334,26,334,27],[334,28,334,29],[334,34,334,35],[19,11,19,12],[23,11,23,12],[335,1,335,2],[334,1,334,2],[234,1,234,2],[22,1,22,2],[22,11,22,12],[130,1,130,2],[114,1,114,14],[130,4,130,8],[333,26,333,27],[434,34,434,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT COST / BENEFIT ANALYSIS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MF Interconnection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2018}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$f":"'Home Page'!G14","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",{"$f":"'Home Page'!G16","v":5.8999999999999997E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost",20072000]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$f":"'Home Page'!G12","v":2020}]
[null,null,null,null,null,null,null,"The determined O&M costs for each year must be entered into column 9 as constant year dollar values,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Cost after In-service (if applicable)"]
[null,null,null,null,null,null,null,"that is, the values in this year's dollars.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Year (if applicable)"]
[null,null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in column 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost (if applicable)",0]
[null,null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Year (if applicable)"]
[null,null,null,null,null,null,null,"NOTE: Annual O&M costs are assumed to start in the in-service year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project cost in Ending (E) or Beginning (B) Year $$","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Material     Less Labour"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,"Annual","Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,"HVY GT (Synch)","Interruptible","L1301 (as Backup)","Additional for 6km Line",null,null,"(Constant $$)","(Current $$)",null,null,"Change","Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","(if applicable)","$","$","$","$","$","$",{"$f":"$AU$8","v":2018},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2018},247700,240000,30000,9000,null,null,{"$f":"SUM(D26:I26)","v":526700},{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":526700},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU7","v":2018},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":0},null,{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,J135))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,L238))","v":0},{"$f":"IF(AN26=$AU$12,SUM(AO26:AR26)-AP26+$AU$11,SUM(AO26:AR26)-AP26)","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L339))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L440))","v":0},{"$f":"AS26+SUM(AT26:AU26)","v":0},{"$f":"IF(AV26=0,0,IF(AV26=SUM(AO26:AR26)+SUM(AT26:AU26),AV26/(1+$AU$10)^(AN26-$AU$8+1),IF($AU$17=\"E\",AV26/(1+$AU$10)^(AN26-$AU$8+1),(AV26-SUM(AO26:AR26)-SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8)+(SUM(AO26:AR26)+SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8+1))))","v":0},{"$f":"AX25+AW26","v":0}]
[null,{"$f":"B26+1","v":1},{"$f":"C26+1","v":2019},247700,240000,30000,9000,null,null,526700,538382.4908053797,null,null,null,{"$f":"1+N27/100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM26=\"\",\"\",IF($AU$9-AM26<=0,\"\",AM26+1))","v":1},{"$f":"IF(AM27=\"\",\"\",AN26+1)","v":2019},0,null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,0,0,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":0},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,2,2020,247700,null,30000,9000,null,null,286700,299555.3933422704,null,null,null,{"$f":"(1+N28/100)*O27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2020,299555.3933422704,null,108975.36360315631,0,20480530.756945428,0,0,20480530.756945428,18241744.896908943,18241744.896908943,null,null,null,"E",null,0,null,0]
[null,3,2021,247700,null,30000,9000,null,null,286700,306185.25362761039,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2021,306185.25362761039,null,109437.087589977,0,415622.34121758741,0,0,415622.34121758741,330457.067054699,18572201.963963643,null,null,null,"B",null,0,null,0]
[null,4,2022,247700,null,30000,9000,null,null,286700,312954.62772464938,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,312954.62772464938,null,109744.57802071974,0,422699.20574536914,0,0,422699.20574536914,317359.5935463304,18889561.557509974,null,null,null,null,null,0,null,0]
[null,5,2023,247700,null,30000,9000,null,null,286700,319873.66424051079,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,319873.66424051079,null,110205.46047539488,0,430079.12471590564,0,0,430079.12471590564,304910.6561415125,19194472.213651486,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,247700,null,30000,9000,null,null,286700,326945.6720246225,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,326945.6720246225,null,111127.44084597459,0,438073.11287059711,0,0,438073.11287059711,293274.88828616258,19487747.101937648,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,247700,null,30000,9000,null,null,{"$f":"SUM(D33:I33)","v":286700},334174.03308094642,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,334174.03308094642,null,111894.33862868638,0,446068.3717096328,0,0,446068.3717096328,281990.02757795469,19769737.129515603,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,247700,null,30000,9000,null,null,{"$f":"SUM(D34:I34)","v":286700},341562.20418533444,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,341562.20418533444,null,112659.46355841086,0,454221.66774374532,0,0,454221.66774374532,271146.62717673602,20040883.756692339,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,247700,null,30000,9000,null,null,286700,349113.71853864111,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,349113.71853864111,null,113422.99195490607,0,462536.7104935472,0,0,462536.7104935472,260727.3594787585,20301611.116171096,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,247700,null,30000,9000,null,null,286700,356832.1874563857,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,356832.1874563857,null,114246.48432118194,0,471078.67177756765,0,0,471078.67177756765,250748.23266734535,20552359.348838441,null,null,null," User Defined",null,0,null,0]
[null,11,2029,247700,null,30000,9000,null,null,286700,364721.3020957695,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(AM37=\"\",\"\",AN36+1)","v":2029},{"$f":"IF(AM37=\"\",\"\",IF($AU$12>AN37,0,K37))","v":364721.3020957695},null,115038.86413846021,0,{"$f":"IF(AN37=$AU$12,SUM(AO37:AR37)-AP37+$AU$11,IF(AN37=$AU$16,SUM(AO37:AR37)-AP37+$AU$15,IF(AN37=$AU$14,SUM(AO37:AR37)-AP37+$AU$13,SUM(AO37:AR37)-AP37)))","v":479760.16623422969},0,0,{"$f":"AS37+SUM(AT37:AU37)","v":479760.16623422969},{"$f":"IF(AV37=0,0,IF(AV37=SUM(AO37:AR37)+SUM(AT37:AU37),AV37/(1+$AU$10)^(AN37-$AU$8+1),IF($AU$17=\"E\",AV37/(1+$AU$10)^(AN37-$AU$8+1),(AV37-SUM(AO37:AR37)-SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8)+(SUM(AO37:AR37)+SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8+1))))","v":241141.89253065913},{"$f":"IF(AN37=\"\",0,IF(AW37=0,AX36,AX36+AW37))","v":20793501.241369098},null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2030,247700,null,30000,9000,null,null,286700,372784.83522087621,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,372784.83522087621,null,115780.74313017317,0,488565.57835104939,0,0,488565.57835104939,231886.4566197583,21025387.697988857,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,247700,null,30000,9000,null,null,286700,381026.64300689817,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,381026.64300689817,null,116521.19724167071,0,497547.84024856891,0,0,497547.84024856891,222993.0891473614,21248380.787136219,null,null,null,null,null,0,null,0]
[null,14,2032,247700,null,30000,9000,null,null,286700,389450.66688425204,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,389450.66688425204,null,117260.24782605038,0,506710.91471030243,0,0,506710.91471030243,214447.43578782125,21462828.222924042,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":21489568.915013842},null,0,null,0]
[null,15,2033,247700,null,30000,9000,null,null,286700,398060.93542346527,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,398060.93542346527,null,117997.91613775547,0,516058.85156122071,0,0,516058.85156122071,206235.71175648388,21669063.934680525,null,null,null,null,null,0,null,0]
[null,16,2034,247700,null,230000,9000,null,null,486700,690685.47017644451,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,690685.47017644451,null,118707.75427912657,0,809393.22445557103,0,0,809393.22445557103,305441.63986021979,21974505.574540745,null,null,null,{"$f":"MAX(BF26:BF78)","v":2043},null,0,null,0]
[null,17,2035,247700,null,230000,9000,null,null,486700,705955.6645297627,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,705955.6645297627,null,119390.096745795,0,825345.76127555768,0,0,825345.76127555768,294109.22265137359,22268614.797192119,null,null,null,null,null,0,null,0]
[null,18,2036,247700,null,230000,9000,null,null,486700,721563.4638359237,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,721563.4638359237,null,120071.53583157076,0,841634.99966749444,0,0,841634.99966749444,283204.75796717766,22551819.555159297,null,null,null,null,null,0,null,0]
[null,19,2037,247700,null,230000,9000,null,null,486700,737516.33211938897,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,737516.33211938897,null,120752.08977453857,0,858268.4218939275,0,0,858268.4218939275,272711.80117198755,22824531.356331285,null,null,null,null,null,0,null,0]
[null,20,2038,247700,null,30000,9000,null,null,286700,444053.29418207618,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,444053.29418207618,null,121450.4581642362,0,565503.75234631239,0,0,565503.75234631239,169675.96534974154,22994207.321681026,null,null,null,null,null,0,null,0]
[null,21,2039,247700,null,30000,9000,null,null,286700,453870.75871286937,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,453870.75871286937,null,122148.82655393386,0,576019.58526680327,0,0,576019.58526680327,163202.24469487244,23157409.5663759,null,null,null,null,null,0,null,0]
[null,22,2040,247700,null,30000,9000,null,null,286700,463905.27514053212,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,463905.27514053212,null,122847.19494363149,0,586752.47008416359,0,0,586752.47008416359,156981.27210092975,23314390.838476829,null,null,null,null,null,0,null,0]
[null,23,2041,247700,null,30000,9000,null,null,286700,474161.64221180673,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,474161.64221180673,null,123545.56333332916,0,597707.20554513589,0,0,597707.20554513589,151002.95593465972,23465393.794411488,null,null,null,null,null,0,null,0]
[null,24,2042,247700,null,30000,9000,null,null,286700,484644.76476774109,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,484644.76476774109,null,124243.93172302681,0,608888.69649076788,0,0,608888.69649076788,145257.6149903698,23610651.409401856,null,null,null,null,null,0,null,0]
[null,25,2043,247700,null,30000,9000,null,null,286700,495359.65608930174,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,495359.65608930174,null,124942.30011272444,0,620301.95620202622,-10036000,0,-9415698.0437979735,-2121082.4943880122,21489568.915013842,null,null,null,null,null,21489568.915013842,null,2043]
[null,26,2044,247700,null,30000,9000,null,null,286700,506311.4402948448,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,27,2045,247700,null,30000,9000,null,null,286700,517505.35479059303,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,28,2046,247700,null,30000,9000,null,null,286700,528946.75277528854,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,29,2047,247700,null,30000,9000,null,null,286700,540641.10580022156,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,30,2048,247700,null,30000,9000,null,null,286700,552594.00638585747,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,31,2049,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,32,2050,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,33,2051,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2052,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,35,2053,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,36,2054,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,37,2055,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,38,2056,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,39,2057,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,40,2058,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,41,2059,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,0]
[null,42,2060,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-16T14:04:40","2017-01-16T14:04:40"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:35:47",41705.64984953704]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,"315kV","Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},null,null,null,null,"LOSSES","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},{"$f":"AP26","v":0},null,null,null,null,{"$f":"Losses!E4*Losses!$G$7","v":106189.69128745933},{"$f":"E135*F135+G135*H135+I135","v":106189.69128745933}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2019},0,null,null,null,null,{"$f":"Losses!E5*Losses!$G$7","v":108667.51982038502},{"$f":"E136*F136+G136*H136+I136","v":108667.51982038502}]
[null,2,2020,0,null,null,null,null,{"$f":"Losses!E6*Losses!$G$7","v":108975.36360315631},108975.36360315631]
[null,3,2021,0,null,null,null,null,{"$f":"Losses!E7*Losses!$G$7","v":109437.087589977},109437.087589977]
[null,4,2022,0,null,null,null,null,{"$f":"Losses!E8*Losses!$G$7","v":109744.57802071974},109744.57802071974]
[null,5,2023,0,null,null,null,null,{"$f":"Losses!E9*Losses!$G$7","v":110205.46047539488},110205.46047539488]
[null,6,2024,0,null,null,null,null,{"$f":"Losses!E10*Losses!$G$7","v":111127.44084597459},111127.44084597459]
[null,7,2025,0,null,null,null,null,{"$f":"Losses!E11*Losses!$G$7","v":111894.33862868638},111894.33862868638]
[null,8,2026,0,null,null,null,null,{"$f":"Losses!E12*Losses!$G$7","v":112659.46355841086},112659.46355841086]
[null,9,2027,0,null,null,null,null,{"$f":"Losses!E13*Losses!$G$7","v":113422.99195490607},113422.99195490607]
[null,10,2028,0,null,null,null,null,{"$f":"Losses!E14*Losses!$G$7","v":114246.48432118194},114246.48432118194]
[null,11,2029,0,null,null,null,null,{"$f":"Losses!E15*Losses!$G$7","v":115038.86413846021},115038.86413846021]
[null,12,2030,0,null,null,null,null,{"$f":"Losses!E16*Losses!$G$7","v":115780.74313017317},115780.74313017317]
[null,13,2031,0,null,null,null,null,{"$f":"Losses!E17*Losses!$G$7","v":116521.19724167071},116521.19724167071]
[null,14,2032,0,null,null,null,null,{"$f":"Losses!E18*Losses!$G$7","v":117260.24782605038},117260.24782605038]
[null,15,2033,0,null,null,null,null,{"$f":"Losses!E19*Losses!$G$7","v":117997.91613775547},117997.91613775547]
[null,16,2034,0,null,null,null,null,{"$f":"Losses!E20*Losses!$G$7","v":118707.75427912657},118707.75427912657]
[null,17,2035,0,null,null,null,null,{"$f":"Losses!E21*Losses!$G$7","v":119390.096745795},119390.096745795]
[null,18,2036,0,null,null,null,null,{"$f":"Losses!E22*Losses!$G$7","v":120071.53583157076},120071.53583157076]
[null,19,2037,0,null,null,null,null,{"$f":"Losses!E23*Losses!$G$7","v":120752.08977453857},120752.08977453857]
[null,20,2038,0,null,null,null,null,{"$f":"Losses!E24*Losses!$G$7","v":121450.4581642362},121450.4581642362]
[null,21,2039,0,null,null,null,null,{"$f":"Losses!E25*Losses!$G$7","v":122148.82655393386},122148.82655393386]
[null,22,2040,0,null,null,null,null,{"$f":"Losses!E26*Losses!$G$7","v":122847.19494363149},122847.19494363149]
[null,23,2041,0,null,null,null,null,{"$f":"Losses!E27*Losses!$G$7","v":123545.56333332916},123545.56333332916]
[null,24,2042,0,null,null,null,null,{"$f":"Losses!E28*Losses!$G$7","v":124243.93172302681},124243.93172302681]
[null,25,2043,0,null,null,null,null,{"$f":"Losses!E29*Losses!$G$7","v":124942.30011272444},124942.30011272444]
[null,26,2044,0,null,null,null,null,{"$f":"Losses!E30*Losses!$G$7","v":125640.66850242208},125640.66850242208]
[null,27,2045,0,null,null,null,null,{"$f":"Losses!E31*Losses!$G$7","v":126339.03689211974},126339.03689211974]
