{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Guidelines ","Home Page","Alt. 1","Alt. 2","Alt. 3","Alt. 4","Alt. 5","Alt. 6","Worksheet","Summary Table","Chart","Escalation","NBV"],"not_rendered":{"charts":1,"images":99,"macros":1,"external_links":0,"defined_names":24,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"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. 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":[[17,6,17,15],[5,6,5,7],[9,6,9,15],[11,6,11,15],[13,6,13,15],[15,6,15,15],[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],[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]]}
["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,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,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,null,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,{"$f":"Escalation!K6","v":"Distribution Line Construction"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual","Cumulative",null,null,"Year"]
[null,null,null,null,"Project Title",null,"Labrador East - Network Addition Policy - 10 MW Addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage","Change","Percentage","Change","Percentage","Change","Percentage","Change",null,null,null,"Annual","Cumulative","Annual","Cumulative","Annual","Cumulative","Annual ","Cumulative","Annual ","Cumulative","Annual","Cumulative ","Annual","Cumulative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change","Factor","Change","Factor","Change","Factor","Change","Factor",null,null,null,"Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change"]
[null,null,null,null,"Project In-Service Year",null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G6","v":2019},null,1,null,1,null,1,null,1,null,null,{"$f":"AA13","v":2019},null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[null,null,null,null,"Number of Years in Study Analysis",null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA13+1","v":2020},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.4016090579961449},{"$f":"(1+AB14/100)*AC13","v":1.0240160905799613},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.6010727053307634},{"$f":"(1+AD14/100)*AE13","v":1.0260107270533076},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.8005363526653815},{"$f":"(1+AF14/100)*AG13","v":1.0280053635266537},{"$f":"IF(ISNA(VLOOKUP($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},null,null,{"$f":"AL13+1","v":2020},{"$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:$6,0),FALSE)*100)","v":2.2021454106615268},{"$f":"(1+AM14/100)*AN13","v":1.0220214541066153},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":3.0585451459903323},{"$f":"(1+AO14/100)*AP13","v":1.0305854514599033},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":3.0585451459903323},{"$f":"(1+AQ14/100)*AR13","v":1.0305854514599033},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.9016709746707932},{"$f":"(1+AS14/100)*AT13","v":1.029016709746708},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7809900427569718},{"$f":"(1+AU14/100)*AV13","v":1.0278099004275698},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0025308568232481},{"$f":"(1+AW14/100)*AX13","v":1.0200253085682325},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0025308568232481},{"$f":"(1+AY14/100)*AZ13","v":1.0200253085682325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA14+1","v":2021},{"$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:$6,0),FALSE)*100)","v":2.2813011176577795},{"$f":"(1+AB15/100)*AC14","v":1.0473769810993576},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.520867411771853},1.0518750971128779,{"$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:$6,0),FALSE)*100)","v":2.7604337058859265},{"$f":"(1+AF15/100)*AG14","v":1.0563827700797586},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":3},1.0609,null,null,{"$f":"AL14+1","v":2021},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0417348235437061},1.0428884220391978,{"$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:$6,0),FALSE)*100)","v":2.8981345588725116},1.0604532045873751,{"$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:$6,0),FALSE)*100)","v":2.8981345588725116},1.0604532045873751,{"$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:$6,0),FALSE)*100)","v":2.7412603875529724},1.0572247371922956,{"$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:$6,0),FALSE)*100)","v":2.6205794556391511},1.0547444755212001,{"$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:$6,0),FALSE)*100)","v":2.0001276993985018},1.0404271173057806,{"$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:$6,0),FALSE)*100)","v":2.0001276993985018},1.0404271173057806]
[null,null,null,null,"Discount Rate",null,6.5000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$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:$6,0),FALSE)*100)","v":2.2536717775914421},1.0709814205273831,{"$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:$6,0),FALSE)*100)","v":2.5024478517276281},1.078197722883437,{"$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:$6,0),FALSE)*100)","v":2.751223925863814},1.0854462255988959,{"$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:$6,0),FALSE)*100)","v":3},1.092727,null,null,2022,{"$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:$6,0),FALSE)*100)","v":2.0048957034552561},1.0637972472044941,{"$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:$6,0),FALSE)*100)","v":2.8612954387840617},1.0907959037606731,{"$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:$6,0),FALSE)*100)","v":2.8612954387840617},1.0907959037606731,{"$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:$6,0),FALSE)*100)","v":2.7044212674645225},1.0858165478298201,{"$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:$6,0),FALSE)*100)","v":2.5837403355507012},1.081996333972234,{"$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:$6,0),FALSE)*100)","v":2.010106006333956},1.0613408052822713,{"$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:$6,0),FALSE)*100)","v":2.010106006333956},1.0613408052822713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.0951422585675064,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.1051954564011703,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.1153175358613954,{"$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:$6,0),FALSE)*100)","v":3},1.1255088100000001,null,null,2023,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.0851576300161854,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.1220399759282693,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.1220399759282693,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.1152146287448137,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.1099852207526872,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.0824131063038527,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.0824131063038527]
[null,null,null,null,"Present Worth Year",null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.1198481537707257,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.1328692047162132,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.1460108999076335,{"$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:$6,0),FALSE)*100)","v":3},1.1592740743000001,null,null,2024,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.1069469159436358,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.1541789836582823,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.1541789836582823,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.1454086518133986,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.1386981190280159,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1039037855392315,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1039037855392315]
[null,null,null,"            (costs are present worthed to January of that year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.1451114023707454,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.1612358950275055,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.1775489405290924,{"$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:$6,0),FALSE)*100)","v":3},1.1940522965290001,null,null,2025,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.1291737170929266,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.1872385609223846,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.1872385609223846,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.1764201668746166,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.1681537573974967,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1258211496431769,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1258211496431769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"IF(ISNA(VLOOKUP($AA20,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.1709445779985299,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.1903128783857504,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.2099549030929351,{"$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:$6,0),FALSE)*100)","v":3},1.2298738654248702,null,null,2026,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.1518468184958379,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.221245075935619,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.221245075935619,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.2082713072214211,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.1983713489284478,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1481736701942307,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1481736701942307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"IF(ISNA(VLOOKUP($AA21,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.1973605379402548,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.2201179403065303,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.2432526726751911,{"$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:$6,0),FALSE)*100)","v":3},1.2667700813876164,null,null,2027,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.1749751815820888,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.256225652187605,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.256225652187605,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.2409848053974755,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.2293706036883607,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1709699869691728,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1709699869691728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,{"