{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Guidelines ","Home Page","Alt. 4","Alt. 5","Alt. 17","Worksheet","Summary Table","Chart","Escalation"],"not_rendered":{"charts":1,"images":51,"macros":1,"external_links":0,"defined_names":20,"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,{"$f":"Escalation!K6","v":"Distribution Line Construction"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Year"]
[null,null,null,null,"Project Title",null,"Labrador West Future Supply Option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage","Change","Percentage","Change","Percentage","Change","Percentage","Change","Percentage","Change",null,"Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual ","Cumulative","Annual ","Cumulative","Annual","Cumulative ","Annual","Cumulative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change","Factor","Change","Factor","Change","Factor","Change","Factor","Change","Factor",null,"Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change"]
[null,null,null,null,"Project In-Service Year",null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"NOW()","v":"2019-02-26T09:34:01.410"},{"$f":"NOW()","v":43522.398627430557},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. 4","index":2,"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,{"$f":"'Home Page'!G10","v":"Labrador West Future Supply Option"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tacora - System Upgrades"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$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":2019}]
[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},"",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,0,13878940.445733737,13878940.445733737,0,0,13878940.445733737,11686068.613523312,11686068.613523312,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,0,1935055.3389709799,1935055.3389709799,0,0,1935055.3389709799,1538542.6828393687,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":13224611.296362681},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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,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,0,0,0,0,0,0,0,13224611.296362681,null,null,null,null,null,13224611.296362681,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,500000,null,null,1610000,10421000,768000,null,13878940.445733737,"Note 1"]
[null,3,2021,null,null,null,null,null,null,1820000,null,1935055.3389709799,"Upgrade of 46kV Distribution Lines to NLH Transmission Criteria "]
[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,"Replacement of Wab TS Transformer T4, T5 due to overload criteria"]
[null,7,2025,null,null,null,null,null,null,null,null,0,"Notes"]
[null,8,2026,null,null,null,null,null,null,null,null,0,"1. $500K for SC3 Commissioning"]
[null,9,2027,null,null,null,null,null,null,null,null,0,"$10421K for T4 and T5 replacement (overload criteria)"]
[null,10,2028,null,null,null,null,null,null,null,null,0,"$768K for replacement of 4 - 46kV breakers"]
[null,11,2029,null,null,null,null,null,null,null,null,0,"$1610K for 23 MVAR capacitor bank installation"]
[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":3,"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,{"$f":"'Home Page'!G10","v":"Labrador West Future Supply Option"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tacora + DC - System Upgrades"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$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":2019}]
[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},"",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,0,22914292.680135395,22914292.680135395,0,0,22914292.680135395,19293835.688496653,19293835.688496653,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,0,10453013.276632437,10453013.276632437,0,0,10453013.276632437,8311083.8054574104,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":27604919.493954062},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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,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,0,0,0,0,0,0,0,27604919.493954062,null,null,null,null,null,27604919.493954062,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,500000,null,null,5040000,15631500,768000,null,22914292.680135395,"Note 1"]
[null,3,2021,null,null,null,null,7900000,null,1820000,null,10453013.276632437,"Upgrade of 46kV Distribution Lines to NLH Transmission Criteria "]