[null,28,2046,0,null,null,null,null,{"$f":"Losses!E32*Losses!$G$7","v":127037.40528181738},127037.40528181738]
[null,29,2047,0,null,null,null,null,{"$f":"Losses!E33*Losses!$G$7","v":127735.77367151502},127735.77367151502]
[null,30,2048,0,null,null,null,null,{"$f":"Losses!E34*Losses!$G$7","v":128434.14206121267},128434.14206121267]
[null,31,2049,0]
[null,32,2050,0]
[null,33,2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,41,2059,{"$f":"AP67","v":0}]
[null,42,2060,0]
[null,43,2061,0]
[null,44,2062,0]
[null,45,2063,0]
[null,46,2064,0]
[null,47,2065,0]
[null,48,2066,0]
[null,49,2067,0]
[null,50,2068,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Other costs"]
[null,null,null,null,null,null,"This area is used to enter Other costs associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","With","Other"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","No","Costs","                         Comments / Explanations",null,null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D238*(VLOOKUP(C238,Index,14,FALSE))+E238*(VLOOKUP(C238,Index,16,FALSE))+F238*(VLOOKUP(C238,Index,18,FALSE))+G238*(VLOOKUP(C238,Index,20,FALSE))+ H238*(VLOOKUP(C238,Index,22,FALSE)) + I238*(VLOOKUP(C238,Index,24,FALSE)) + J238*(VLOOKUP(C238,Index,26,FALSE)) + K238","v":0}]
[null,{"$f":"B238+1","v":1},{"$f":"C238+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D279*(VLOOKUP(C279,Index,14,FALSE))+E279*(VLOOKUP(C279,Index,16,FALSE))+F279*(VLOOKUP(C279,Index,18,FALSE))+G279*(VLOOKUP(C279,Index,20,FALSE))+ H279*(VLOOKUP(C279,Index,22,FALSE)) + I279*(VLOOKUP(C279,Index,24,FALSE)) + J279*(VLOOKUP(C279,Index,26,FALSE)) + K279","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 1"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 1","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D339*(VLOOKUP(C339,Index,14,FALSE))+E339*(VLOOKUP(C339,Index,16,FALSE))+F339*(VLOOKUP(C339,Index,18,FALSE))+G339*(VLOOKUP(C339,Index,20,FALSE))+ H339*(VLOOKUP(C339,Index,22,FALSE)) + I339*(VLOOKUP(C339,Index,24,FALSE)) + J339*(VLOOKUP(C339,Index,26,FALSE)) + K339","v":0}]
[null,{"$f":"B339+1","v":1},{"$f":"C339+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,10036000,10036000,"Remaining NPV of Interconnection"]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D380*(VLOOKUP(C380,Index,14,FALSE))+E380*(VLOOKUP(C380,Index,16,FALSE))+F380*(VLOOKUP(C380,Index,18,FALSE))+G380*(VLOOKUP(C380,Index,20,FALSE))+ H380*(VLOOKUP(C380,Index,22,FALSE)) + I380*(VLOOKUP(C380,Index,24,FALSE)) + J380*(VLOOKUP(C380,Index,26,FALSE)) + K380","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 2"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 2","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D440*(VLOOKUP(C440,Index,14,FALSE))+E440*(VLOOKUP(C440,Index,16,FALSE))+F440*(VLOOKUP(C440,Index,18,FALSE))+G440*(VLOOKUP(C440,Index,20,FALSE))+ H440*(VLOOKUP(C440,Index,22,FALSE)) + I440*(VLOOKUP(C440,Index,24,FALSE)) + J440*(VLOOKUP(C440,Index,26,FALSE)) + K440","v":0}]
[null,{"$f":"B440+1","v":1},{"$f":"C440+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D481*(VLOOKUP(C481,Index,14,FALSE))+E481*(VLOOKUP(C481,Index,16,FALSE))+F481*(VLOOKUP(C481,Index,18,FALSE))+G481*(VLOOKUP(C481,Index,20,FALSE))+ H481*(VLOOKUP(C481,Index,22,FALSE)) + I481*(VLOOKUP(C481,Index,24,FALSE)) + J481*(VLOOKUP(C481,Index,26,FALSE)) + K481","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 3","index":4,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[19,11,19,12],[23,11,23,12],[22,3,22,8],[130,1,130,2],[114,1,114,14],[22,1,22,2],[22,11,22,12],[130,4,130,8],[436,1,436,2],[435,1,435,2],[233,34,233,35],[334,26,334,27],[334,28,334,29],[334,34,334,35],[333,26,333,27],[434,34,434,35],[335,1,335,2],[334,1,334,2],[435,34,435,35],[433,26,433,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29],[234,1,234,2],[333,28,333,29],[332,26,332,35],[333,34,333,35],[131,1,131,2],[233,28,233,29],[233,1,233,2],[233,26,233,27],[231,26,231,35],[22,38,22,39],[20,26,20,27],[20,28,20,29],[20,38,20,39],[21,1,21,2],[21,11,21,12],[21,38,21,39],[21,3,21,8],[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29],[17,26,17,29],[18,26,18,29]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT COST / BENEFIT ANALYSIS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2018}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$f":"'Home Page'!G14","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",{"$f":"'Home Page'!G16","v":5.8999999999999997E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$f":"'Home Page'!G12","v":2020}]
[null,null,null,null,null,null,null,"The determined O&M costs for each year must be entered into column 9 as constant year dollar values,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Cost after In-service (if applicable)"]
[null,null,null,null,null,null,null,"that is, the values in this year's dollars.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Year (if applicable)"]
[null,null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in column 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost (if applicable)",0]
[null,null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Year (if applicable)"]
[null,null,null,null,null,null,null,"NOTE: Annual O&M costs are assumed to start in the in-service year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project cost in Ending (E) or Beginning (B) Year $$","E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Labour        Less Material"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,"Annual","Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,null,null,null,null,null,null,"(Constant $$)","(Current $$)",null,null,"Change","Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","(if applicable)","$","$","$","$","$","$",{"$f":"$AU$8","v":2018},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,{"$f":"SUM(D26:I26)","v":0},{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU7","v":2018},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":0},null,{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,J135))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,L238))","v":0},{"$f":"IF(AN26=$AU$12,SUM(AO26:AR26)-AP26+$AU$11,SUM(AO26:AR26)-AP26)","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L339))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L440))","v":0},{"$f":"AS26+SUM(AT26:AU26)","v":0},{"$f":"IF(AV26=0,0,IF(AV26=SUM(AO26:AR26)+SUM(AT26:AU26),AV26/(1+$AU$10)^(AN26-$AU$8+1),IF($AU$17=\"E\",AV26/(1+$AU$10)^(AN26-$AU$8+1),(AV26-SUM(AO26:AR26)-SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8)+(SUM(AO26:AR26)+SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8+1))))","v":0},{"$f":"AX25+AW26","v":0}]
[null,{"$f":"B26+1","v":1},{"$f":"C26+1","v":2019},null,null,null,null,null,null,{"$f":"SUM(D27:I27)","v":0},0,null,null,null,{"$f":"1+N27/100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM26=\"\",\"\",IF($AU$9-AM26<=0,\"\",AM26+1))","v":1},{"$f":"IF(AM27=\"\",\"\",AN26+1)","v":2019},0,null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,0,0,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":0},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,2,2020,null,null,null,null,null,null,0,0,null,null,null,{"$f":"(1+N28/100)*O27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2020,0,null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2021,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2021,0,null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2022,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2023,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,0,null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,0,null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,0,null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,0,null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,0,null,0,0,0,0,0,0,0,0,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,0,null,0,0,0,0,0,0,0,0,null,null,null," User Defined",null,0,null,0]
[null,11,2029,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2029,0,null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":7},0,null,0]
[null,12,2030,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,0,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2032,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,0,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2033,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2034,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,0,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2043},null,0,null,0]
[null,17,2035,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2036,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2037,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2038,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2039,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2040,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,0,null,0,0,0,0,0,{"$f":"AS48+SUM(AT48:AU48)","v":0},{"$f":"IF(AV48=0,0,IF(AV48=SUM(AO48:AR48)+SUM(AT48:AU48),AV48/(1+$AU$10)^(AN48-$AU$8+1),IF($AU$17=\"E\",AV48/(1+$AU$10)^(AN48-$AU$8+1),(AV48-SUM(AO48:AR48)-SUM(AT48:AU48))/(1+$AU$10)^(AN48-$AU$8)+(SUM(AO48:AR48)+SUM(AT48:AU48))/(1+$AU$10)^(AN48-$AU$8+1))))","v":0},{"$f":"IF(AN48=\"\",0,IF(AW48=0,AX47,AX47+AW48))","v":0},null,null,null,null,null,0,null,0]
[null,23,2041,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2042,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2043,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2043]
[null,26,2044,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,27,2045,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,28,2046,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,29,2047,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,30,2048,null,null,null,null,null,null,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,31,2049,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,32,2050,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,33,2051,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM59=\"\",\"\",AN58+1)","v":""},{"$f":"IF(AM59=\"\",\"\",IF($AU$12>AN59,0,K59))","v":""},null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2052,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,35,2053,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,36,2054,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,37,2055,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,38,2056,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,39,2057,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,40,2058,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,41,2059,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,0]
[null,42,2060,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:35:56",41705.649953703702]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},null,null,null,null,null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},{"$f":"AP26","v":0},null,null,null,null,null,{"$f":"E135","v":0}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2019},0,null,null,null,null,null,{"$f":"E136","v":0}]
[null,2,2020,0,null,null,null,null,null,0]
[null,3,2021,0,null,null,null,null,null,0]
[null,4,2022,0,null,null,null,null,null,0]
[null,5,2023,0,null,null,null,null,null,0]
[null,6,2024,0,null,null,null,null,null,0]
[null,7,2025,0,null,null,null,null,null,0]
[null,8,2026,0,null,null,null,null,null,0]
[null,9,2027,0,null,null,null,null,null,0]
[null,10,2028,0,null,null,null,null,null,0]
[null,11,2029,0,null,null,null,null,null,0]
[null,12,2030,0,null,null,null,null,null,0]
[null,13,2031,0,null,null,null,null,null,0]
[null,14,2032,0,null,null,null,null,null,0]
[null,15,2033,0,null,null,null,null,null,0]
[null,16,2034,0,null,null,null,null,null,0]
[null,17,2035,0,null,null,null,null,null,0]
[null,18,2036,0,null,null,null,null,null,0]
[null,19,2037,0,null,null,null,null,null,0]
[null,20,2038,0,null,null,null,null,null,0]
[null,21,2039,0,null,null,null,null,null,0]
[null,22,2040,0,null,null,null,null,null,0]
[null,23,2041,0,null,null,null,null,null,0]
[null,24,2042,0,null,null,null,null,null,0]
[null,25,2043,0,null,null,null,null,null,0]
[null,26,2044,0,null,null,null,null,null,0]
[null,27,2045,0,null,null,null,null,null,0]
[null,28,2046,0,null,null,null,null,null,0]
[null,29,2047,0,null,null,null,null,null,0]
[null,30,2048,0,null,null,null,null,null,0]
[null,31,2049,0]
[null,32,2050,0]
[null,33,2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,41,2059,{"$f":"AP67","v":0}]
[null,42,2060,0]
[null,43,2061,0]
[null,44,2062,0]
[null,45,2063,0]
[null,46,2064,0]
[null,47,2065,0]
[null,48,2066,0]
[null,49,2067,0]
[null,50,2068,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Other costs"]
[null,null,null,null,null,null,"This area is used to enter Other costs associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","With","Other"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","No","Costs","                         Comments / Explanations",null,null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D238*(VLOOKUP(C238,Index,14,FALSE))+E238*(VLOOKUP(C238,Index,16,FALSE))+F238*(VLOOKUP(C238,Index,18,FALSE))+G238*(VLOOKUP(C238,Index,20,FALSE))+ H238*(VLOOKUP(C238,Index,22,FALSE)) + I238*(VLOOKUP(C238,Index,24,FALSE)) + J238*(VLOOKUP(C238,Index,26,FALSE)) + K238","v":0}]
[null,{"$f":"B238+1","v":1},{"$f":"C238+1","v":2019},null,null,null,null,null,null,null,null,0,"T5 Transformer cost is included in project cost"]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D279*(VLOOKUP(C279,Index,14,FALSE))+E279*(VLOOKUP(C279,Index,16,FALSE))+F279*(VLOOKUP(C279,Index,18,FALSE))+G279*(VLOOKUP(C279,Index,20,FALSE))+ H279*(VLOOKUP(C279,Index,22,FALSE)) + I279*(VLOOKUP(C279,Index,24,FALSE)) + J279*(VLOOKUP(C279,Index,26,FALSE)) + K279","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 1"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 1","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D339*(VLOOKUP(C339,Index,14,FALSE))+E339*(VLOOKUP(C339,Index,16,FALSE))+F339*(VLOOKUP(C339,Index,18,FALSE))+G339*(VLOOKUP(C339,Index,20,FALSE))+ H339*(VLOOKUP(C339,Index,22,FALSE)) + I339*(VLOOKUP(C339,Index,24,FALSE)) + J339*(VLOOKUP(C339,Index,26,FALSE)) + K339","v":0}]
[null,{"$f":"B339+1","v":1},{"$f":"C339+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D380*(VLOOKUP(C380,Index,14,FALSE))+E380*(VLOOKUP(C380,Index,16,FALSE))+F380*(VLOOKUP(C380,Index,18,FALSE))+G380*(VLOOKUP(C380,Index,20,FALSE))+ H380*(VLOOKUP(C380,Index,22,FALSE)) + I380*(VLOOKUP(C380,Index,24,FALSE)) + J380*(VLOOKUP(C380,Index,26,FALSE)) + K380","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 2"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 2","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D440*(VLOOKUP(C440,Index,14,FALSE))+E440*(VLOOKUP(C440,Index,16,FALSE))+F440*(VLOOKUP(C440,Index,18,FALSE))+G440*(VLOOKUP(C440,Index,20,FALSE))+ H440*(VLOOKUP(C440,Index,22,FALSE)) + I440*(VLOOKUP(C440,Index,24,FALSE)) + J440*(VLOOKUP(C440,Index,26,FALSE)) + K440","v":0}]
[null,{"$f":"B440+1","v":1},{"$f":"C440+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D481*(VLOOKUP(C481,Index,14,FALSE))+E481*(VLOOKUP(C481,Index,16,FALSE))+F481*(VLOOKUP(C481,Index,18,FALSE))+G481*(VLOOKUP(C481,Index,20,FALSE))+ H481*(VLOOKUP(C481,Index,22,FALSE)) + I481*(VLOOKUP(C481,Index,24,FALSE)) + J481*(VLOOKUP(C481,Index,26,FALSE)) + K481","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 4","index":5,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[17,26,17,29],[18,26,18,29],[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29],[22,38,22,39],[20,26,20,27],[20,28,20,29],[20,38,20,39],[21,1,21,2],[21,11,21,12],[21,38,21,39],[21,3,21,8],[436,1,436,2],[435,1,435,2],[131,1,131,2],[233,28,233,29],[233,1,233,2],[233,26,233,27],[231,26,231,35],[233,34,233,35],[435,34,435,35],[433,26,433,35],[333,28,333,29],[332,26,332,35],[333,34,333,35],[334,26,334,27],[334,28,334,29],[334,34,334,35],[19,11,19,12],[23,11,23,12],[22,3,22,8],[335,1,335,2],[334,1,334,2],[234,1,234,2],[22,1,22,2],[22,11,22,12],[130,1,130,2],[114,1,114,14],[130,4,130,8],[333,26,333,27],[434,34,434,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT COST / BENEFIT ANALYSIS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2018}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$f":"'Home Page'!G14","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",{"$f":"'Home Page'!G16","v":5.8999999999999997E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$f":"'Home Page'!G12","v":2020}]