$f":"IF(ISNA(VLOOKUP($AA22,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.2243724295364355,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.2506693116491709,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.2774667916654447,{"$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:$6,0),FALSE)*100)","v":3},1.3047731838292449,null,null,2028,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.1985679477212978,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.2922081900761473,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.2922081900761473,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.2745840094216441,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.2611717416012123,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1942189112824986,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.1942189112824986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.2519936967254173,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.2819856797680098,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.3126224778560007,{"$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:$6,0),FALSE)*100)","v":3},1.3439163793441222,null,null,2029,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.2226344418360628,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.3292213891605071,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.3292213891605071,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.3090928994517557,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.2937955056363397,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.2179294293921998,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.2179294293921998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA23+1","v":2030},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},1.2802380867344825,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.3140861999428877,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.3487456430288618,{"$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:$6,0),FALSE)*100)","v":3},1.3842338707244459,null,null,2030,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.2471841760875904,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.36729477105208,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.36729477105208,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.344536104899531,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.3272631753384847,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.2421107059731655,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.2421107059731655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA24+1","v":2031},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},1.309119656921907,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.3469905070958574,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.3858629120542161,{"$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:$6,0),FALSE)*100)","v":3},1.4257608868461793,null,null,2031,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.2722268536353296,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.4064587029607398,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.4064587029607398,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.3809389220088921,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.3615965807078294,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.2667720876595452,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.2667720876595452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA25+1","v":2032},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB26/100)*AC25","v":1.3386527817733695},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD26/100)*AE25","v":1.3807187278012745},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF26/100)*AG25","v":1.4240016425145126},{"$f":"IF(ISNA(VLOOKUP($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},null,null,{"$f":"AL25+1","v":2032},{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM26/100)*AN25","v":1.2977723724720975},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO26/100)*AP25","v":1.4467444219156311},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ26/100)*AR25","v":1.4467444219156311},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS26/100)*AT25","v":1.4183273319101974},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU26/100)*AV25","v":1.3968181164390785},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW26/100)*AX25","v":1.2919231066574435},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY26/100)*AZ25","v":1.2919231066574435}]
[{"$f":"CONCATENATE(\"NOTE: This Template is not Valid after December 31, \",G6,\". Get updated Template from Project Proposal Forms Database.\")","v":"NOTE: This Template is not Valid after December 31, 2019. Get updated Template from Project Proposal Forms Database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA26+1","v":2033},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB27/100)*AC26","v":1.3688521600561976},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD27/100)*AE26","v":1.4152914925966169},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF27/100)*AG26","v":1.4631899448685883},{"$f":"IF(ISNA(VLOOKUP($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},null,null,{"$f":"AL26+1","v":2033},{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM27/100)*AN26","v":1.3238308293362109},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO27/100)*AP26","v":1.4881840596797247},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ27/100)*AR26","v":1.4881840596797247},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS27/100)*AT26","v":1.4567280191632876},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU27/100)*AV26","v":1.4329507565288762},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW27/100)*AX26","v":1.3175734844293432},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY27/100)*AZ26","v":1.3175734844293432}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA27+1","v":2034},{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB28/100)*AC27","v":1.3997328221350083},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD28/100)*AE27","v":1.4507299486015639},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF28/100)*AG27","v":1.5034567031707082},{"$f":"IF(ISNA(VLOOKUP($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},null,null,{"$f":"AL27+1","v":2034},{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM28/100)*AN27","v":1.3504125237021716},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO28/100)*AP27","v":1.5308106683780109},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ28/100)*AR27","v":1.5308106683780109},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS28/100)*AT27","v":1.4961683908025794},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU28/100)*AV27","v":1.470018069261084},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW28/100)*AX27","v":1.3437331354516791},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY28/100)*AZ27","v":1.3437331354516791}]
[null,"Date Printed:",null,{"$f":"NOW()","v":"2019-02-26T11:13:45.660"},{"$f":"NOW()","v":43522.467889583335},null,null,null,null,null,null,null,null,null,"REV 09.01",null,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},1.4313101374523882,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.4870557724530529,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.5448315963597905,{"$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:$6,0),FALSE)*100)","v":3},1.6047064390987884,null,null,2035,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.3775279618514824,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.5746582468597712,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.5746582468597712,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.5366765958977957,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.508044232579697,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.3704121710470178,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.3704121710470178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA29+1","v":2036},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB30/100)*AC29","v":1.4635998221783331},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD30/100)*AE29","v":1.5242911835642254},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF30/100)*AG29","v":1.5873451201345077},{"$f":"IF(ISNA(VLOOKUP($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},null,null,{"$f":"AL29+1","v":2036},{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM30/100)*AN29","v":1.4051878610252018},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO30/100)*AP29","v":1.6197617678159535},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ30/100)*AR29","v":1.6197617678159535},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS30/100)*AT29","v":1.5782815456442982},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU30/100)*AV29","v":1.5470540498594214},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW30/100)*AX29","v":1.397620903292323},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY30/100)*AZ29","v":1.397620903292323}]