[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,"Replacement of Wab TS Transformer T4, T5, T6 due to overload criteria"]
[null,7,2025,null,null,null,null,null,null,null,null,0,"Notes"]
[null,8,2026,null,null,null,null,null,null,null,null,0,"1. $500K for SC3 Commissioning"]
[null,9,2027,null,null,null,null,null,null,null,null,0,"$15631K for T4, T5 and T5 replacement (overload criteria)"]
[null,10,2028,null,null,null,null,null,null,null,null,0,"$768K for replacement of 4 - 46kV breakers"]
[null,11,2029,null,null,null,null,null,null,null,null,0,"$5040K for 72 MVAR capacitor bank installation"]
[null,12,2030,null,null,null,null,null,null,null,null,0,"$7900K for Thermal Upgrade of L23 / L24 to 75C"]
[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. 17","index":4,"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],[22,1,22,2],[22,3,22,8],[22,11,22,12],[22,38,22,39],[23,11,23,12],[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],[234,1,234,2],[332,26,332,35],[333,26,333,27],[333,28,333,29],[114,1,114,14],[130,1,130,2],[130,4,130,8],[131,1,131,2],[231,26,231,35],[233,1,233,2],[233,26,233,27],[233,28,233,29],[233,34,233,35],[333,34,333,35],[334,1,334,2],[334,26,334,27],[334,28,334,29],[334,34,334,35],[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,{"$f":"'Home Page'!G10","v":"Labrador West Future Supply Option"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"315kV BLK to FLK (46kV)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$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":2019}]
[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},"",null,0,28857771.130902186,{"$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":28857771.130902186},0,0,28857771.130902186,25731841.315993927,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":25731841.315993927},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,0,63777899.687647194,63777899.687647194,0,0,63777899.687647194,53700995.021226905,79432836.337220833,null,null,null,"E",null,0,null,0]
[null,3,2021,null,null,null,null,null,null,null,"","Transmission O&M Cost Benchmark",null,null,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,0,68687090.101911411,68687090.101911411,0,0,68687090.101911411,54612401.905788124,134045238.24300896,null,null,null,"B",null,0,null,0]
[null,4,2022,null,null,null,null,null,null,1629185,1778378.0438422842,"Study by Christensen Associates",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2022,1778378.0438422842,null,0,0,1778378.0438422842,-641591.46328283648,0,1136786.5805594479,853491.37696888507,134898729.61997783,null,null,null,null,null,0,null,0]
[null,5,2023,null,null,null,null,null,null,1629185,1817695.7644774208,"Energy Consultanting, April 2018",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2023,1817695.7644774208,null,0,0,1817695.7644774208,-649056.14443047787,0,1168639.620046943,828523.52709948446,135727253.14707732,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2024,null,null,null,null,null,null,1629185,1857882.7508804833,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2024,1857882.7508804833,null,0,0,1857882.7508804833,-656527.62376899819,0,1201355.1271114852,804265.95548607386,136531519.10256338,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2025,null,null,null,null,null,null,1629185,1898958.2214334905,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2025,1898958.2214334905,null,0,0,1898958.2214334905,-664005.9012982503,0,1234952.3201352402,780696.99825990875,137312216.10082328,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2026,null,null,null,null,null,null,1629185,1940941.8194129197,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2026,1940941.8194129197,null,0,0,1940941.8194129197,-671490.97701827716,0,1269450.8423946425,757795.89289906423,138070011.99372235,null,null,null," Labour Only",9,0,null,0]
[null,9,2027,null,null,null,null,null,null,1629185,1983853.6223835929,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2027,1983853.6223835929,null,0,0,1983853.6223835929,-678982.85092901881,0,1304870.7714545741,735542.72122387134,138805554.71494621,null,null,null," Oil and Gas Operations",11,0,null,0]
[null,10,2028,null,null,null,null,null,null,1629185,2027714.1518002502,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2028,2027714.1518002502,null,0,0,2027714.1518002502,-686481.52303052228,0,1341232.6287697279,713918.35675928346,139519473.07170549,null,null,null," User Defined",null,0,null,0]