[null,null,null,null,null,null,null,"The determined O&M costs for each year must be entered into column 9 as constant year dollar values,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Cost after In-service (if applicable)"]
[null,null,null,null,null,null,null,"that is, the values in this year's dollars.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Year (if applicable)"]
[null,null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in column 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost (if applicable)",0]
[null,null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Year (if applicable)"]
[null,null,null,null,null,null,null,"NOTE: Annual O&M costs are assumed to start in the in-service year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project cost in Ending (E) or Beginning (B) Year $$","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Material     Less Labour"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,"Annual","Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,null,null,null,null,null,null,"(Constant $$)","(Current $$)",null,null,"Change","Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","(if applicable)","$","$","$","$","$","$",{"$f":"$AU$8","v":2018},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":""},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU7","v":2018},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":0},null,{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,J135))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,L238))","v":0},{"$f":"IF(AN26=$AU$12,SUM(AO26:AR26)-AP26+$AU$11,SUM(AO26:AR26)-AP26)","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L339))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L440))","v":0},{"$f":"AS26+SUM(AT26:AU26)","v":0},{"$f":"IF(AV26=0,0,IF(AV26=SUM(AO26:AR26)+SUM(AT26:AU26),AV26/(1+$AU$10)^(AN26-$AU$8+1),IF($AU$17=\"E\",AV26/(1+$AU$10)^(AN26-$AU$8+1),(AV26-SUM(AO26:AR26)-SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8)+(SUM(AO26:AR26)+SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8+1))))","v":0},{"$f":"AX25+AW26","v":0}]
[null,{"$f":"B26+1","v":1},{"$f":"C26+1","v":2019},null,null,null,null,null,null,null,"",null,null,null,{"$f":"1+N27/100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM26=\"\",\"\",IF($AU$9-AM26<=0,\"\",AM26+1))","v":1},{"$f":"IF(AM27=\"\",\"\",AN26+1)","v":2019},0,null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,0,0,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":0},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,2,2020,null,null,null,null,null,null,null,"",null,null,null,{"$f":"(1+N28/100)*O27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2020,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2021,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2022,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2023,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",null,0,null,0]
[null,11,2029,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2030,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2032,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2033,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2034,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2043},null,0,null,0]
[null,17,2035,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2036,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2037,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2038,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2039,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2040,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,23,2041,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2042,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2043,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2043]
[null,26,2044,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,27,2045,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,28,2046,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,29,2047,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,30,2048,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,31,2049,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,32,2050,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,33,2051,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2052,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,35,2053,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,36,2054,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,37,2055,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,38,2056,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,39,2057,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,40,2058,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,41,2059,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,0]
[null,42,2060,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:36:06",41705.650069444448]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},null,null,null,null,null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2019},0]
[null,2,2020,0]
[null,3,2021,0]
[null,4,2022,0]
[null,5,2023,0]
[null,6,2024,0]
[null,7,2025,0]
[null,8,2026,0]
[null,9,2027,0]
[null,10,2028,0]
[null,11,2029,0]
[null,12,2030,0]
[null,13,2031,0]
[null,14,2032,0]
[null,15,2033,0]
[null,16,2034,0]
[null,17,2035,0]
[null,18,2036,0]
[null,19,2037,0]
[null,20,2038,0]
[null,21,2039,0]
[null,22,2040,0]
[null,23,2041,0]
[null,24,2042,0]
[null,25,2043,0]
[null,26,2044,0]
[null,27,2045,0]
[null,28,2046,0]
[null,29,2047,0]
[null,30,2048,0]
[null,31,2049,0]
[null,32,2050,0]
[null,33,2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,41,2059,{"$f":"AP67","v":0}]
[null,42,2060,0]
[null,43,2061,0]
[null,44,2062,0]
[null,45,2063,0]
[null,46,2064,0]
[null,47,2065,0]
[null,48,2066,0]
[null,49,2067,0]
[null,50,2068,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Other costs"]
[null,null,null,null,null,null,"This area is used to enter Other costs associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","With","Other"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","No","Costs","                         Comments / Explanations",null,null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D238*(VLOOKUP(C238,Index,14,FALSE))+E238*(VLOOKUP(C238,Index,16,FALSE))+F238*(VLOOKUP(C238,Index,18,FALSE))+G238*(VLOOKUP(C238,Index,20,FALSE))+ H238*(VLOOKUP(C238,Index,22,FALSE)) + I238*(VLOOKUP(C238,Index,24,FALSE)) + J238*(VLOOKUP(C238,Index,26,FALSE)) + K238","v":0}]
[null,{"$f":"B238+1","v":1},{"$f":"C238+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D279*(VLOOKUP(C279,Index,14,FALSE))+E279*(VLOOKUP(C279,Index,16,FALSE))+F279*(VLOOKUP(C279,Index,18,FALSE))+G279*(VLOOKUP(C279,Index,20,FALSE))+ H279*(VLOOKUP(C279,Index,22,FALSE)) + I279*(VLOOKUP(C279,Index,24,FALSE)) + J279*(VLOOKUP(C279,Index,26,FALSE)) + K279","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 1"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 1","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D339*(VLOOKUP(C339,Index,14,FALSE))+E339*(VLOOKUP(C339,Index,16,FALSE))+F339*(VLOOKUP(C339,Index,18,FALSE))+G339*(VLOOKUP(C339,Index,20,FALSE))+ H339*(VLOOKUP(C339,Index,22,FALSE)) + I339*(VLOOKUP(C339,Index,24,FALSE)) + J339*(VLOOKUP(C339,Index,26,FALSE)) + K339","v":0}]
[null,{"$f":"B339+1","v":1},{"$f":"C339+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D380*(VLOOKUP(C380,Index,14,FALSE))+E380*(VLOOKUP(C380,Index,16,FALSE))+F380*(VLOOKUP(C380,Index,18,FALSE))+G380*(VLOOKUP(C380,Index,20,FALSE))+ H380*(VLOOKUP(C380,Index,22,FALSE)) + I380*(VLOOKUP(C380,Index,24,FALSE)) + J380*(VLOOKUP(C380,Index,26,FALSE)) + K380","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 2"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 2","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D440*(VLOOKUP(C440,Index,14,FALSE))+E440*(VLOOKUP(C440,Index,16,FALSE))+F440*(VLOOKUP(C440,Index,18,FALSE))+G440*(VLOOKUP(C440,Index,20,FALSE))+ H440*(VLOOKUP(C440,Index,22,FALSE)) + I440*(VLOOKUP(C440,Index,24,FALSE)) + J440*(VLOOKUP(C440,Index,26,FALSE)) + K440","v":0}]
[null,{"$f":"B440+1","v":1},{"$f":"C440+1","v":2019},null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,17,2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,33,2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,{"$f":"D481*(VLOOKUP(C481,Index,14,FALSE))+E481*(VLOOKUP(C481,Index,16,FALSE))+F481*(VLOOKUP(C481,Index,18,FALSE))+G481*(VLOOKUP(C481,Index,20,FALSE))+ H481*(VLOOKUP(C481,Index,22,FALSE)) + I481*(VLOOKUP(C481,Index,24,FALSE)) + J481*(VLOOKUP(C481,Index,26,FALSE)) + K481","v":0}]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,49,2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 5","index":6,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[3,38,3,39],[16,26,16,29],[17,26,17,29],[18,26,18,29],[19,11,19,12],[19,26,19,27],[19,28,19,29],[20,26,20,27],[20,28,20,29],[20,38,20,39],[21,1,21,2],[21,3,21,8],[21,11,21,12],[21,38,21,39],[22,1,22,2],[22,3,22,8],[22,11,22,12],[22,38,22,39],[23,11,23,12],[130,1,130,2],[130,4,130,8],[114,1,114,14],[334,1,334,2],[334,26,334,27],[334,28,334,29],[334,34,334,35],[131,1,131,2],[231,26,231,35],[233,1,233,2],[233,26,233,27],[233,28,233,29],[233,34,233,35],[234,1,234,2],[332,26,332,35],[333,26,333,27],[333,28,333,29],[333,34,333,35],[436,1,436,2],[335,1,335,2],[433,26,433,35],[434,26,434,27],[434,28,434,29],[434,34,434,35],[435,1,435,2],[435,26,435,27],[435,28,435,29],[435,34,435,35]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT COST / BENEFIT ANALYSIS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2018}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$f":"'Home Page'!G14","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",{"$f":"'Home Page'!G16","v":5.8999999999999997E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$f":"'Home Page'!G12","v":2020}]
[null,null,null,null,null,null,null,"The determined O&M costs for each year must be entered into column 9 as constant year dollar values,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Cost after In-service (if applicable)"]
[null,null,null,null,null,null,null,"that is, the values in this year's dollars.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Year (if applicable)"]
[null,null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in column 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost (if applicable)",0]
[null,null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Year (if applicable)"]
[null,null,null,null,null,null,null,"NOTE: Annual O&M costs are assumed to start in the in-service year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project cost in Ending (E) or Beginning (B) Year $$","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Material     Less Labour"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,"Annual","Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,null,null,null,null,null,null,"(Constant $$)","(Current $$)",null,null,"Change","Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","(if applicable)","$","$","$","$","$","$",{"$f":"$AU$8","v":2018},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":""},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU7","v":2018},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":0},null,{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,J135))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,L238))","v":0},{"$f":"IF(AN26=$AU$12,SUM(AO26:AR26)-AP26+$AU$11,SUM(AO26:AR26)-AP26)","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L339))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L440))","v":0},{"$f":"AS26+SUM(AT26:AU26)","v":0},{"$f":"IF(AV26=0,0,IF(AV26=SUM(AO26:AR26)+SUM(AT26:AU26),AV26/(1+$AU$10)^(AN26-$AU$8+1),IF($AU$17=\"E\",AV26/(1+$AU$10)^(AN26-$AU$8+1),(AV26-SUM(AO26:AR26)-SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8)+(SUM(AO26:AR26)+SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8+1))))","v":0},{"$f":"AX25+AW26","v":0}]
[null,{"$f":"B26+1","v":1},2019,null,null,null,null,null,null,null,"",null,null,null,{"$f":"1+N27/100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM26=\"\",\"\",IF($AU$9-AM26<=0,\"\",AM26+1))","v":1},{"$f":"IF(AM27=\"\",\"\",AN26+1)","v":2019},0,null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,0,0,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":0},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,2,2020,null,null,null,null,null,null,null,"",null,null,null,{"$f":"(1+N28/100)*O27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2020,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2021,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2022,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2023,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",null,0,null,0]
[null,11,2029,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2030,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2032,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2033,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2034,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2043},null,0,null,0]
[null,{"$f":"B42+1","v":17},2035,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2036,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2037,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2038,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2039,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2040,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,23,2041,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2042,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2043,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2043]
[null,26,2044,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,27,2045,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,28,2046,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,29,2047,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,30,2048,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,31,2049,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,32,2050,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,{"$f":"B58+1","v":33},2051,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2052,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,35,2053,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,36,2054,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,37,2055,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,38,2056,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,39,2057,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,40,2058,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,{"$f":"B66+1","v":41},2059,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,0]
[null,{"$f":"B67+1","v":42},2060,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B68+1","v":43},2061,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B69+1","v":44},2062,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B70+1","v":45},2063,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B71+1","v":46},2064,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B72+1","v":47},2065,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B73+1","v":48},2066,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B74+1","v":49},2067,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B75+1","v":50},2068,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:36:17",41705.650196759256]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},null,null,null,null,null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},2019,0]
[null,2,2020,0]
[null,3,2021,0]
[null,4,2022,0]
[null,5,2023,0]
[null,6,2024,0]
[null,7,2025,0]
[null,8,2026,0]
[null,9,2027,0]
[null,10,2028,0]
[null,11,2029,0]
[null,12,2030,0]
[null,13,2031,0]
[null,14,2032,0]
[null,15,2033,0]
[null,16,2034,0]
[null,{"$f":"B151+1","v":17},2035,0]
[null,18,2036,0]
[null,19,2037,0]
[null,20,2038,0]
[null,21,2039,0]
[null,22,2040,0]
[null,23,2041,0]
[null,24,2042,0]
[null,25,2043,0]
[null,26,2044,0]
[null,27,2045,0]