[null,null,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,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},1.4966179470322551,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.5624589577153738,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.6310286094303874,{"$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:$6,0),FALSE)*100)","v":3},1.7024330612399046,null,null,2037,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.4334031536598801,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.6661572056732803,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.6661572056732803,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.6210129339973558,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.587072966084204,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.4253698490048152,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.4253698490048152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,{"$f":"IF(ISNA(VLOOKUP($AA32,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.5303809452814519,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.6015824409852004,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.6759142615154792,{"$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:$6,0),FALSE)*100)","v":3},1.7535060530771018,null,null,2038,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.4621849917085501,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.7138815652873389,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.7138815652873389,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.6649012588650796,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.6281270844442655,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.4536697338069711,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.4536697338069711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"IF(ISNA(VLOOKUP($AA33,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.5649056209200154,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.6416855640309111,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.7220351597216108,{"$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:$6,0),FALSE)*100)","v":3},1.806111234669415,null,null,2039,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.4915447510484805,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.7629729114575381,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.7629729114575381,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.7099778438751485,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.6702431833624611,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.4825314962722294,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.4825314962722294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"IF(ISNA(VLOOKUP($AA34,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.6002091570322559,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.6827928567258783,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.7694252978287246,{"$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:$6,0),FALSE)*100)","v":3},1.8602945717094976,null,null,2040,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.5214940359774345,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.8134703992874721,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.8134703992874721,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.7562748607308603,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.7134487339610782,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.5119662921530073,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.5119662921530073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,{"$f":"IF(ISNA(VLOOKUP($AA35,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.636309124344798,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.7249294631638259,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.8181196051202668,{"$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:$6,0),FALSE)*100)","v":3},1.9161034088607827,null,null,2041,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.5520446838002107,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.8654143054149093,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.8654143054149093,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.8038253521724654,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.7577719179804596,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.5419854986926627,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.5419854986926627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,{"$f":"IF(ISNA(VLOOKUP($AA36,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.6732234899716103,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.7681211570387152,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.8681539721280982,{"$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:$6,0),FALSE)*100)","v":3},1.9735865111266062,null,null,2042,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.5832087695072778,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.9188460601363109,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.9188460601363109,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.8526632555601694,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.8032416461611445,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.5726007190230669,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.5726007190230669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"IF(ISNA(VLOOKUP($AA37,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.7109706263563169,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.812394357409737,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.9195652770858995,{"$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:$6,0),FALSE)*100)","v":3},2.0327941064604045,null,null,2043,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.6149986105473546,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.973808280451506,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},1.973808280451506,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.9028234270956375,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.8498875771015142,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.6038237866494889,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.6038237866494889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"IF(ISNA(VLOOKUP($AA38,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.7495693204162448,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.8577761448610557,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},1.9723914131105711,{"$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:$6,0),FALSE)*100)","v":3},2.0937779296542165,null,null,2044,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.64742677169582,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.0303448040548773,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.0303448040548773,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},1.9543416666992859,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.8977401366032451,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.6356667700245249,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.6356667700245249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"IF(ISNA(VLOOKUP($AA39,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.7890387828927554,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.9042942780661871,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.0266713161316607,{"$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:$6,0),FALSE)*100)","v":3},2.1565912675438432,null,null,2045,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.6805060700208767,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.0885007243001672,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.0885007243001672,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.0072547435611185,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.9468305375171848,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.6681419772128399,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.6681419772128399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"IF(ISNA(VLOOKUP($AA40,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.8293986579125163,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},1.9519772107671436,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.0824449935894034,{"$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:$6,0),FALSE)*100)","v":3},2.2212890055701586,null,null,2046,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.7142495799494342,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.1483224261667964,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.1483224261667964,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.061600422383342,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},1.9971908001025989,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.7012619606485246,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.7012619606485246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"IF(ISNA(VLOOKUP($AA41,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.8706690327644704,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.0008541091787322,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.139753553922529,{"$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:$6,0),FALSE)*100)","v":3},2.2879276757372633,null,null,2047,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.7486706384347097,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.2098576232563776,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.2098576232563776,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.1174174903334886,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.0488537729130676,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.7350395219869086,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.7350395219869086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"IF(ISNA(VLOOKUP($AA42,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.9128704478973679,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.0509548698286499,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.1986392368675678,{"$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:$6,0),FALSE)*100)","v":3},2.3565655060093813,null,null,2048,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.7837828502275928,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.2731553958489337,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.2731553958489337,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.1747457847272877,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.1018531542226531,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.7694877170527012,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.7694877170527012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"IF(ISNA(VLOOKUP($AA43,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},1.9560239071428402,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.1023101378442899,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.2591454445919892,{"$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:$6,0),FALSE)*100)","v":3},2.4272624711896627,null,null,2049,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.8196000932538541,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.3382662300491761,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.3382662300491761,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.2336262214610394,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.1562235140063173,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.8046198608863766,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.8046198608863766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"IF(ISNA(VLOOKUP($AA44,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.0001508881690988,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