[null,11,2029,null,null,null,null,null,null,1629185,2072544.382821403,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2029,2072544.382821403,null,0,0,2072544.382821403,-689867.89308227424,0,1382676.4897391289,694974.7998264581,140214447.87153196,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,1629185,2118365.7543401578,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2030,2118365.7543401578,null,0,0,2118365.7543401578,-697377.36733903154,0,1420988.3870011263,674439.57691746228,140888887.44844943,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2031,null,null,null,null,null,null,1629185,2165200.1792368102,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2031,2165200.1792368102,null,0,0,2165200.1792368102,-704893.63978655636,0,1460306.5394502538,654486.34280357906,141543373.791253,null,null,null,null,null,0,null,0]
[null,14,2032,null,null,null,null,null,null,1629185,2213070.0548581099,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2032,2213070.0548581099,null,0,0,2213070.0548581099,-708290.1589140126,0,1504779.8959440973,636844.75850449863,142180218.54975751,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":148088679.10537055},null,0,null,0]
[null,15,2033,null,null,null,null,null,null,1629185,2261998.2737282114,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2033,2261998.2737282114,null,0,0,2261998.2737282114,-711688.81918839877,0,1550309.4545398126,619559.51890478272,142799778.06866229,null,null,null,null,null,0,null,0]
[null,16,2034,null,null,null,null,null,null,1629185,2312008.2344964263,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2034,2312008.2344964263,null,0,0,2312008.2344964263,-719219.89775559085,0,1592788.3367408356,601072.34262010769,143400850.41128239,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,1629185,2363123.8531270218,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2035,2363123.8531270218,null,0,0,2363123.8531270218,-722624.70314136625,0,1640499.1499856557,584586.42716822901,143985436.83845061,null,null,null,null,null,0,null,0]
[null,18,2036,null,null,null,null,null,null,1629185,2415369.5743364072,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2036,2415369.5743364072,null,0,0,2415369.5743364072,-730166.58386369864,0,1685202.9904727086,567059.95500536228,144552496.79345596,null,null,null,null,null,0,null,0]
[null,19,2037,null,null,null,null,null,null,1629185,2468770.3832831862,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2037,2468770.3832831862,null,0,0,2468770.3832831862,-733577.53436071204,0,1735192.8489224743,551351.48298498581,145103848.27644095,null,null,null,null,null,0,null,0]
[null,20,2038,null,null,null,null,null,null,1629185,2523351.8175166575,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2038,2523351.8175166575,null,0,0,2523351.8175166575,-741130.21723841073,0,1782221.6002782467,534744.7638317066,145638593.04027265,null,null,null,null,null,0,null,0]
[null,21,2039,null,null,null,null,null,null,1629185,2579139.9791894876,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2039,2579139.9791894876,null,0,0,2579139.9791894876,-744547.31284677947,0,1834592.6663427083,519790.73091620539,146158383.77118886,null,null,null,null,null,0,null,0]
[null,22,2040,null,null,null,null,null,null,1629185,2636161.5475403829,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,2636161.5475403829,null,0,0,2636161.5475403829,-752110.79787960951,0,1884050.7496607734,504063.80622826307,146662447.57741711,null,null,null,null,null,0,null,0]
[null,23,2041,null,null,null,null,null,null,1629185,2694443.791652746,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2041,2694443.791652746,null,0,0,2694443.791652746,-755534.03859936353,0,1938909.7530533825,489840.34538210445,147152287.9227992,null,null,null,null,null,0,null,0]
[null,24,2042,null,null,null,null,null,null,1629185,2754014.5834954036,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2042,2754014.5834954036,null,0,0,2754014.5834954036,-763108.3257874155,0,1990906.2577079881,474954.28364952363,147627242.20644873,null,null,null,null,null,0,null,0]