[null,28,2046,0]
[null,29,2047,0]
[null,30,2048,0]
[null,31,2049,0]
[null,32,2050,0]
[null,{"$f":"B167+1","v":33},2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,{"$f":"B175+1","v":41},2059,{"$f":"AP67","v":0}]
[null,{"$f":"B176+1","v":42},2060,0]
[null,{"$f":"B177+1","v":43},2061,0]
[null,{"$f":"B178+1","v":44},2062,0]
[null,{"$f":"B179+1","v":45},2063,0]
[null,{"$f":"B180+1","v":46},2064,0]
[null,{"$f":"B181+1","v":47},2065,0]
[null,{"$f":"B182+1","v":48},2066,0]
[null,{"$f":"B183+1","v":49},2067,0]
[null,{"$f":"B184+1","v":50},2068,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Other costs"]
[null,null,null,null,null,null,"This area is used to enter Other costs associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","With","Other"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","No","Costs","                         Comments / Explanations",null,null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D238*(VLOOKUP(C238,Index,14,FALSE))+E238*(VLOOKUP(C238,Index,16,FALSE))+F238*(VLOOKUP(C238,Index,18,FALSE))+G238*(VLOOKUP(C238,Index,20,FALSE))+ H238*(VLOOKUP(C238,Index,22,FALSE)) + I238*(VLOOKUP(C238,Index,24,FALSE)) + J238*(VLOOKUP(C238,Index,26,FALSE)) + K238","v":0}]
[null,{"$f":"B238+1","v":1},2019,null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B254+1","v":17},2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B270+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B278+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D279*(VLOOKUP(C279,Index,14,FALSE))+E279*(VLOOKUP(C279,Index,16,FALSE))+F279*(VLOOKUP(C279,Index,18,FALSE))+G279*(VLOOKUP(C279,Index,20,FALSE))+ H279*(VLOOKUP(C279,Index,22,FALSE)) + I279*(VLOOKUP(C279,Index,24,FALSE)) + J279*(VLOOKUP(C279,Index,26,FALSE)) + K279","v":0}]
[null,{"$f":"B279+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B281+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B282+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B283+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B284+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B285+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B286+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B287+1","v":50},2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 1"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 1","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D339*(VLOOKUP(C339,Index,14,FALSE))+E339*(VLOOKUP(C339,Index,16,FALSE))+F339*(VLOOKUP(C339,Index,18,FALSE))+G339*(VLOOKUP(C339,Index,20,FALSE))+ H339*(VLOOKUP(C339,Index,22,FALSE)) + I339*(VLOOKUP(C339,Index,24,FALSE)) + J339*(VLOOKUP(C339,Index,26,FALSE)) + K339","v":0}]
[null,{"$f":"B339+1","v":1},2019,null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B355+1","v":17},2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B371+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B379+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D380*(VLOOKUP(C380,Index,14,FALSE))+E380*(VLOOKUP(C380,Index,16,FALSE))+F380*(VLOOKUP(C380,Index,18,FALSE))+G380*(VLOOKUP(C380,Index,20,FALSE))+ H380*(VLOOKUP(C380,Index,22,FALSE)) + I380*(VLOOKUP(C380,Index,24,FALSE)) + J380*(VLOOKUP(C380,Index,26,FALSE)) + K380","v":0}]
[null,{"$f":"B380+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B381+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B382+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B383+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B384+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B385+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B386+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B387+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 2"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 2","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D440*(VLOOKUP(C440,Index,14,FALSE))+E440*(VLOOKUP(C440,Index,16,FALSE))+F440*(VLOOKUP(C440,Index,18,FALSE))+G440*(VLOOKUP(C440,Index,20,FALSE))+ H440*(VLOOKUP(C440,Index,22,FALSE)) + I440*(VLOOKUP(C440,Index,24,FALSE)) + J440*(VLOOKUP(C440,Index,26,FALSE)) + K440","v":0}]
[null,{"$f":"B440+1","v":1},2019,null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B456+1","v":17},2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B472+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B480+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D481*(VLOOKUP(C481,Index,14,FALSE))+E481*(VLOOKUP(C481,Index,16,FALSE))+F481*(VLOOKUP(C481,Index,18,FALSE))+G481*(VLOOKUP(C481,Index,20,FALSE))+ H481*(VLOOKUP(C481,Index,22,FALSE)) + I481*(VLOOKUP(C481,Index,24,FALSE)) + J481*(VLOOKUP(C481,Index,26,FALSE)) + K481","v":0}]
[null,{"$f":"B481+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B482+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B483+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B484+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B485+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B486+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B487+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B488+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 6","index":7,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[3,38,3,39],[16,26,16,29],[17,26,17,29],[18,26,18,29],[19,11,19,12],[19,26,19,27],[19,28,19,29],[20,26,20,27],[20,28,20,29],[20,38,20,39],[21,1,21,2],[21,3,21,8],[21,11,21,12],[21,38,21,39],[22,1,22,2],[22,3,22,8],[22,11,22,12],[22,38,22,39],[23,11,23,12],[130,1,130,2],[130,4,130,8],[114,1,114,14],[334,1,334,2],[334,26,334,27],[334,28,334,29],[334,34,334,35],[131,1,131,2],[231,26,231,35],[233,1,233,2],[233,26,233,27],[233,28,233,29],[233,34,233,35],[234,1,234,2],[332,26,332,35],[333,26,333,27],[333,28,333,29],[333,34,333,35],[436,1,436,2],[335,1,335,2],[433,26,433,35],[434,26,434,27],[434,28,434,29],[434,34,434,35],[435,1,435,2],[435,26,435,27],[435,28,435,29],[435,34,435,35]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT COST / BENEFIT ANALYSIS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2018}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$f":"'Home Page'!G14","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",{"$f":"'Home Page'!G16","v":5.8999999999999997E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$f":"'Home Page'!G12","v":2020}]
[null,null,null,null,null,null,null,"The determined O&M costs for each year must be entered into column 9 as constant year dollar values,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Cost after In-service (if applicable)"]
[null,null,null,null,null,null,null,"that is, the values in this year's dollars.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Project Year (if applicable)"]
[null,null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in column 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Cost (if applicable)",0]
[null,null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Year (if applicable)"]
[null,null,null,null,null,null,null,"NOTE: Annual O&M costs are assumed to start in the in-service year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project cost in Ending (E) or Beginning (B) Year $$","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Material     Less Labour"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,"Annual","Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,null,null,null,null,null,null,"(Constant $$)","(Current $$)",null,null,"Change","Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","(if applicable)","$","$","$","$","$","$",{"$f":"$AU$8","v":2018},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":""},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU7","v":2018},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":0},null,{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,J135))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,L238))","v":0},{"$f":"IF(AN26=$AU$12,SUM(AO26:AR26)-AP26+$AU$11,SUM(AO26:AR26)-AP26)","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L339))","v":0},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,-L440))","v":0},{"$f":"AS26+SUM(AT26:AU26)","v":0},{"$f":"IF(AV26=0,0,IF(AV26=SUM(AO26:AR26)+SUM(AT26:AU26),AV26/(1+$AU$10)^(AN26-$AU$8+1),IF($AU$17=\"E\",AV26/(1+$AU$10)^(AN26-$AU$8+1),(AV26-SUM(AO26:AR26)-SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8)+(SUM(AO26:AR26)+SUM(AT26:AU26))/(1+$AU$10)^(AN26-$AU$8+1))))","v":0},{"$f":"AX25+AW26","v":0}]
[null,{"$f":"B26+1","v":1},2019,null,null,null,null,null,null,null,"",null,null,null,{"$f":"1+N27/100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM26=\"\",\"\",IF($AU$9-AM26<=0,\"\",AM26+1))","v":1},{"$f":"IF(AM27=\"\",\"\",AN26+1)","v":2019},0,null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,0,0,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":0},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,2,2020,null,null,null,null,null,null,null,"",null,null,null,{"$f":"(1+N28/100)*O27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2020,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2021,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2022,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2023,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",null,0,null,0]
[null,11,2029,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2030,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2032,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2033,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2034,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2043},null,0,null,0]
[null,{"$f":"B42+1","v":17},2035,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2036,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2037,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2038,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2039,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2040,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,23,2041,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2042,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2043,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2043]
[null,26,2044,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,27,2045,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,28,2046,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,29,2047,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,30,2048,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,31,2049,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,32,2050,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,{"$f":"B58+1","v":33},2051,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2052,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,35,2053,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,36,2054,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,37,2055,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,38,2056,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,39,2057,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,40,2058,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,{"$f":"B66+1","v":41},2059,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,0]
[null,{"$f":"B67+1","v":42},2060,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B68+1","v":43},2061,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B69+1","v":44},2062,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B70+1","v":45},2063,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B71+1","v":46},2064,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B72+1","v":47},2065,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B73+1","v":48},2066,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B74+1","v":49},2067,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[null,{"$f":"B75+1","v":50},2068,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:36:29",41705.650335648148]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},null,null,null,null,null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},2019,0]
[null,2,2020,0]
[null,3,2021,0]
[null,4,2022,0]
[null,5,2023,0]
[null,6,2024,0]
[null,7,2025,0]
[null,8,2026,0]
[null,9,2027,0]
[null,10,2028,0]
[null,11,2029,0]
[null,12,2030,0]
[null,13,2031,0]
[null,14,2032,0]
[null,15,2033,0]
[null,16,2034,0]
[null,{"$f":"B151+1","v":17},2035,0]
[null,18,2036,0]
[null,19,2037,0]
[null,20,2038,0]
[null,21,2039,0]
[null,22,2040,0]
[null,23,2041,0]
[null,24,2042,0]
[null,25,2043,0]
[null,26,2044,0]
[null,27,2045,0]
[null,28,2046,0]
[null,29,2047,0]
[null,30,2048,0]
[null,31,2049,0]
[null,32,2050,0]
[null,{"$f":"B167+1","v":33},2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,{"$f":"B175+1","v":41},2059,{"$f":"AP67","v":0}]
[null,{"$f":"B176+1","v":42},2060,0]
[null,{"$f":"B177+1","v":43},2061,0]
[null,{"$f":"B178+1","v":44},2062,0]
[null,{"$f":"B179+1","v":45},2063,0]
[null,{"$f":"B180+1","v":46},2064,0]
[null,{"$f":"B181+1","v":47},2065,0]
[null,{"$f":"B182+1","v":48},2066,0]
[null,{"$f":"B183+1","v":49},2067,0]
[null,{"$f":"B184+1","v":50},2068,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Other costs"]
[null,null,null,null,null,null,"This area is used to enter Other costs associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","With","Other"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","No","Costs","                         Comments / Explanations",null,null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D238*(VLOOKUP(C238,Index,14,FALSE))+E238*(VLOOKUP(C238,Index,16,FALSE))+F238*(VLOOKUP(C238,Index,18,FALSE))+G238*(VLOOKUP(C238,Index,20,FALSE))+ H238*(VLOOKUP(C238,Index,22,FALSE)) + I238*(VLOOKUP(C238,Index,24,FALSE)) + J238*(VLOOKUP(C238,Index,26,FALSE)) + K238","v":0}]
[null,{"$f":"B238+1","v":1},2019,null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B254+1","v":17},2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B270+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B278+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D279*(VLOOKUP(C279,Index,14,FALSE))+E279*(VLOOKUP(C279,Index,16,FALSE))+F279*(VLOOKUP(C279,Index,18,FALSE))+G279*(VLOOKUP(C279,Index,20,FALSE))+ H279*(VLOOKUP(C279,Index,22,FALSE)) + I279*(VLOOKUP(C279,Index,24,FALSE)) + J279*(VLOOKUP(C279,Index,26,FALSE)) + K279","v":0}]
[null,{"$f":"B279+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B281+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B282+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B283+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B284+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B285+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B286+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B287+1","v":50},2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 1"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 1","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D339*(VLOOKUP(C339,Index,14,FALSE))+E339*(VLOOKUP(C339,Index,16,FALSE))+F339*(VLOOKUP(C339,Index,18,FALSE))+G339*(VLOOKUP(C339,Index,20,FALSE))+ H339*(VLOOKUP(C339,Index,22,FALSE)) + I339*(VLOOKUP(C339,Index,24,FALSE)) + J339*(VLOOKUP(C339,Index,26,FALSE)) + K339","v":0}]
[null,{"$f":"B339+1","v":1},2019,null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B355+1","v":17},2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B371+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B379+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D380*(VLOOKUP(C380,Index,14,FALSE))+E380*(VLOOKUP(C380,Index,16,FALSE))+F380*(VLOOKUP(C380,Index,18,FALSE))+G380*(VLOOKUP(C380,Index,20,FALSE))+ H380*(VLOOKUP(C380,Index,22,FALSE)) + I380*(VLOOKUP(C380,Index,24,FALSE)) + J380*(VLOOKUP(C380,Index,26,FALSE)) + K380","v":0}]
[null,{"$f":"B380+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B381+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B382+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B383+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B384+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B385+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B386+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B387+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Project Benefits 2"]
[null,null,null,null,null,null,"This is one of two areas used to enter Financial / Economic benefits associated with the project."]