.1549513256974437,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.3213167736841194,{"$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:$6,0),FALSE)*100)","v":3},2.5000803453253524,null,null,2050,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.8561365240993271,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.4052420580540628,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.4052420580540628,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.2941008242137824,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.2120003164889237,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.8404495328907509,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.8404495328907509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,{"$f":"IF(ISNA(VLOOKUP($AA45,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.045273353170467,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.2089106324183647,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.385199048023416,{"$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:$6,0),FALSE)*100)","v":3},2.5750827556851132,null,null,2051,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.8934065836052267,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.4741362995737552,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.4741362995737552,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.3562127544401035,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.2692199432775331,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.8769905820797421,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.8769905820797421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"IF(ISNA(VLOOKUP($AA46,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.0914137597980611,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.2642210632909463,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.4508393525553278,{"$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:$6,0),FALSE)*100)","v":3},2.6523352383556666,null,null,2052,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.9314250025758199,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.545003904439012,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.545003904439012,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.4200063421749873,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.3279197170920818,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.9142571324313407,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.9142571324313407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,{"$f":"IF(ISNA(VLOOKUP($AA47,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.1385950723370626,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.32091645004106,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.5182860679956343,{"$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:$6,0),FALSE)*100)","v":3},2.7319052955063365,null,null,2053,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},1.9702068076007024,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.617901396429001,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.617901396429001,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.4855271176726994,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.3881379261099198,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.9522635883468602,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.9522635883468602]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"IF(ISNA(VLOOKUP($AA48,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.1868407731361463,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.379031471530404,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.5875889064898416,{"$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:$6,0),FALSE)*100)","v":3},2.8138624543715265,null,null,2054,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.0097673269939826,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.692886918354489,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.692886918354489,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.5528218439022772,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.4499138489400907,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.9910246402185789,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},1.9910246402185789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"IF(ISNA(VLOOKUP($AA49,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.2361748742947478,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.4386016749685195,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.6587989482539212,{"$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:$6,0),FALSE)*100)","v":3},2.8982783280026725,null,null,2055,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.0501221968527208,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.7700202784323644,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.7700202784323644,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.6219385499228274,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.5132877802436395,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.0305552701079232,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.0305552701079232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"IF(ISNA(VLOOKUP($AA50,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.2866219296139927,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.4996634976559489,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.7319686792233933,{"$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:$6,0),FALSE)*100)","v":3},2.9852266778427525,null,null,2056,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.0912873672370185,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.8493629979884827,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.8493629979884827,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.6929265651624452,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.5783010570166649,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.0708707575363867,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.0708707575363867]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"IF(ISNA(VLOOKUP($AA51,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.3382070468172329,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.5622542892718356,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.8071520297385106,{"$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:$6,0),FALSE)*100)","v":3},3.074783478178035,null,null,2057,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.1332791084741998,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.930978360526884,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},2.930978360526884,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.7658365546252228,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.6449960855532533,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.111986685391428,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.111986685391428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"IF(ISNA(VLOOKUP($AA52,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.3909559000462717,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.6264123347195989,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.8844044142940497,{"$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:$6,0),FALSE)*100)","v":3},3.1670269825233763,null,null,2058,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.1761140175895766,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.0149314622045167,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.0149314622045167,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.8407205550514747,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.7134163691058881,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.1539189459496226,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.1539189459496226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.4448947426394967,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.6921768775446568,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},2.963782772383011,{"$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:$6,0),FALSE)*100)","v":3},3.2620377919990777,null,null,2059,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.2198090248663398,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.1012892637517271,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.1012892637517271,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},2.917632012056989,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},2.7836065362613729,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.1966837470194043,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.1966837470194043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53+1","v":2060},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},2.5000504201982854,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD54/100)*AE53","v":2.7595881439385224},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF54/100)*AG53","v":3.0453456104643322},{"$f":"IF(ISNA(VLOOKUP($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},null,null,2060,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM54/100)*AN53","v":2.2643814005371685},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO54/100)*AP53","v":3.1901206438799292},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ54/100)*AR53","v":3.1901206438799292},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS54/100)*AT53","v":2.9966258182778076},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU54/100)*AV53","v":2.8556123700507765},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW54/100)*AX53","v":2.2402976182057643},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY54/100)*AZ53","v":2.2402976182057643}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA54+1","v":2061},{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB55/100)*AC54","v":2.556450383948178},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD55/100)*AE54","v":2.8286873673439525},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF55/100)*AG54","v":3.1291530450855443},{"$f":"IF(ISNA(VLOOKUP($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},null,null,2061,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM55/100)*AN54","v":2.3098487616102039},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO55/100)*AP54","v":3.2814964542190483},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ55/100)*AR54","v":3.2814964542190483},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS55/100)*AT54","v":3.0777583525477654},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU55/100)*AV54","v":2.9294808378123904},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW55/100)*AX54","v":2.2847774172993351},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY55/100)*AZ54","v":2.2847774172993351}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA55+1","v":2062},{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB56/100)*AC55","v":2.6141227044014754},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD56/100)*AE55","v":2.8995168136762066},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF56/100)*AG55","v":3.2152668471921593},{"$f":"IF(ISNA(VLOOKUP($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},null,null,2062,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM56/100)*AN55","v":2.3562290788320821},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO56/100)*AP55","v":3.3754895758285572},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ56/100)*AR55","v":3.3754895758285572},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS56/100)*AT55","v":3.1610875201367437},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU56/100)*AV55","v":3.0052601218271753},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW56/100)*AX55","v":2.3301403367923235},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY56/100)*AZ55","v":2.3301403367923235}]