[null,25,2043,null,null,null,null,null,null,1629185,2814902.4112516535,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2043,2814902.4112516535,null,0,0,2814902.4112516535,-766537.71161847818,0,2048364.6996331753,461436.89892180968,148088679.10537055,null,null,null,null,null,148088679.10537055,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,41,2059,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,"","",{"$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},"","",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},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,{"$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,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,{"$f":"B167+1","v":33},2051,0]
[null,34,2052,0]
[null,35,2053,0]
[null,36,2054,0]
[null,37,2055,0]
[null,38,2056,0]
[null,39,2057,0]
[null,40,2058,0]
[null,41,2059,0]
[null,42,2060,0]
[null,43,2061,0]
[null,44,2062,0]
[null,45,2063,0]
[null,46,2064,0]
[null,47,2065,0]
[null,48,2066,0]
[null,{"$f":"B183+1","v":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},2019,null,null,null,null,18106000,10080000,null,null,28857771.130902186]
[null,2,2020,null,500000,null,null,36212000,20160000,4000000,null,63777899.687647194,"Note 1"]
[null,3,2021,null,null,null,null,36212000,20160000,7720000,null,68687090.101911411,"$7.72M Upgrade of 46kV Distribution Lines to NLH Transmission Criteria "]
[null,4,2022,null,null,null,null,null,null,null,null,0,"Notes"]
[null,5,2023,null,null,null,null,null,null,null,null,0,"$500K for SC3 Commissioning"]
[null,6,2024,null,null,null,null,null,null,null,null,0,"$4000K for replacement of 14 - 46kV breakers"]
[null,7,2025,null,null,null,null,null,null,null,null,0]
[null,8,2026,null,null,null,null,null,null,null,null,0,"Transmission assumed to be 3 year project with 20%, 40%, 40% dist"]
[null,9,2027,null,null,null,null,null,null,null,null,0,"$74.7M for 50km of 315kV, 5km of 230kV transmission line"]
[null,10,2028,null,null,null,null,null,null,null,null,0,"$1.66 M for WAB TS L25 termination"]
[null,11,2029,null,null,null,null,null,null,null,null,0,"$2.9 M for BLK 315kV termination"]
[null,12,2030,null,null,null,null,null,null,null,null,0,"$11.27 M for 161 MVAR cap bank at FLK TS"]
[null,13,2031,null,null,null,null,null,null,null,null,0,"Total of $90.53 M split out in 3 year cash flow"]
[null,14,2032,null,null,null,null,null,null,null,null,0]
[null,15,2033,null,null,null,null,null,null,null,null,0,"Flora Lake TS - $50.4M, split into 3 Year cash flow (20%, 40%, 40%)"]
[null,16,2034,null,null,null,null,null,null,null,null,0,"$10.08,20.16,20.16M"]
[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,41,2059,null,null,null,null,null,null,null,null,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,{"$f":"B286+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 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,641591.46328283648,641591.46328283648,"Loss savings compared with Alternative 5 - Status Quo with Upgrades"]
[null,5,2023,null,null,null,null,null,null,null,649056.14443047787,649056.14443047787,"Based on $35/MWh profit margin from sales to Export Market"]
[null,6,2024,null,null,null,null,null,null,null,656527.62376899819,656527.62376899819,"Sensitivity of inclusion of all loads, Tarora, Data Centers, Alderon"]
[null,7,2025,null,null,null,null,null,null,null,664005.9012982503,664005.9012982503,"This cash stream is based on Alternative 9 load flow loss results"]
[null,8,2026,null,null,null,null,null,null,null,671490.97701827716,671490.97701827716]
[null,9,2027,null,null,null,null,null,null,null,678982.85092901881,678982.85092901881]
[null,10,2028,null,null,null,null,null,null,null,686481.52303052228,686481.52303052228]
[null,11,2029,null,null,null,null,null,null,null,689867.89308227424,689867.89308227424]
[null,12,2030,null,null,null,null,null,null,null,697377.36733903154,697377.36733903154]
[null,13,2031,null,null,null,null,null,null,null,704893.63978655636,704893.63978655636]
[null,14,2032,null,null,null,null,null,null,null,708290.1589140126,708290.1589140126]
[null,15,2033,null,null,null,null,null,null,null,711688.81918839877,711688.81918839877]
[null,16,2034,null,null,null,null,null,null,null,719219.89775559085,719219.89775559085]
[null,{"$f":"B355+1","v":17},2035,null,null,null,null,null,null,null,722624.70314136625,722624.70314136625]
[null,18,2036,null,null,null,null,null,null,null,730166.58386369864,730166.58386369864]
[null,19,2037,null,null,null,null,null,null,null,733577.53436071204,733577.53436071204]
[null,20,2038,null,null,null,null,null,null,null,741130.21723841073,741130.21723841073]