[null,null,null,null,null,null,"Use Column 3 below if GDP Price Deflator indices are required."]
[null,null,null,null,null,null,"Use Column 4 below if Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 5 below if Combined Cycle Combustion Turbine indices are required."]
[null,null,null,null,null,null,"Use Column 6 below if Hydraulic indices are required."]
[null,null,null,null,null,null,"Use Column 7 below if Transmission indices are required."]
[null,null,null,null,null,null,"Use Column 8 below if Transformer indices are required."]
[null,null,null,null,null,null,"Use Column 9 below if Distribution indices are required."]
[null,null,null,null,null,null,"Use Column 10 below if No Escalation is required."]
[null,null,null,null,null,null,"Benefits must be entered as constant year dollars, that is, the values in this year's dollars."]
[null,null,null,null,null,null,"The entered values will be automatically escalated to current year dollar values in Column 11,"]
[null,null,null,null,null,null,"that is, the costs in their respective years as shown in column 2."]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"For","For","For","For","For","For","For","For"]
[null,"Year",null,"GDP","Combustion Turbine","CCCT","Hydraulic","Transmission","Transformer","Distribution","Non","Benefits 2","                                          Comments / Explanations",null,null,null,"Extra work Area if needed"]
[null,null,null,"Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","Escalation","(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2018},null,null,null,null,null,null,null,null,{"$f":"D440*(VLOOKUP(C440,Index,14,FALSE))+E440*(VLOOKUP(C440,Index,16,FALSE))+F440*(VLOOKUP(C440,Index,18,FALSE))+G440*(VLOOKUP(C440,Index,20,FALSE))+ H440*(VLOOKUP(C440,Index,22,FALSE)) + I440*(VLOOKUP(C440,Index,24,FALSE)) + J440*(VLOOKUP(C440,Index,26,FALSE)) + K440","v":0}]
[null,{"$f":"B440+1","v":1},2019,null,null,null,null,null,null,null,null,0]
[null,2,2020,null,null,null,null,null,null,null,null,0]
[null,3,2021,null,null,null,null,null,null,null,null,0]
[null,4,2022,null,null,null,null,null,null,null,null,0]
[null,5,2023,null,null,null,null,null,null,null,null,0]
[null,6,2024,null,null,null,null,null,null,null,null,0]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0]
[null,9,2027,null,null,null,null,null,null,null,null,0]
[null,10,2028,null,null,null,null,null,null,null,null,0]
[null,11,2029,null,null,null,null,null,null,null,null,0]
[null,12,2030,null,null,null,null,null,null,null,null,0]
[null,13,2031,null,null,null,null,null,null,null,null,0]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0]
[null,16,2034,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B456+1","v":17},2035,null,null,null,null,null,null,null,null,0]
[null,18,2036,null,null,null,null,null,null,null,null,0]
[null,19,2037,null,null,null,null,null,null,null,null,0]
[null,20,2038,null,null,null,null,null,null,null,null,0]
[null,21,2039,null,null,null,null,null,null,null,null,0]
[null,22,2040,null,null,null,null,null,null,null,null,0]
[null,23,2041,null,null,null,null,null,null,null,null,0]
[null,24,2042,null,null,null,null,null,null,null,null,0]
[null,25,2043,null,null,null,null,null,null,null,null,0]
[null,26,2044,null,null,null,null,null,null,null,null,0]
[null,27,2045,null,null,null,null,null,null,null,null,0]
[null,28,2046,null,null,null,null,null,null,null,null,0]
[null,29,2047,null,null,null,null,null,null,null,null,0]
[null,30,2048,null,null,null,null,null,null,null,null,0]
[null,31,2049,null,null,null,null,null,null,null,null,0]
[null,32,2050,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B472+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B480+1","v":41},2059,null,null,null,null,null,null,null,null,{"$f":"D481*(VLOOKUP(C481,Index,14,FALSE))+E481*(VLOOKUP(C481,Index,16,FALSE))+F481*(VLOOKUP(C481,Index,18,FALSE))+G481*(VLOOKUP(C481,Index,20,FALSE))+ H481*(VLOOKUP(C481,Index,22,FALSE)) + I481*(VLOOKUP(C481,Index,24,FALSE)) + J481*(VLOOKUP(C481,Index,26,FALSE)) + K481","v":0}]
[null,{"$f":"B481+1","v":42},2060,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B482+1","v":43},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B483+1","v":44},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B484+1","v":45},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B485+1","v":46},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B486+1","v":47},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B487+1","v":48},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B488+1","v":49},2067,null,null,null,null,null,null,null,null,0]
[null,50,2068,null,null,null,null,null,null,null,null,0]

{"sheet":"Worksheet","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Table","index":9,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[[10,5,10,6],[11,5,11,6],[12,5,12,6],[4,1,4,6],[7,1,7,6],[8,1,8,6],[5,1,5,6],[6,1,6,6]]}
[]
[]
[]
[]
[null,{"$f":"'Home Page'!G10","v":"Expansion Study - Lab East Interconnected System"}]
[null,"Alternative Comparison"]
[null,"Cumulative Net Present Value"]
[null,"To The Year"]
[null,{"$f":"'Home Page'!G18","v":2018}]
[]
[null,null,null,null,"Cumulative","CPW Difference between"]
[null,"Alternatives",null,null,"Net Present","Alternative and the"]
[null,null,null,null,"Value (CPW)","Least Cost Alternative"]
[]
[]
[null,{"$f":"'Alt. 4'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 4'!BB40","v":0},{"$f":"E16-$G$45","v":-21489568.915013842}]
[null,{"$f":"'Alt. 3'!AM4","v":0},null,null,{"$f":"'Alt. 3'!BB40","v":0},{"$f":"E17-$G$45","v":-21489568.915013842}]
[null,{"$f":"'Alt. 2'!AM4","v":"MF Interconnection"},null,null,{"$f":"'Alt. 2'!BB40","v":21489568.915013842},{"$f":"E18-$G$45","v":0}]
[null,{"$f":"'Alt. 1'!AM4","v":"Back-up Gen/Interruptibles"},null,null,{"$f":"'Alt. 1'!BB40","v":52428672.749165893},{"$f":"E19-$G$45","v":30939103.83415205}]
[null,{"$f":"'Alt. 5'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 5'!BB40","v":0},{"$f":"E20-$G$45","v":-21489568.915013842}]
[null,{"$f":"'Alt. 6'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 6'!BB40","v":0},-21489568.915013842]
[]
[]
[]
[]
[]
[null,null,null,null,"Date Printed:",{"$f":"NOW()","v":"2019-02-27T10:41:48.630"},{"$f":"NOW()","v":43523.445701736113}]
[null,null,null,null,"Date Revised:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Lowest CPW",{"$f":"MIN(IF($E$16:$E$21>0,$E$16:$E$21))","v":21489568.915013842}]

{"sheet":"Chart","index":10,"n_rows":116,"n_cols":74,"rows_kept":116,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,3]]}
["CHART DATA:"]
[]
["Chart Title",{"$f":"\"Alternative Comparison\nCumulative Net Present Value \n\"&'Home Page'!G10","v":"Alternative Comparison\nCumulative Net Present Value \nExpansion Study - Lab East Interconnected System"}]
["Display Text","$ 000s - nominal"]
[]
["Override Start:"]
["Override End:"]
[]
["But starting in:",2018]
["Display every:",5,"years"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Criteria:","Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exclude Data (1):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Name",{"$f":"IF(SUM('Alt. 1'!$AX$26:$AX$66)=0,0,'Alt. 1'!$AM$4)","v":"Back-up Gen/Interruptibles"},{"$f":"IF(SUM('Alt. 2'!$AX$26:$AX$66)=0,0,'Alt. 2'!$AM$4)","v":"MF Interconnection"},{"$f":"IF(SUM('Alt. 3'!$AX$26:$AX$66)=0,0,'Alt. 3'!$AM$4)","v":0},{"$f":"IF(SUM('Alt. 4'!$AX$26:$AX$66)=0,0,'Alt. 4'!$AM$4)","v":0},{"$f":"IF(SUM('Alt. 5'!$AX$26:$AX$66)=0,0,'Alt. 5'!$AM$4)","v":0},{"$f":"IF(SUM('Alt. 6'!$AX$26:$AX$66)=0,0,'Alt. 6'!$AM$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Range","Alt1CPW","Alt2CPW","Alt3CPW","Alt4CPW","Alt5CPW","Alt6CPW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Alt1","Alt2","Alt3","Alt4","Alt5","Alt6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$6<>0,$B$6,CurrentYear)","v":2018},{"$f":"IFERROR(VLOOKUP($Q77,INDIRECT(R$74),11,FALSE)/1000,0)","v":0},{"$f":"IFERROR(VLOOKUP($Q77,INDIRECT(S$74),11,FALSE)/1000,0)","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP($Q77,INDIRECT(W$74),11,FALSE)/1000,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(Q77<>0,Q77<IF(OR($B$7<>0,(AND($B$9<>0,$B$10<>0))),IF(AND($B$9<>0,$B$10<>0),$B$9,$B$7),CurrentYear+StudyYrs)),Q77+1,IF(AND($B$9<>0,$B$10<>0,Q77>=$B$9,Q77+$B$10<=IF($B$7<>0,$B$7,CurrentYear+StudyYrs)),Q77+$B$10,0)),0)","v":2023},{"$f":"IFERROR(VLOOKUP($Q78,INDIRECT(R$74),11,FALSE)/1000,0)","v":14841.523154680068},19194.472213651487,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,24443.890217633772,20552.359348838439,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,34015.061228339866,21669.063934680526,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,46579.084917993074,22994.207321681028,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,52428.672749165889,21489.568915013842,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($Q99,INDIRECT(R$74),11,FALSE)/1000,0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]

{"sheet":"Escalation","index":11,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["TABLE  2"]
["NALCOR INFLATION AND ESCALATION FORECAST"]
["(Annual  Percentage  Change)"]
[]
[null,null,"General Inflation",null,null,"Electric Utility Construction Price Escalation",null,null,null,null,null,null,"Operating & Maintenance",null,null,null,null,"Oil and Gas Operations"]
[null,null,"GDP Implicit Price Deflator","Canadian          CPI",null,"Combustion Turbine Plant Construction","CCCT Plant Construction","Hydraulic Plant Construction","Transmission Line   Construction","Transformer Station Construction","Distribution Line Construction",null," More Material     Less Labour"," Same Material     Same Labour"," More Labor        Less Material"," Labor Only",null,"Support Activities"]
[2000,null,4.2750855467309057E-2,2.7E-2,null,3.3000000000000002E-2,2.8000000000000001E-2,2.4899999999999999E-2,2.6589999999999999E-2,1.5089999999999999E-2,2.0580000000000001E-2]
[2001,null,1.6378598425357938E-2,2.5000000000000001E-2,6.0000000000000053E-3,0.01,1.3000000000000001E-2,2.5999999999999999E-2,8.9999999999999993E-3,2.4E-2,6.0000000000000001E-3]