[null,null,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,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},2.6730960853280572,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},2.9721198071758326,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.3037504876564419,{"$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:$6,0),FALSE)*100)","v":3},3.67145227344791,null,null,2063,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.4035406837907827,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.4721749773271822,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.4721749773271822,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.2466727940783611,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.0829996507466788,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.3764039105238153,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.3764039105238153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"IF(ISNA(VLOOKUP($AA58,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.733399878041376,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.0465407569088021,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.3946691840591297,{"$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:$6,0),FALSE)*100)","v":3},3.7815958416513475,null,null,2064,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.4518022761610965,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.5716297746876373,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.5716297746876373,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.3345752576165975,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.1627501318339277,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.4235860204570172,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.4235860204570172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"IF(ISNA(VLOOKUP($AA59,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.795064096006735,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.1228251839301988,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.4880899487585757,{"$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:$6,0),FALSE)*100)","v":3},3.8950437169008882,null,null,2065,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.5010329310955792,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.6739332927440822,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.6739332927440822,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.4248576478016406,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.244563584038318,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.4717049035910588,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.4717049035910588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF(ISNA(VLOOKUP($AA60,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.858119429779125,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.2010197491280787,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.5840816382827474,{"$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:$6,0),FALSE)*100)","v":3},4.0118950284079151,null,null,2066,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.5512521067639087,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.7791671284613604,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.7791671284613604,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.5175844002660797,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.3284933719260836,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.5207791590100217,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.5207791590100217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"IF(ISNA(VLOOKUP($AA61,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.9225972622780478,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.2811722817645297,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.6827150040804866,{"$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:$6,0),FALSE)*100)","v":3},4.1322518792601528,null,null,2067,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.60247965204363,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.8874152160164828,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.8874152160164828,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.6128216952133925,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.4145942404884706,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.5708277550719258,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.5708277550719258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"IF(ISNA(VLOOKUP($AA62,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},2.9885296844069362,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.363331808731393,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.784062744669435,{"$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:$6,0),FALSE)*100)","v":3},4.2562194356379575,null,null,2068,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.6547358143653237,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.9987638937442638,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},3.9987638937442638,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.7106375046515576,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.5029223508503229,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.6218700367404466,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.6218700367404466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"IF(ISNA(VLOOKUP($AA63,Escalation!$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:$6,0),FALSE)*100)","v":2.2559530517556317},3.0559495110249375,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.4475485845385361,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.8881995592190632,{"$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:$6,0),FALSE)*100)","v":3},4.383906018707096,null,null,2069,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.7080412477153026,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},4.1133019730005058,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},4.1133019730005058,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.8111016409054965,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.5935353169023725,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.6739257330622004,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.6739257330622004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},3.1248902972790158,{"$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:$6,0),FALSE)*100)","v":2.5039687011704213},3.533874122053025,{"$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:$6,0),FALSE)*100)","v":2.7519843505852104},3.995202202608295,{"$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:$6,0),FALSE)*100)","v":3},4.5154231992683087,null,null,2070,{"$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:$6,0),FALSE)*100)","v":2.0079374023408425},2.762417020798996,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},4.231120808997658,{"$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:$6,0),FALSE)*100)","v":2.864337137669648},4.231120808997658,{"$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:$6,0),FALSE)*100)","v":2.7074629663501089},3.9142858064429746,{"$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:$6,0),FALSE)*100)","v":2.5867820344362875},3.6864922428811266,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.7270149647924873,{"$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:$6,0),FALSE)*100)","v":1.9854415204527243},2.7270149647924873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA64+1","v":2071},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB65/100)*AC64","v":3.1953863553044974},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD65/100)*AE64","v":3.6223612240079937},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF65/100)*AG64","v":4.1051495419983111},{"$f":"IF(ISNA(VLOOKUP($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},null,null,2071,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM65/100)*AN64","v":2.8178846253682486},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO65/100)*AP64","v":4.3523143736694463},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ65/100)*AR64","v":4.3523143736694463},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS65/100)*AT64","v":4.0202636450495168},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU65/100)*AV64","v":3.7818537619208632},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW65/100)*AX64","v":2.7811582521724367},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY65/100)*AZ64","v":2.7811582521724367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA65+1","v":2072},{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB66/100)*AC65","v":3.2674727713023723},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD66/100)*AE65","v":3.7130640153004877},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF66/100)*AG65","v":4.2181226149622253},{"$f":"IF(ISNA(VLOOKUP($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},null,null,2072,