[null,21,2039,null,null,null,null,null,null,null,744547.31284677947,744547.31284677947]
[null,22,2040,null,null,null,null,null,null,null,752110.79787960951,752110.79787960951]
[null,23,2041,null,null,null,null,null,null,null,755534.03859936353,755534.03859936353]
[null,24,2042,null,null,null,null,null,null,null,763108.3257874155,763108.3257874155]
[null,25,2043,null,null,null,null,null,null,null,766537.71161847818,766537.71161847818]
[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,{"$f":"B371+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,0]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,{"$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,{"$f":"B472+1","v":33},2051,null,null,null,null,null,null,null,null,0]
[null,34,2052,null,null,null,null,null,null,null,null,0]
[null,35,2053,null,null,null,null,null,null,null,null,0]
[null,36,2054,null,null,null,null,null,null,null,null,0]
[null,37,2055,null,null,null,null,null,null,null,null,0]
[null,38,2056,null,null,null,null,null,null,null,null,0]
[null,39,2057,null,null,null,null,null,null,null,null,0]
[null,40,2058,null,null,null,null,null,null,null,null,0]
[null,41,2059,null,null,null,null,null,null,null,null,0]
[null,42,2060,null,null,null,null,null,null,null,null,0]
[null,43,2061,null,null,null,null,null,null,null,null,0]
[null,44,2062,null,null,null,null,null,null,null,null,0]
[null,45,2063,null,null,null,null,null,null,null,null,0]
[null,46,2064,null,null,null,null,null,null,null,null,0]
[null,47,2065,null,null,null,null,null,null,null,null,0]
[null,48,2066,null,null,null,null,null,null,null,null,0]
[null,{"$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":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Table","index":6,"n_rows":42,"n_cols":7,"rows_kept":42,"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,{"$f":"'Home Page'!G10","v":"Labrador West Future Supply Option"}]
[null,"Alternative Comparison"]
[null,"Cumulative Net Present Value"]
[null,"To The Year"]
[null,{"$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,{"$f":"'Alt. 4'!AM4","v":"Tacora - System Upgrades"},null,null,{"$f":"'Alt. 4'!BB40","v":13224611.296362681},{"$f":"E16-$G$42","v":0}]
[null,{"$f":"'Alt. 5'!AM4","v":"Tacora + DC - System Upgrades"},null,null,{"$f":"'Alt. 5'!BB40","v":27604919.493954062},{"$f":"E17-$G$42","v":14380308.197591381}]
[null,{"$f":"'Alt. 17'!AM4","v":"315kV BLK to FLK (46kV)"},null,null,{"$f":"'Alt. 17'!BB40","v":148088679.10537055},{"$f":"E18-$G$42","v":134864067.80900788}]
[]
[]
[]
[]
[]
[null,null,null,null,"Date Printed:",{"$f":"NOW()","v":"2019-02-26T09:34:01.410"},{"$f":"NOW()","v":43522.398627430557}]
[null,null,null,null,"Date Revised:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Lowest CPW",{"$f":"MIN(IF($E$16:$E$18>0,$E$16:$E$18))","v":13224611.296362681}]

{"sheet":"Chart","index":7,"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",{"$f":"\"Alternative Comparison\nCumulative Net Present Value \n\"&'Home Page'!G10","v":"Alternative Comparison\nCumulative Net Present Value \nLabrador West Future Supply Option"}]
["Display Text","$ 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",{"$f":"IF(SUM(#REF!)=0,0,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,0,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,0,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(SUM('Alt. 4'!$AX$26:$AX$66)=0,0,'Alt. 4'!$AM$4)","v":"Tacora - System Upgrades"},{"$f":"IF(SUM('Alt. 5'!$AX$26:$AX$66)=0,0,'Alt. 5'!$AM$4)","v":"Tacora + DC - System Upgrades"},{"$f":"IF(SUM(#REF!)=0,0,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Range","Alt1CPW","Alt2CPW","Alt3CPW","Alt4CPW","Alt5CPW","Alt6CPW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Alt1","Alt2","Alt3","Alt4","Alt5","Alt6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0},0,0,13224.611296362682,27604.919493954061,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0,0,0,13224.611296362682,27604.919493954061,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0,0,0,13224.611296362682,27604.919493954061,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0,0,0,13224.611296362682,27604.919493954061,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0,0,0,13224.611296362682,27604.919493954061,0]
[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":8,"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"]