[2002,null,1.2147644192670004E-2,2.1999999999999999E-2,6.9999999999998952E-3,2.6000000000000002E-2,2.4E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.9E-2,7.0000000000000001E-3]
[2003,null,3.3432214345605171E-2,2.8000000000000001E-2,9.9999999999988987E-4,1.0999999999999999E-2,8.0000000000000002E-3,1.0999999999999999E-2,-5.0000000000000001E-3,-0.03,1E-3]
[2004,null,3.27147216281094E-2,1.7999999999999999E-2,4.0000000000000036E-3,1.7000000000000001E-2,1.8000000000000002E-2,4.2999999999999997E-2,3.5999999999999997E-2,1.0999999999999999E-2,4.0000000000000001E-3]
[2005,null,3.2041394523010247E-2,2.1999999999999999E-2,1.8999999999999906E-2,3.7999999999999999E-2,4.7E-2,2.5000000000000001E-2,1.2E-2,1.7999999999999999E-2,1.9E-2]
[2006,null,2.7229439371184494E-2,0.02,6.6999999999999948E-2,4.2000000000000003E-2,0.04,3.2000000000000001E-2,4.2999999999999997E-2,2.7E-2,6.7000000000000004E-2,null,null,null,null,null,null,0.16303224472922692]
[2007,null,3.2351210528962726E-2,2.1999999999999999E-2,2.200000000000002E-2,3.0674188361321297E-2,3.2472195816326099E-2,2.5365076110924978E-2,1.9E-2,1.4999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,3.6166525969698382E-2]
[2008,null,3.8914447725401979E-2,2.3E-2,4.7911637275636298E-2,4.5326292617986264E-2,5.0684875725468981E-2,5.7957264171502043E-2,6.2159421890480404E-2,3.622861160375801E-2,4.7911637275636298E-2,null,null,null,null,null,null,1.2992581793233704E-2]
[2009,null,-2.1435393126551294E-2,3.0000000000000001E-3,6.0968706769695125E-3,9.8091054280745604E-2,9.6091712695113962E-2,8.7980503474754501E-2,5.875356346956595E-2,6.1897961585537731E-2,6.0968706769695125E-3,null,null,null,null,null,null,-7.8183203521842159E-2]
[2010,null,2.6484090416522443E-2,1.7999999999999999E-2,1.0055917081937205E-2,1.9101379676030428E-2,7.9927532491850251E-3,1.027758067420792E-2,3.271609070246928E-2,2.0317073393274487E-3,1.0055917081937205E-2,null,null,null,null,null,null,-1.7449602791936525E-2]
[2011,null,3.2365425369776268E-2,2.9000000000000001E-2,1.742158748873468E-2,3.6073098966555417E-2,2.9885698973878494E-2,2.6581914203681611E-2,4.3210847822325205E-2,1.8367905265924245E-2,1.742158748873468E-2,null,null,null,null,null,null,6.7252418563350069E-2]
[2012,null,1.6737904981480201E-2,1.4999999999999999E-2,2.3274360763055446E-2,9.1179553567439786E-3,5.2812497499292732E-3,8.9692005867938462E-3,1.4223471488169048E-2,9.7821136107281159E-3,2.3274360763055446E-2,null,null,null,null,null,null,3.2273603082851654E-2]
[2013,null,1.2197343581707099E-2,8.9999999999999993E-3,2.7884218703922103E-2,3.3639022468793023E-2,3.0824667822806573E-2,1.5342943456078784E-2,2.2446013077569882E-2,1.7793930715847894E-2,2.7884218703922103E-2,null,null,null,null,null,null,1.4423280872184252E-2]
[2014,null,1.4476931296684814E-2,1.9543973941368087E-2,null,1.4046309860290984E-2,1.6542376516827106E-2,2.4664886430374011E-2,2.816322158778517E-2,1.8911317018159624E-2,2.1726505705612187E-2,null,null,null,null,null,null,-3.0887801614194466E-3]
[2015,null,1.6137177026199989E-2,1.8863609925690028E-2,null,2.1888448222509238E-2,2.1002354190969186E-2,2.2483025363818188E-2,2.2449999931447584E-2,2.1431817072030901E-2,1.9113425559593056E-2,null,null,null,null,null,null,-2.1439675891545829E-2]
[2016,null,8.1938742646621432E-3,1.5601454090270694E-2,null,1.5812705788744576E-2,1.4010710290067955E-2,1.4010710290067955E-2,1.2758927685404438E-2,1.5601454090270694E-2,1.5601454090270694E-2,null,1.2395405698496608E-2,1.6596937132331072E-2,2.0798468566165539E-2,2.5000000000000001E-2,null,6.2024893995817898E-3]
[2017,null,1.4681934317398504E-2,2.1842808093900157E-2,null,2.3469625405330079E-2,2.3469625405330079E-2,2.180860476782908E-2,2.0628513761535735E-2,2.1842808093900157E-2,2.1842808093900157E-2,null,1.7261450738048877E-2,1.9840967158699253E-2,2.2420483579349629E-2,2.5000000000000001E-2,null,{"$f":"C24","v":1.4681934317398504E-2}]
[2018,null,1.7901479567581813E-2,1.8258161088171354E-2,null,2.6552834272659611E-2,2.6552834272659611E-2,2.4984092559464224E-2,2.3777283240326005E-2,1.8258161088171354E-2,1.8258161088171354E-2,null,2.0926109675686359E-2,2.3950739783790906E-2,2.6975369891895452E-2,0.03,null,{"$f":"C25","v":1.7901479567581813E-2}]
[2019,null,1.9574054313979294E-2,2.0930158947873645E-2,null,2.8225409019057093E-2,2.8225409019057093E-2,2.6656667305861706E-2,2.5449857986723487E-2,2.0930158947873645E-2,2.0930158947873645E-2,null,2.2180540735484471E-2,2.4787027156989647E-2,2.7393513578494823E-2,0.03,null,1.9574054313979294E-2]
[2020,null,1.9555954006466258E-2,2.0500145605751419E-2,null,2.8207308711544057E-2,2.8207308711544057E-2,2.663856699834867E-2,2.5431757679210451E-2,2.0500145605751419E-2,2.0500145605751419E-2,null,2.2166965504849694E-2,2.4777977003233129E-2,2.7388988501616564E-2,0.03,null,1.9555954006466258E-2]
[2021,null,1.9509779861270005E-2,2.0499737152717357E-2,null,2.8161134566347803E-2,2.8161134566347803E-2,2.6592392853152416E-2,2.5385583534014197E-2,2.0499737152717357E-2,2.0499737152717357E-2,null,2.2132334895952503E-2,2.4754889930635002E-2,2.73774449653175E-2,0.03,null,1.9509779861270005E-2]
[2022,null,1.9478337125806933E-2,2.050029531185138E-2,null,2.8129691830884731E-2,2.8129691830884731E-2,2.6560950117689344E-2,2.5354140798551125E-2,2.050029531185138E-2,2.050029531185138E-2,null,2.2108752844355199E-2,2.4739168562903466E-2,2.7369584281451732E-2,0.03,null,1.9478337125806933E-2]
[2023,null,1.9478337125806933E-2,2.050029531185138E-2,null,2.8129691830884731E-2,2.8129691830884731E-2,2.6560950117689344E-2,2.5354140798551125E-2,2.050029531185138E-2,2.050029531185138E-2,null,2.2108752844355199E-2,2.4739168562903466E-2,2.7369584281451732E-2,0.03,null,1.9478337125806933E-2]
[2024,null,1.9478337125806933E-2,2.050029531185138E-2,null,2.8129691830884731E-2,2.8129691830884731E-2,2.6560950117689344E-2,2.5354140798551125E-2,2.050029531185138E-2,2.050029531185138E-2,null,2.2108752844355199E-2,2.4739168562903466E-2,2.7369584281451732E-2,0.03,null,1.9478337125806933E-2]
[2025,null,1.9478337125806933E-2,2.050029531185138E-2,null,2.8129691830884731E-2,2.8129691830884731E-2,2.6560950117689344E-2,2.5354140798551125E-2,2.050029531185138E-2,2.050029531185138E-2,null,2.2108752844355199E-2,2.4739168562903466E-2,2.7369584281451732E-2,0.03,null,1.9478337125806933E-2]
[2026,null,1.9478337125806933E-2,2.050029531185138E-2,null,2.8129691830884731E-2,2.8129691830884731E-2,2.6560950117689344E-2,2.5354140798551125E-2,2.050029531185138E-2,2.050029531185138E-2,null,2.2108752844355199E-2,2.4739168562903466E-2,2.7369584281451732E-2,0.03,null,1.9478337125806933E-2]
["Post 2026",null,1.9478337125806933E-2,2.050029531185138E-2,null,2.8129691830884731E-2,2.8129691830884731E-2,2.6560950117689344E-2,2.5354140798551125E-2,2.050029531185138E-2,2.050029531185138E-2,null,2.2108752844355199E-2,2.4739168562903466E-2,2.7369584281451732E-2,0.03,null,1.9478337125806933E-2]
[]
[]
[]
[]
[]
["Source: Jan 2018 Corporate assumptions"]
["O&G support activities escalator is same as GDP"]

{"sheet":"NBV","index":12,"n_rows":96,"n_cols":33,"rows_kept":96,"cut":false,"hidden":false,"merged":[[75,0,75,2],[74,0,74,2],[1,7,1,8],[25,7,33,7],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[52,0,52,2],[54,0,54,2],[55,0,55,2],[56,0,56,2],[90,0,90,2],[68,0,68,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[63,0,63,2],[89,0,89,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[71,0,71,2],[78,0,78,2],[79,0,79,2],[80,0,80,2],[85,0,85,2],[0,1,0,2],[84,0,84,2],[72,0,72,2],[73,0,73,2],[81,0,81,2],[51,0,51,2],[53,0,53,2],[61,0,61,2],[62,0,62,2],[69,0,69,2],[70,0,70,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[76,0,76,2],[77,0,77,2]]}
[null,"ALT 1",null,"Alt 2 ","Alt 3"]
[null,"Remaining NBV - NEW HVY TRANSFORMER","Remaining NBV - T32 Replacement","Remaining NBV - NEW HVY TRANSFORMER","Remaining NBV - MF Interconnection",null,null,"Depreciation"]
["YEAR",null,null,null,null,null,"Year","L1301","CF Equipment"]
[2018,null,null,null,{"$f":"'Alt. 2'!AU11","v":20072000},null,2017,null,340812.08333333302]
[2019,null,null,null,{"$f":"E4-$E$4*0.02","v":19670560},null,2018,{"$f":"H4-M$12","v":0},{"$f":"I4-0.02*M$8","v":309829.16666666634},null,null,"L1301","CF Equipment"]
[2020,{"$f":"'Alt. 1'!L240","v":3805500},null,null,19269120,null,2019,{"$f":"H5-M$12","v":0},{"$f":"I5-0.02*M$8","v":278846.24999999965},null,null,8189000,371795]
[2021,{"$f":"B6-$B$6*0.02","v":3729390},{"$f":"'Alt. 1'!L241","v":4383480.416666666},null,18867680,null,2020,0,{"$f":"I6-0.02*M$8","v":247863.33333333296},null,"Assumed"]
[2022,{"$f":"B7-$B$6*0.02","v":3653280},{"$f":"C7-$C$7*0.02","v":4295810.8083333327},null,18466240,null,2021,0,216880.41666666628,null,"1977 Value",{"$f":"L6/(1-38*0.02)","v":34120833.333333336},{"$f":"M6/(1-38*0.02)","v":1549145.8333333335}]
[2023,3577170,{"$f":"C8-$C$7*0.02","v":4208141.1999999993},null,18064800,null,2022,0,185897.49999999959,null,"Assume 50 yr life"]
[2024,3501060,{"$f":"C9-$C$7*0.02","v":4120471.5916666659},null,17663360,null,2023,0,154914.58333333291,null,"2% dep per year"]
[2025,3424950,4032801.9833333325,null,17261920,null,2024,0,123931.66666666623]
[2026,3348840,3945132.3749999991,{"$f":"'Alt. 2'!L246","v":0},16860480,null,2025,0,92948.749999999563,null,"Assume dep over 19 years starting in 2017",null,{"$f":"H4/19","v":0}]
[2027,3272730,3857462.7666666657,{"$f":"D12-$D$12*0.02","v":0},16459040,null,2026,0,61965.833333332892,null,"as line assumed at end of life after 60 years (2036)"]
[2028,3196620,3769793.1583333323,{"$f":"D13-$D$12*0.02","v":0},16057600,null,2027,0,30982.91666666622]
[2029,3120510,3682123.5499999989,0,15656160,null,2028,0,-4.5110937207937241E-10]
[2030,3044400,3594453.9416666655,0,15254720,null,2029,0]
[2031,2968290,3506784.3333333321,0,14853280,null,2030,0]
[2032,2892180,3419114.7249999987,0,14451840,null,2031,0]
[2033,2816070,3331445.1166666653,0,14050400,null,2032,0]
[2034,2739960,3243775.5083333319,0,13648960,null,2033,0]
[2035,2663850,3156105.8999999985,0,13247520,null,2034,0]