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM66/100)*AN65","v":2.8744659847158296},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO66/100)*AP65","v":4.4769793306225942},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ66/100)*AR65","v":4.4769793306225942},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS66/100)*AT65","v":4.1291107943888701},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU66/100)*AV65","v":3.8796820756028851},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW66/100)*AX65","v":2.8363765228605655},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY66/100)*AZ65","v":2.8363765228605655}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA66+1","v":2073},{"$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:$6,0),FALSE)*100)","v":2.2559530517556317},{"$f":"(1+AB67/100)*AC66","v":3.3411854230018525},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5039687011704213},{"$f":"(1+AD67/100)*AE66","v":3.8060379760980338},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7519843505852104},{"$f":"(1+AF67/100)*AG66","v":4.3342046892144817},{"$f":"IF(ISNA(VLOOKUP($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},null,null,2073,{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.0079374023408425},{"$f":"(1+AM67/100)*AN66","v":2.9321834623405039},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AO67/100)*AP66","v":4.6052151122354115},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.864337137669648},{"$f":"(1+AQ67/100)*AR66","v":4.6052151122354115},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.7074629663501089},{"$f":"(1+AS67/100)*AT66","v":4.240904939986514},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":2.5867820344362875},{"$f":"(1+AU67/100)*AV66","v":3.9800409945278257},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AW67/100)*AX66","v":2.8926911200218126},{"$f":"IF(ISNA(VLOOKUP($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:$6,0),FALSE)*100)","v":1.9854415204527243},{"$f":"(1+AY67/100)*AZ66","v":2.8926911200218126}]

{"sheet":"Alt. 1","index":2,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29],[17,26,17,29],[18,26,18,29],[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],[234,1,234,2],[333,28,333,29],[332,26,332,35],[333,34,333,35],[131,1,131,2],[233,28,233,29],[233,1,233,2],[233,26,233,27],[231,26,231,35],[436,1,436,2],[435,1,435,2],[233,34,233,35],[334,26,334,27],[334,28,334,29],[334,34,334,35],[333,26,333,27],[434,34,434,35],[335,1,335,2],[334,1,334,2],[435,34,435,35],[433,26,433,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29],[19,11,19,12],[23,11,23,12],[130,1,130,2],[114,1,114,14],[22,3,22,8],[22,1,22,2],[22,11,22,12],[130,4,130,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2019}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$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",{"$f":"'Home Page'!G16","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost",9.9999999999999995E-7]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$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 $$","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M costs - Escalation based on mixture of Materials & Labour"," More Material     Less Labour"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,null,12,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A           B",null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,"Working Area Below (if required)",null,null,null,null,null,null,"Annual",null,null,"User Chosen","Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M","Annual Fuel","Annual Fuel","Other","Total","Benefit 1","Benefit 2",null,"P.W.","Cumulative "]
[null,"Year",null,null,null,null,null,null,null,"O&M costs","O&M costs","Comments / Explanations",null,"Annual %","Change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Cost","Price","Cost","Cost","Costs"," (specify)"," (specify)","NET","January","Present"]
[null,null,null,null,null,null,null,null,null,"(Constant $$)","(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":2019},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2019},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":2019},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":""},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":9.9999999999999995E-7},{"$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":9.9999999999999995E-7},{"$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":9.9999999999999995E-7},{"$f":"AX25+AW26","v":9.9999999999999995E-7}]
[null,{"$f":"B26+1","v":1},{"$f":"C26+1","v":2020},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":2020},"",null,0,0,{"$f":"IF(AN27=$AU$12,SUM(AO27:AR27)-AP27+$AU$11,IF(AN27=$AU$16,SUM(AO27:AR27)-AP27+$AU$15,IF(AN27=$AU$14,SUM(AO27:AR27)-AP27+$AU$13,SUM(AO27:AR27)-AP27)))","v":0},0,0,{"$f":"AS27+SUM(AT27:AU27)","v":0},{"$f":"IF(AV27=0,0,IF(AV27=SUM(AO27:AR27)+SUM(AT27:AU27),AV27/(1+$AU$10)^(AN27-$AU$8+1),IF($AU$17=\"E\",AV27/(1+$AU$10)^(AN27-$AU$8+1),(AV27-SUM(AO27:AR27)-SUM(AT27:AU27))/(1+$AU$10)^(AN27-$AU$8)+(SUM(AO27:AR27)+SUM(AT27:AU27))/(1+$AU$10)^(AN27-$AU$8+1))))","v":0},{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":9.9999999999999995E-7},null,null,null,null,null,{"$f":"IF(AM27=$AU$9,AX27,0)","v":0},null,{"$f":"IF(AM27=$AU$9,AN27,0)","v":0}]
[null,{"$f":"B27+1","v":2},2021,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,{"$f":"IF(AM27=\"\",\"\",IF($AU$9-AM27<=0,\"\",AM27+1))","v":2},{"$f":"IF(AM28=\"\",\"\",AN27+1)","v":2021},"",null,0,0,{"$f":"IF(AN28=$AU$12,SUM(AO28:AR28)-AP28+$AU$11,IF(AN28=$AU$16,SUM(AO28:AR28)-AP28+$AU$15,IF(AN28=$AU$14,SUM(AO28:AR28)-AP28+$AU$13,SUM(AO28:AR28)-AP28)))","v":0},0,0,0,{"$f":"IF(AV28=0,0,IF(AV28=SUM(AO28:AR28)+SUM(AT28:AU28),AV28/(1+$AU$10)^(AN28-$AU$8+1),IF($AU$17=\"E\",AV28/(1+$AU$10)^(AN28-$AU$8+1),(AV28-SUM(AO28:AR28)-SUM(AT28:AU28))/(1+$AU$10)^(AN28-$AU$8)+(SUM(AO28:AR28)+SUM(AT28:AU28))/(1+$AU$10)^(AN28-$AU$8+1))))","v":0},{"$f":"IF(AN28=\"\",0,IF(AW28=0,AX27,AX27+AW28))","v":9.9999999999999995E-7},null,null,null,"E",null,{"$f":"IF(AM28=$AU$9,AX28,0)","v":0},null,{"$f":"IF(AM28=$AU$9,AN28,0)","v":0}]
[null,3,2022,null,null,null,null,null,null,null,"",null,null,null,{"$f":"(1+N29/100)*O28","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2022,"",null,0,0,{"$f":"IF(AN29=$AU$12,SUM(AO29:AR29)-AP29+$AU$11,IF(AN29=$AU$16,SUM(AO29:AR29)-AP29+$AU$15,IF(AN29=$AU$14,SUM(AO29:AR29)-AP29+$AU$13,SUM(AO29:AR29)-AP29)))","v":0},0,0,0,0,9.9999999999999995E-7,null,null,null,"B",null,{"$f":"IF(AM29=$AU$9,AX29,0)","v":0},null,{"$f":"IF(AM29=$AU$9,AN29,0)","v":0}]
[null,4,2023,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,4,2023,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,5,2024,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,5,2024,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2025,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,6,2025,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2026,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,7,2026,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2027,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,8,2027,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null," Labour Only",9,0,null,0]
[null,9,2028,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,9,2028,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null," User Defined",11,0,null,0]
[null,10,2029,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,10,2029,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,11,2030,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,11,{"$f":"IF(AM37=\"\",\"\",AN36+1)","v":2030},{"$f":"IF(AM37=\"\",\"\",IF($AU$12>AN37,0,K37))","v":""},null,0,0,{"$f":"IF(AN37=$AU$12,SUM(AO37:AR37)-AP37+$AU$11,IF(AN37=$AU$16,SUM(AO37:AR37)-AP37+$AU$15,IF(AN37=$AU$14,SUM(AO37:AR37)-AP37+$AU$13,SUM(AO37:AR37)-AP37)))","v":0},0,0,{"$f":"AS37+SUM(AT37:AU37)","v":0},{"$f":"IF(AV37=0,0,IF(AV37=SUM(AO37:AR37)+SUM(AT37:AU37),AV37/(1+$AU$10)^(AN37-$AU$8+1),IF($AU$17=\"E\",AV37/(1+$AU$10)^(AN37-$AU$8+1),(AV37-SUM(AO37:AR37)-SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8)+(SUM(AO37:AR37)+SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8+1))))","v":0},{"$f":"IF(AN37=\"\",0,IF(AW37=0,AX36,AX36+AW37))","v":9.9999999999999995E-7},null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2031,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,12,2031,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2032,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,13,2032,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,14,2033,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,14,2033,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":9.9999999999999995E-7},null,0,null,0]
[null,15,2034,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,15,2034,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,16,2035,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,16,2035,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,{"$f":"MAX(BF26:BF78)","v":2044},null,0,null,0]
[null,17,2036,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,17,2036,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,18,2037,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,18,2037,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,19,2038,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,19,2038,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,20,2039,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,20,2039,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,21,2040,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,21,2040,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,22,2041,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,22,2041,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,23,2042,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,23,2042,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,24,2043,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,24,2043,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,0,null,0]
[null,25,2044,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,25,2044,"",null,0,0,0,0,0,0,0,9.9999999999999995E-7,null,null,null,null,null,9.9999999999999995E-7,null,2044]