[2036,2587740,3068436.2916666651,0,12846080,null,2035,0]
[2037,2511630,2980766.6833333317,0,12444640,null,2036,0]
[2038,2435520,2893097.0749999983,0,12043200,null,2037]
[2039,2359410,2805427.4666666649,0,11641760,null,2038]
[2040,2283300,2717757.8583333315,0,11240320,null,2039,"^Above not used if L1301 remains in service"]
[2041,2207190,2630088.2499999981,0,10838880,null,2040]
[2042,2131080,2542418.6416666647,0,10437440,null,2041]
[2043,2054970,2454749.0333333313,0,10036000,null,2042]
[2044,1978860,2367079.424999998,0,9634560,null,2043]
[2045,1902750,2279409.8166666646,0,9233120,null,2044]
[2046,1826640,2191740.2083333312,0,8831680,null,2045]
[2047,1750530,2104070.5999999978,0,8430240,null,2046]
[2048,1674420,2016400.9916666644,0,8028800,null,2047]
[2049,1598310,1928731.383333331,0,7627360,null,2048]
[2050,1522200,1841061.7749999976,0,7225920,null,2049]
[2051,1446090,1753392.1666666642,0,6824480,null,2050]
[2052,1369980,1665722.5583333308,0,6423040,null,2051]
[2053,1293870,1578052.9499999974,0,6021600,null,2052]
[2054,1217760,1490383.341666664,0,5620160,null,2053]
[2055,1141650,1402713.7333333306,0,5218720,null,2054]
[2056,1065540,1315044.1249999972,0,4817280,null,2055]
[2057,989430,1227374.5166666638,0,4415840,null,2056]
[]
[]
[]
[null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
["Happy Valley- Synch/Backup only"]
["Replace Fire Suppression System",null,null,500,{"$f":"D49-$D$49/25","v":480},{"$f":"E49-$D$49/25","v":460},440,420,400,380,360,340,320,300,280,260,240,220,200,180,160,140,120,100,80,60,40,20,0]
["Overhaul FT8 Gas Generator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,{"$f":"X50-$X$50/25","v":3840},{"$f":"Y50-$X$50/25","v":3680},3520,3360,3200,3040,2880,2720,2560]
["Generator - Rotor Out Inspection",null,null,null,300,600,{"$f":"SUM(E51:F51)-SUM(E51:F51)/25","v":864},{"$f":"G51-SUM($E$51:$F$51)/25","v":828},{"$f":"H51-SUM($E$51:$F$51)/25","v":792},756,720,684,648,612,576,540,504,468,432,396,360,324,288,252,216,180,144,108,72,36,0]
["Generator - Rotor Out Inspection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100,{"$f":"Z52-$Z$52/25","v":1056},{"$f":"AA52-$Z$52/25","v":1012},968,924,880,836,792]
["Inspect/Refurbish Clutch",null,null,null,null,50,250,{"$f":"SUM(F53:G53)-SUM(F53:G53)/25","v":288},{"$f":"H53-SUM($F$53:$G$53)/25","v":276},{"$f":"I53-SUM($F$53:$G$53)/25","v":264},252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72,60,48,36,24,12,{"$f":"AE53-SUM($F$53:$G$53)/25","v":0}]
["Inspect/Refurbish Clutch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,300,{"$f":"SUM(Z54:AA54)-SUM(Z54:AA54)/25","v":336},{"$f":"AB54-SUM(AA54:AB54)/25","v":310.56},{"$f":"AC54-SUM(AB54:AC54)/25","v":284.69760000000002},260.88729599999999,239.06390016,219.0658523136]
["Replace MCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,{"$f":"Q55-$Q$55/25","v":2880},{"$f":"R55-$Q$55/25","v":2760},2640,2520,2400,2280,2160,2040,1920,1800,1680,1560,1440,1320,1200,1080]
["Install IR Scanning Ports",null,null,null,null,250,{"$f":"F56-$F$56/25","v":240},{"$f":"G56-$F$56/25","v":230},220,210,200,190,180,170,160,150,140,130,120,110,100,90,80,70,60,50,40,30,20,10,0]
["Replace Snow Doors",null,null,null,null,350,{"$f":"F57-$F$57/25","v":336},{"$f":"G57-$F$57/25","v":322},308,294,280,266,252,238,224,210,196,182,168,154,140,126,112,98,84,70,56,42,28,14,0]
["Replace AVR",null,null,null,null,50,250,{"$f":"SUM(F58:G58)-SUM(F58:G58)/25","v":288},{"$f":"H58-SUM($F$58:$G$58)/25","v":276},{"$f":"I58-SUM($F$58:$G$58)/25","v":264},252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72,60,48,36,24,12,0]
["Replace Glycol Cooler Coil",null,null,null,null,null,null,50,250,{"$f":"SUM(H59:I59)-SUM(H59:I59)/25","v":288},{"$f":"J59-SUM($H$59:$I$59)/25","v":276},{"$f":"K59-SUM($H$59:$I$59)/25","v":264},252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72,60,48,36,24,12]
["Refurbish Air Intake ",null,null,null,null,null,null,null,null,null,600,{"$f":"K60-$K$60/25","v":576},{"$f":"L60-$K$61/25","v":568},560,552,544,536,528,520,512,504,496,488,480,472,464,456,448,440,432,424,416,408]
["Fuel Tank Inspection/replacement ",null,null,null,null,null,null,null,null,null,200,{"$f":"K61-$K$61/25","v":192},{"$f":"L61-$K$61/25","v":184},176,168,160,152,144,136,128,120,112,104,96,88,80,72,64,56,48,40,32,24]
["Fuel Tank Inspection/replacement ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,{"$f":"U62-$U$62/25","v":288},{"$f":"V62-$U$62/25","v":276},264,252,240,228,216,204,192,180,168,156]
["Fuel Tank Inspection/replacement ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,{"$f":"AE63-$AE$63/25","v":480},{"$f":"AF63-$AE$63/25","v":460}]
["Upgrade Lube Oil System",null,null,null,null,null,null,null,null,null,null,null,600,{"$f":"M64-$M$64/25","v":576},{"$f":"N64-$M$64/25","v":552},528,504,480,456,432,408,384,360,336,312,288,264,240,216,192,168,144,120]
[]
["Happy Valley- increased operation",null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
["Replace Fire Suppression System",null,null,500,{"$f":"D67-$D$49/25","v":480},{"$f":"E67-$D$49/25","v":460},440,420,400,380,360,340,320,300,280,260,240,220,200,180,160,140,120,100,80,60,40,20,0]
["Overhaul FT8 Gas Generator",null,null,null,null,null,null,null,null,null,null,4000,{"$f":"L68-$L$68/25","v":3840},{"$f":"M68-$L$68/25","v":3680},3520,3360,3200,3040,2880,2720,2560,2400,2240,2080,1920,1760,1600,1440,1280,1120,960,800,640]
["Generator - Rotor Out Inspection",null,null,null,300,600,{"$f":"SUM(E69:F69)-SUM(E69:F69)/25","v":864},{"$f":"G69-SUM($E$51:$F$51)/25","v":828},{"$f":"H69-SUM($E$51:$F$51)/25","v":792},756,720,684,648,612,576,540,504,468,432,396,360,324,288,252,216,180,144,108,72,36,0]
["Generator - Rotor Out Inspection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,{"$f":"P70-$P$70/25","v":960},{"$f":"Q70-$P$70/25","v":920},880,840,800,760,720,680,640,600,560,520,480,440,400,360,320]
["Inspect/Refurbish Clutch",null,null,null,null,50,250,{"$f":"SUM(F71:G71)-SUM(F71:G71)/25","v":288},{"$f":"H71-SUM($F$71:$G$71)/25","v":276},{"$f":"I71-SUM($F$71:$G$71)/25","v":264},252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72,60,48,36,24,12,0]
["Inspect/Refurbish Clutch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,300,{"$f":"SUM(Z72:AA72)-SUM(Z72:AA72)/25","v":336},{"$f":"AB72-SUM($Z$72:$AA$72)/25","v":322},{"$f":"AC72-SUM($Z$72:$AA$72)/25","v":308},294,280,266]
["Replace MCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,{"$f":"Q73-$Q$73/25","v":2880},{"$f":"R73-$Q$73/25","v":2760},2640,2520,2400,2280,2160,2040,1920,1800,1680,1560,1440,1320,1200,1080]
["Install IR Scanning Ports",null,null,null,null,250,{"$f":"F74-$F$56/25","v":240},{"$f":"G74-$F$56/25","v":230},220,210,200,190,180,170,160,150,140,130,120,110,100,90,80,70,60,50,40,30,20,10,0]
["Replace Snow Doors",null,null,null,null,350,{"$f":"F75-$F$57/25","v":336},{"$f":"G75-$F$57/25","v":322},308,294,280,266,252,238,224,210,196,182,168,154,140,126,112,98,84,70,56,42,28,14,0]
["Replace AVR",null,null,null,null,50,250,{"$f":"SUM(F76:G76)-SUM(F76:G76)/25","v":288},{"$f":"H76-SUM($F$58:$G$58)/25","v":276},{"$f":"I76-SUM($F$58:$G$58)/25","v":264},252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72,60,48,36,24,12,0]
["Replace Glycol Cooler Coil",null,null,null,null,null,null,50,250,{"$f":"SUM(H77:I77)-SUM(H77:I77)/25","v":288},{"$f":"J77-SUM($H$59:$I$59)/25","v":276},{"$f":"K77-SUM($H$59:$I$59)/25","v":264},252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72,60,48,36,24,12]
["Refurbish Air Intake ",null,null,null,null,null,null,null,null,null,600,{"$f":"K78-$K$60/25","v":576},{"$f":"L78-$K$61/25","v":568},560,552,544,536,528,520,512,504,496,488,480,472,464,456,448,440,432,424,416,408]
["Fuel Tank Inspection/replacement ",null,null,null,null,null,null,null,null,null,200,{"$f":"K79-$K$61/25","v":192},{"$f":"L79-$K$61/25","v":184},176,168,160,152,144,136,128,120,112,104,96,88,80,72,64,56,48,40,32,24]
["Fuel Tank Inspection/replacement ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,{"$f":"U80-$U$62/25","v":288},{"$f":"V80-$U$62/25","v":276},264,252,240,228,216,204,192,180,168,156]
["Fuel Tank Inspection/replacement ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,{"$f":"AE81-$AE$63/25","v":480},{"$f":"AF81-$AE$63/25","v":460}]
["Upgrade Lube Oil System",null,null,null,null,null,null,null,null,null,null,null,600,{"$f":"M82-$M$82/25","v":576},552,528,504,480,456,432,408,384,360,336,312,288,264,240,216,192,168,144,120]
[]
["ADDITIONAL CAPITAL FOR INCREASED OPERATION"]
["Upgrade Compressed Air System",null,null,null,null,null,null,null,null,null,null,null,null,300,{"$f":"N85-$N$85/25","v":288},{"$f":"O85-$N$85/25","v":276},264,252,240,228,216,204,192,180,168,156,144,132,120,108,96,84,72]
["Upgrade Fuel system",null,null,null,null,null,null,null,null,null,null,500,{"$f":"L86-$L$86/25","v":480},{"$f":"M86-$L$86/25","v":460},440,420,400,380,360,340,320,300,280,260,240,220,200,180,160,140,120,100,80]
["Overhaul FT8 Gas Generator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,{"$f":"V87-$V$87/25","v":3840},3680,3520,3360,3200,3040,2880,2720,2560,2400,2240]
["Overhaul FT8 Gas Generator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,{"$f":"AF88-$AF$88/25","v":3840}]
["Inspect/Refurbish Clutch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,275,{"$f":"SUM(Q89:R89)-SUM(Q89:R89)/25","v":312},{"$f":"S89-SUM($Q$89:$R$89)/25","v":299},286,273,260,247,234,221,208,195,182,169,156,143,130]
["Generator - Rotor Out Inspection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100,{"$f":"Z90-$Z$90/25","v":1056},1012,968,924,880,836,792]
["Replace Control System",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,{"$f":"U91-$U$91/25","v":2880},2760,2640,2520,2400,2280,2160,2040,1920,1800,1680,1560]
[]
[]
[]
[]
[null,"NOTE:  BLUE IS COMMON FOR ALL ALTERNATIVES AND THEREFORE DOES NOT NEED TO BE INCLUDE IN CBA"]

{"sheet":"Losses","index":13,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,2,1,4]]}
[]
[null,null,"kWh Losses"]
[null,null,"138kV - NO NSP","138kV - NSP","315kV"]
[null,2018,28862880.017948203,28867498.648242936,{"$f":"'[1]Base Case - MF Interconnection'!F5","v":3033991.1796416948}]
[null,2019,29974740.955978379,29987747.076235298,{"$f":"'[1]Base Case - MF Interconnection'!F6","v":3104786.2805824289}]
[null,2020,30138106.050071724,30153191.292602491,{"$f":"'[1]Base Case - MF Interconnection'!F7","v":3113581.8172330372},null,"$/kWh"]
[null,2021,30350043.818706278,30368168.163414408,{"$f":"'[1]Base Case - MF Interconnection'!F8","v":3126773.9311421998},null,3.5000000000000003E-2]
[null,2022,30548115.371730417,30569039.772941958,{"$f":"'[1]Base Case - MF Interconnection'!F9","v":3135559.3720205636}]
[null,2023,30740384.675146405,30764794.675639141,{"$f":"'[1]Base Case - MF Interconnection'!F10","v":3148727.4421541393}]
[null,2024,31123008.711314991,31155803.043971878,{"$f":"'[1]Base Case - MF Interconnection'!F11","v":3175069.7384564164}]
[null,2025,31507353.674125444,31544827.676386945,{"$f":"'[1]Base Case - MF Interconnection'!F12","v":3196981.1036767536}]
[null,2026,31889575.663703557,31931400.989046402,{"$f":"'[1]Base Case - MF Interconnection'!F13","v":3218841.8159545958}]
[null,2027,32148980.590326469,32327108.069206387,{"$f":"'[1]Base Case - MF Interconnection'!F14","v":3240656.9129973161}]
[null,2028,32535896.128763169,32713209.239174329,{"$f":"'[1]Base Case - MF Interconnection'!F15","v":3264185.2663194835}]
[null,2029,32636965.789694626,33069789.870551415,{"$f":"'[1]Base Case - MF Interconnection'!F16","v":3286824.6896702913}]
[null,2030,32911804.354073413,33433483.910853509,{"$f":"'[1]Base Case - MF Interconnection'!F17","v":3308021.2322906619}]
[null,2031,33110007.834274694,33780676.147618823,{"$f":"'[1]Base Case - MF Interconnection'!F18","v":3329177.0640477343}]
[null,2032,33481080.115064893,34139660.71850539,{"$f":"'[1]Base Case - MF Interconnection'!F19","v":3350292.7950300109}]
[null,2033,33852078.359335355,34498719.687270172,{"$f":"'[1]Base Case - MF Interconnection'!F20","v":3371369.032507299}]
[null,2034,34156490.699927308,34851241.329405285,{"$f":"'[1]Base Case - MF Interconnection'!F21","v":3391650.1222607591}]
[null,2035,34390637.23716066,35194097.903396234,{"$f":"'[1]Base Case - MF Interconnection'!F22","v":3411145.6213084282}]
[null,2036,34703995.834642842,35527718.87394084,{"$f":"'[1]Base Case - MF Interconnection'!F23","v":3430615.3094734498}]
[null,2037,34840140.149814248,35794493.025872178,{"$f":"'[1]Base Case - MF Interconnection'!F24","v":3450059.7078439589}]
[null,2038,35199990.528881863,36034726.747793734,{"$f":"'[1]Base Case - MF Interconnection'!F25","v":3470013.0904067485}]
[null,2039,35539372.700892411,36370831.661831826,{"$f":"'[1]Base Case - MF Interconnection'!F26","v":3489966.4729695385}]
[null,2040,35867109.422823228,36403542.241350979,{"$f":"'[1]Base Case - MF Interconnection'!F27","v":3509919.8555323281}]
[null,2041,36186906.04946053,36747454.98389817,{"$f":"'[1]Base Case - MF Interconnection'!F28","v":3529873.2380951187}]
[null,2042,36560183.140224621,37006932.968704179,{"$f":"'[1]Base Case - MF Interconnection'!F29","v":3549826.6206579083}]
[null,2043,36914631.660624176,37251892.246682398,{"$f":"'[1]Base Case - MF Interconnection'!F30","v":3569780.0032206979}]
[null,2044,37270355.295643099,37600337.161670551,{"$f":"'[1]Base Case - MF Interconnection'!F31","v":3589733.3857834875}]
[null,2045,37652776.548098102,37854970.410605617,{"$f":"'[1]Base Case - MF Interconnection'!F32","v":3609686.768346278}]
[null,2046,38019187.085014448,38186837.825970098,{"$f":"'[1]Base Case - MF Interconnection'!F33","v":3629640.1509090676}]
[null,2047,38268103.401654907,38483469.644311681,{"$f":"'[1]Base Case - MF Interconnection'!F34","v":3649593.5334718577}]
[null,2048,38633725.644246697,38768507.211076945,{"$f":"'[1]Base Case - MF Interconnection'!F35","v":3669546.9160346473}]

{"sheet":"EUE","index":14,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Load Factor:",0.45279999999999998,"->","Based on 2018 Spring Forecast"]
[null,"Unavailablity (Alt 1)",2.58E-2]
[null,"Unavailablity (Alt 2)",2.8999999999999998E-3]
[null,"Cost of Energy",3.5000000000000003E-2,null,"$/kWh"]
[]
[null,null,"YEAR",null,"Forecasted Peak","Average Load","Forecasted Energy","EUE - Alt 1","EUE - Alt 2","Delta"]
[null,null,2018,null,81.7,{"$f":"E8*$C$2","v":36.993760000000002},{"$f":"F8*1000*8769","v":324398281.44},{"$f":"G8*$C$3","v":8369475.6611519996},{"$f":"G8*$C$4","v":940755.01617599989},{"$f":"H8-I8","v":7428720.6449759994}]
[null,null,2019,null,83.3,{"$f":"E9*$C$2","v":37.718239999999994},{"$f":"F9*1000*8769","v":330751246.56},{"$f":"G9*$C$3","v":8533382.1612480003},{"$f":"G9*$C$4","v":959178.61502399994},{"$f":"H9-I9","v":7574203.5462239999}]
[null,null,2020,null,83.5,37.808799999999998,331545367.19999999,8553870.4737599995,961481.56487999985,7592388.90888]
[null,null,2021,null,83.8,37.94464,332736548.15999997,8584602.9425279982,964935.98966399988,7619666.9528639987]
[null,null,2022,null,84,38.035199999999996,333530668.79999995,8605091.2550399993,967238.93951999978,7637852.3155199997]
[null,null,2023,null,84.3,38.171039999999998,334721849.75999999,8635823.7238079999,970693.36430399993,7665130.3595040003]
[null,null,2024,null,84.9,38.442720000000001,337104211.68000001,8697288.6613440011,977602.21387199999,7719686.4474720014]
[null,null,2025,null,85.4,38.669119999999999,339089513.28000003,8748509.4426240008,983359.58851200005,7765149.8541120011]
[null,null,2026,null,85.9,38.895519999999998,341074814.88,8799730.2239040006,989116.96315199987,7810613.2607520008]
[null,null,2027,null,86.4,39.121920000000003,343060116.48000002,8850951.0051840004,994874.33779200003,7856076.6673920006]
[null,null,2028,null,86.9,39.348320000000001,345045418.07999998,8902171.7864640001,1000631.7124319999,7901540.0740320003]
[null,null,2029,null,87.5,39.619999999999997,347427780,8963636.7239999995,1007540.5619999999,7956096.1619999995]
[null,null,2030,null,88,39.846399999999996,349413081.59999996,9014857.5052799992,1013297.9366399999,8001559.5686399993]
[null,null,2031,null,88.5,40.072800000000001,351398383.20000005,9066078.2865600009,1019055.31128,8047022.9752800008]
[null,null,2032,null,89,40.299199999999999,353383684.79999995,9117299.0678399988,1024812.6859199998,8092486.3819199987]
[null,null,2033,null,89.6,40.570879999999995,355766046.71999997,9178764.005376,1031721.5354879998,8147042.4698879998]
[null,null,2034,null,90.1,40.797279999999994,357751348.31999993,9229984.7866559979,1037478.9101279997,8192505.8765279986]
[null,null,2035,null,90.6,41.023679999999999,359736649.92000002,9281205.5679360013,1043236.284768,8237969.2831680011]
[null,null,2036,null,91.1,41.250079999999997,361721951.51999998,9332426.3492159992,1048993.6594079998,8283432.6898079999]
[null,null,2037,null,91.7,41.52176,364104313.44,9393891.2867520005,1055902.5089759999,8337988.777776001]
[null,null,2038,null,92.2,41.748159999999999,366089615.03999996,9445112.0680319984,1061659.8836159997,8383452.1844159989]
[null,null,2039,null,92.7,41.974559999999997,368074916.63999999,9496332.849312,1067417.258256,8428915.5910560004]
[null,null,2040,null,93.3,42.24624,370457278.56,9557797.7868479993,1074326.1078239998,8483471.6790239997]
[null,null,2041,null,93.8,42.472639999999998,372442580.15999997,9609018.5681279991,1080083.4824639999,8528935.0856639985]
[null,null,2042,null,94.3,42.699039999999997,374427881.75999993,9660239.3494079988,1085840.8571039997,8574398.4923039991]
[null,null,2043,null,94.8,42.925439999999995,376413183.35999995,9711460.1306879986,1091598.2317439998,8619861.8989439979]

{"sheet":"Sheet2","index":15,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,1.1645833333333331]
[null,null,null,null,1.2579166666666668]
[null,null,null,null,1.425]
[null,null,null,null,1.32]
[null,null,null,null,1.26]
[null,null,null,null,1.25]
[null,null,null,null,1.2650000000000001]
[null,null,null,null,1.28]
[null,null,null,null,1.3049999999999999]
[null,null,null,null,1.325]
[null,null,null,null,1.35,null,null,1377049.180327869]
[null,null,null,null,1.37,null,null,1377049.180327869]
[null,null,null,null,1.395,null,null,1377049.180327869]
[null,null,null,null,1.42,null,null,1377049.180327869]
[null,null,null,null,1.4450000000000001,null,null,1377049.180327869]
[null,null,null,null,1.47,null,null,1377049.180327869]
[null,null,null,null,1.4950000000000001,null,null,1377049.180327869]
[null,null,null,null,1.5250000000000001,null,null,1377049.180327869]
[null,null,null,null,1.55,null,null,1377049.180327869]
[null,null,null,null,1.575,null,null,1377049.180327869,null,"Note: that the price differential between these two fuels is close to 10% and may reflect existing fuel quantities consumed by NLH. It is probable that changes to projected fuel consumption quantities may impact this fuel price differential and should therefore be investigated as a fuel price sensitivity."]
[null,null,null,null,1.605,null,null,1377049.180327869]
[null,null,null,null,1.6300000000000001,null,null,1377049.180327869]
[null,null,null,null,1.6600000000000001,null,null,1377049.180327869]
[null,null,null,null,1.69,null,null,1377049.180327869]
[null,null,null,null,1.7250000000000001,null,null,1377049.180327869]
[null,null,null,null,1.7550000000000001,null,null,1377049.180327869]
[null,null,null,null,1.79,null,null,1377049.180327869]
[null,null,null,null,1.825,null,null,1377049.180327869]
[null,null,null,null,1.86,null,null,1377049.180327869]
[null,null,null,null,1.895,null,null,1414804.2823686854]
[null,null,null,null,1.9350000000000001,null,null,1476538.9762462364]
[null,null,null,null,null,null,null,1479089.9966543997]
[null,null,null,null,null,null,null,1701538.9762462364]
[null,null,null,null,null,null,null,1705110.404817665]
[null,null,null,null,null,null,null,1773477.7517564404]
[null,null,null,null,null,null,null,1854089.9966543997]
[null,null,null,null,null,null,null,1858681.8333890934]
[null,null,null,null,null,null,null,1919906.3231850117]
[null,null,null,null,null,null,null,1927559.3844095017]
[null,null,null,null,null,null,null,1963783.87420542]
[null,null,null,null,null,null,null,2004488.8834818578]