[null,26,2045,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,27,2046,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,28,2047,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,29,2048,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,30,2049,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,31,2050,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,32,2051,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,33,2052,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,34,2053,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,35,2054,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,36,2055,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,37,2056,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,38,2057,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,39,2058,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,40,2059,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,"","",0,"","",0,0,0,null,null,null,null,null,{"$f":"IF(AM66=$AU$9,AX66,0)","v":0},null,{"$f":"IF(AM66=$AU$9,AN66,0)","v":0}]
[null,{"$f":"B66+1","v":41},2060,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"\", \"\",IF($AU$18 = \" User Defined\",(J67*O67),J67*(VLOOKUP(C67,Index,$BC$37,FALSE))))","v":""},null,null,null,{"$f":"(1+N67/100)*O66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AM67=\"\",\"\",AN66+1)","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,K67))","v":""},null,{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,J176))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,L279))","v":""},{"$f":"IF(AN67=$AU$12,SUM(AO67:AR67)-AP67+$AU$11,IF(AN67=$AU$16,SUM(AO67:AR67)-AP67+$AU$15,IF(AN67=$AU$14,SUM(AO67:AR67)-AP67+$AU$13,SUM(AO67:AR67)-AP67)))","v":0},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L380))","v":""},{"$f":"IF(AM67=\"\",\"\",IF($AU$12>AN67,0,-L481))","v":""},{"$f":"AS67+SUM(AT67:AU67)","v":0},{"$f":"IF(AV67=0,0,IF(AV67=SUM(AO67:AR67)+SUM(AT67:AU67),AV67/(1+$AU$10)^(AN67-$AU$8+1),IF($AU$17=\"E\",AV67/(1+$AU$10)^(AN67-$AU$8+1),(AV67-SUM(AO67:AR67)-SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8)+(SUM(AO67:AR67)+SUM(AT67:AU67))/(1+$AU$10)^(AN67-$AU$8+1))))","v":0},{"$f":"IF(AN67=\"\",0,IF(AW67=0,AX66,AX66+AW67))","v":0},null,null,null,null,null,{"$f":"IF(AM67=$AU$9,AX67,0)","v":0}]
[null,{"$f":"B67+1","v":42},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":"B68+1","v":43},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":"B69+1","v":44},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":"B70+1","v":45},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":"B71+1","v":46},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":"B72+1","v":47},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":"B73+1","v":48},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":"B74+1","v":49},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,{"$f":"B75+1","v":50},2069,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-16T13:57:49","2017-01-16T13:57:49"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,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$7","v":2019},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2020},0]
[null,{"$f":"B136+1","v":2},2021,0]
[null,3,2022,{"$f":"AP29","v":0}]
[null,4,2023,0]
[null,5,2024,0]
[null,6,2025,0]
[null,7,2026,0]
[null,8,2027,0]
[null,9,2028,0]
[null,10,2029,0]
[null,11,2030,0]
[null,12,2031,0]
[null,13,2032,0]
[null,14,2033,0]
[null,15,2034,0]
[null,16,2035,0]
[null,17,2036,0]
[null,18,2037,0]
[null,19,2038,0]
[null,20,2039,0]
[null,21,2040,0]
[null,22,2041,0]
[null,23,2042,0]
[null,24,2043,0]
[null,25,2044,0]
[null,26,2045,0]
[null,27,2046,0]
[null,28,2047,0]
[null,29,2048,0]
[null,30,2049,0]
[null,31,2050,0]
[null,32,2051,0]
[null,33,2052,0]
[null,34,2053,0]
[null,35,2054,0]
[null,36,2055,0]
[null,37,2056,0]
[null,38,2057,0]
[null,39,2058,0]
[null,40,2059,0]
[null,{"$f":"B175+1","v":41},2060,{"$f":"AP67","v":0}]
[null,{"$f":"B176+1","v":42},2061,0]
[null,{"$f":"B177+1","v":43},2062,0]
[null,{"$f":"B178+1","v":44},2063,0]
[null,{"$f":"B179+1","v":45},2064,0]
[null,{"$f":"B180+1","v":46},2065,0]
[null,{"$f":"B181+1","v":47},2066,0]
[null,{"$f":"B182+1","v":48},2067,0]
[null,{"$f":"B183+1","v":49},2068,0]
[null,{"$f":"B184+1","v":50},2069,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":2019},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":2020},null,null,null,null,null,null,null,null,0]
[null,{"$f":"B239+1","v":2},2021,null,null,null,null,null,null,null,null,{"$f":"D240*(VLOOKUP(C240,Index,14,FALSE))+E240*(VLOOKUP(C240,Index,16,FALSE))+F240*(VLOOKUP(C240,Index,18,FALSE))+G240*(VLOOKUP(C240,Index,20,FALSE))+ H240*(VLOOKUP(C240,Index,22,FALSE)) + I240*(VLOOKUP(C240,Index,24,FALSE)) + J240*(VLOOKUP(C240,Index,26,FALSE)) + K240","v":0}]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B278+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B281+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B282+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B283+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B284+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B285+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B286+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B287+1","v":50},2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,{"$f":"B340+1","v":2},2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B379+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B381+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B382+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B383+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B384+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B385+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B386+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B387+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,{"$f":"B441+1","v":2},2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B480+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B482+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B483+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B484+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B485+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B486+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B487+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B488+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 2","index":3,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[333,26,333,27],[434,34,434,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29],[19,11,19,12],[23,11,23,12],[335,1,335,2],[334,1,334,2],[234,1,234,2],[22,1,22,2],[22,11,22,12],[130,1,130,2],[114,1,114,14],[130,4,130,8],[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],[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],[17,26,17,29],[18,26,18,29],[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29]]}
[]
[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,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accelerated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2019}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$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",{"$f":"'Home Page'!G16","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$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":2019},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2019},null,null,null,null,null,null,250000,{"$f":"IF(J26 = \"\", \"\",IF($AU$18 = \" User Defined\",(J26*O26),J26*(VLOOKUP(C26,Index,$BC$37,FALSE))))","v":250000},"Assumed a $250,000/yr for temp.",null,null,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":2019},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":250000},1.347,{"$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":250000},{"$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":250000},{"$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":234741.7018262911},{"$f":"AX25+AW26","v":234741.7018262911}]
[null,{"$f":"B26+1","v":1},{"$f":"C26+1","v":2020},null,null,null,null,null,null,250000,256004.02264499033,"generation (5 x 2 MW)",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":2020},256004.02264499033,1.4950000000000001,0,0,{"$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":256004.02264499033},0,0,256004.02264499033,225708.23731622065,{"$f":"IF(AN27=\"\",0,IF(AW27=0,AX26,AX26+AW27))","v":460449.93914251175},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,2,2021,null,null,null,null,null,null,250000,261844.2452748394,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,2,2021,261844.2452748394,1.405,7486.9310110612832,0,269331.17628590064,0,0,269331.17628590064,222965.49407919284,683415.43322170456,null,null,null,"E",null,0,null,0]
[null,3,2022,null,null,null,null,null,null,250000,267745.35513184575,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2022,267745.35513184575,1.355,7657.5924044177609,0,275402.9475362635,0,0,275402.9475362635,214077.00195770021,897492.4351794048,null,null,null,"B",null,0,null,0]
[null,4,2023,null,null,null,null,null,null,250000,273785.56464187661,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2023,273785.56464187661,1.345,8264.4964546196879,0,282050.0610964963,0,0,282050.0610964963,205862.87072406503,1103355.3059034699,null,null,null,null,null,0,null,0]
[null,5,2024,null,null,null,null,null,null,250000,279962.03844268143,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2024,279962.03844268143,1.365,10003.775710379765,0,289965.81415306119,0,0,289965.81415306119,198723.40491815854,1302078.7108216286,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2025,null,null,null,null,null,null,250000,286277.85059268633,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2025,286277.85059268633,1.3800000000000001,11790.461210292076,0,298068.31180297839,0,0,298068.31180297839,191808.75336801403,1493887.4641896426,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2026,null,null,null,null,null,null,250000,292736.14449963247,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2026,292736.14449963247,1.405,13934.015300548192,0,306670.15980018064,0,0,306670.15980018064,185299.61968786857,1679187.0838775111,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2027,null,null,null,null,null,null,250000,299340.13448506367,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2027,299340.13448506367,1.4350000000000001,16362.417515241279,0,315702.55200030498,0,0,315702.55200030498,179114.8089914681,1858301.8928689791,null,null,null," Labour Only",9,0,null,0]
[null,9,2028,null,null,null,null,null,null,250000,306093.10738410888,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2028,306093.10738410888,1.4550000000000001,18917.006500065247,0,325010.11388417415,0,0,325010.11388417415,173141.29909102689,2031443.191960006,null,null,null," User Defined",11,0,null,0]
[null,10,2029,null,null,null,null,null,null,250000,312998.42418135429,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2029,312998.42418135429,1.48,22243.242114333669,0,335241.66629568796,0,0,335241.66629568796,167691.93669366513,2199135.1286536711,null,null,null,null,null,0,null,0]
[null,11,2030,null,null,null,null,null,null,250000,320059.52168362064,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(AM37=\"\",\"\",AN36+1)","v":2030},{"$f":"IF(AM37=\"\",\"\",IF($AU$12>AN37,0,K37))","v":320059.52168362064},1.51,25435.223533393186,0,{"$f":"IF(AN37=$AU$12,SUM(AO37:AR37)-AP37+$AU$11,IF(AN37=$AU$16,SUM(AO37:AR37)-AP37+$AU$15,IF(AN37=$AU$14,SUM(AO37:AR37)-AP37+$AU$13,SUM(AO37:AR37)-AP37)))","v":345494.74521701381},0,0,{"$f":"AS37+SUM(AT37:AU37)","v":345494.74521701381},{"$f":"IF(AV37=0,0,IF(AV37=SUM(AO37:AR37)+SUM(AT37:AU37),AV37/(1+$AU$10)^(AN37-$AU$8+1),IF($AU$17=\"E\",AV37/(1+$AU$10)^(AN37-$AU$8+1),(AV37-SUM(AO37:AR37)-SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8)+(SUM(AO37:AR37)+SUM(AT37:AU37))/(1+$AU$10)^(AN37-$AU$8+1))))","v":162272.91201091022},{"$f":"IF(AN37=\"\",0,IF(AW37=0,AX36,AX36+AW37))","v":2361408.0406645816},null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2031,null,null,null,null,null,null,250000,327279.91423047677,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2031,327279.91423047677,1.5350000000000001,28699.206354534788,0,355979.12058501155,0,0,355979.12058501155,156992.7160535336,2518400.7567181149,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2032,null,null,null,null,null,null,250000,334663.19544334238,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2032,334663.19544334238,1.5649999999999999,32158.533718642626,0,366821.72916198499,0,0,366821.72916198499,151900.92708818655,2670301.6838063016,null,null,null,null,null,0,null,0]
[null,14,2033,null,null,null,null,null,null,250000,342213.04001404939,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2033,342213.04001404939,1.59,36267.736783099179,0,378480.77679714857,0,0,378480.77679714857,147163.32482500395,2817465.0086313053,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":4418162.1311945366},null,0,null,0]
[null,15,2034,null,null,null,null,null,null,250000,349933.20553375204,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2034,349933.20553375204,1.62,40015.200384932177,0,389948.40591868421,0,0,389948.40591868421,142368.30276217021,2959833.3113934756,null,null,null,null,null,0,null,0]
[null,16,2035,null,null,null,null,null,null,250000,357827.53436309705,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2035,357827.53436309705,1.6500000000000001,43876.114604594608,0,401703.64896769164,0,0,401703.64896769164,137709.00128477035,3097542.3126782458,null,null,null,{"$f":"MAX(BF26:BF78)","v":2044},null,0,null,0]
[null,17,2036,null,null,null,null,null,null,250000,365899.95554458327,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2036,365899.95554458327,1.68,47850.479442086609,0,413750.43498666986,0,0,413750.43498666986,133181.962089243,3230724.2747674887,null,null,null,null,null,0,null,0]
[null,18,2037,null,null,null,null,null,null,250000,374154.48675806378,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2037,374154.48675806378,1.7050000000000001,52447.880155782863,0,426602.36691384664,0,0,426602.36691384664,128937.90224178667,3359662.1770092752,null,null,null,null,null,0,null,0]
[null,19,2038,null,null,null,null,null,null,250000,382595.23632036295,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2038,382595.23632036295,1.7350000000000001,56717.02918314594,0,439312.26550350891,0,0,439312.26550350891,124675.48371342388,3484337.660722699,null,null,null,null,null,0,null,0]
[null,20,2039,null,null,null,null,null,null,250000,391226.40523000387,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2039,391226.40523000387,1.7650000000000001,61146.628602275763,0,452373.03383227962,0,0,452373.03383227962,120546.56376258758,3604884.2244852865,null,null,null,null,null,0,null,0]
[null,21,2040,null,null,null,null,null,null,250000,400052.28925806395,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2040,400052.28925806395,1.8,66627.442185421256,0,466679.73144348519,0,0,466679.73144348519,116768.97267936687,3721653.1971646533,null,null,null,null,null,0,null,0]
[null,22,2041,null,null,null,null,null,null,250000,409077.28108619951,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2041,409077.28108619951,1.835,71611.323957282279,0,480688.6050434818,0,0,480688.6050434818,112933.48768400123,3834586.6848486545,null,null,null,null,null,0,null,0]
[null,23,2042,null,null,null,null,null,null,250000,418305.87249290256,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2042,418305.87249290256,1.87,76841.546379540872,7863003.5951153347,8358151.0139877778,0,0,8358151.0139877778,1843824.6670022623,5678411.3518509166,null,null,null,null,null,0,null,0]
[null,24,2043,null,null,null,null,null,null,250000,427742.65658907924,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2043,427742.65658907924,1.9100000000000001,82453.542321909888,0,510196.19891098916,0,0,510196.19891098916,105681.00110074258,5784092.3529516589,null,null,null,null,null,0,null,0]
[null,25,2044,null,null,null,null,null,null,250000,437392.33010406123,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2044,437392.33010406123,1.9450000000000001,88161.626910658088,0,525553.95701471937,-7548483.4513107212,0,-7022929.4942960022,-1365930.2217571221,4418162.1311945366,null,null,null,null,null,4418162.1311945366,null,2044]
[null,26,2045,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,27,2046,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,28,2047,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,29,2048,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,30,2049,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,31,2050,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,32,2051,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,33,2052,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,34,2053,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,35,2054,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,36,2055,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,37,2056,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,38,2057,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,39,2058,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,40,2059,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,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,41,2060,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,42,2061,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,43,2062,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,44,2063,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,45,2064,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,46,2065,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,47,2066,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,48,2067,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,49,2068,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,50,2069,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-16T14:04:40","2017-01-16T14:04:40"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:35:47",41705.64984953704]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},"Energy (MWh)","Energy (kWh)","Fuel Consumed (L)",null,null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2019},{"$f":"AP26","v":1.347},0,{"$f":"E135*1000","v":0},{"$f":"F13:F135/3.25","v":0},null,null,{"$f":"D135*G135","v":0},null,"Every year there is  a ~3 day outage during the summer"]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2020},1.4950000000000001,0,{"$f":"E136*1000","v":0},{"$f":"F14:F136/3.25","v":0},null,null,{"$f":"D136*G136","v":0},null,"for maintenance to L1302 (from MFA TS2 to HVY)."]
[null,2,2021,1.405,17.318523691067025,17318.523691067025,5328.7765203283152,null,null,7486.9310110612832,null,"Historically the HVY-GT was used to supply the summer"]
[null,3,2022,1.355,18.366919051186514,18366.919051186513,5651.3597080573882,null,null,7657.5924044177609,null,"demand.  However, the addition of 10 MW would "]
[null,4,2023,1.345,19.969972845735306,19969.972845735305,6144.6070294570172,null,null,8264.4964546196879,null,"increase the minimum system demand above 25MW,"]
[null,5,2024,1.365,23.818513596142296,23818.513596142297,7328.7734141976298,null,null,10003.775710379765,null,"which is more than the capacity of the HVY-GT."]
[null,6,2025,1.3800000000000001,27.767390531484963,27767.390531484962,8543.8124712261415,null,null,11790.461210292076]
[null,7,2026,1.405,32.2317079905919,32231.707990591902,9917.4486124898158,null,null,13934.015300548192]
[null,8,2027,1.4350000000000001,37.057740017096968,37057.74001709697,11402.381543722146,null,null,16362.417515241279]
[null,9,2028,1.4550000000000001,42.254481872997971,42254.481872997974,13001.379037845531,null,null,18917.006500065247]
[null,10,2029,1.48,48.844957345665151,48844.957345665149,15029.217644820046,null,null,22243.242114333669]
[null,11,2030,1.51,54.744686412932353,54744.686412932351,16844.518896286878,null,null,25435.223533393186]
[null,12,2031,1.5350000000000001,60.76379195585541,60763.791955855413,18696.551371032434,null,null,28699.206354534788]
[null,13,2032,1.5649999999999999,66.782897498778624,66782.897498778621,20548.583845778037,null,null,32158.533718642626]
[null,14,2033,1.59,74.132166380548625,74132.166380548631,22809.897347861119,null,null,36267.736783099179]
[null,15,2034,1.62,80.277408179647892,80277.408179647886,24700.740978353195,null,null,40015.200384932177]
[null,16,2035,1.6500000000000001,86.422649978746932,86422.649978746937,26591.584608845213,null,null,43876.114604594608]
[null,17,2036,1.68,92.567891777846128,92567.891777846133,28482.42823933727,null,null,47850.479442086609]
[null,18,2037,1.7050000000000001,99.973965106330965,99973.965106330972,30761.220032717221,null,null,52447.880155782863]
[null,19,2038,1.7350000000000001,106.24227368600823,106242.27368600824,32689.930364925611,null,null,56717.02918314594]
[null,20,2039,1.7650000000000001,112.5929421854936,112592.94218549359,34643.982210921109,null,null,61146.628602275763]
[null,21,2040,1.8,120.29954839034394,120299.54839034395,37015.245658567364,null,null,66627.442185421256]
[null,22,2041,1.835,126.83204515594956,126832.04515594956,39025.244663369092,null,null,71611.323957282279]
[null,23,2042,1.87,133.54814210348013,133548.14210348012,41091.736031840039,null,null,76841.546379540872]
[null,24,2043,1.9100000000000001,140.30053012890426,140300.53012890427,43169.393885816695,null,null,82453.542321909888]
[null,25,2044,1.9450000000000001,147.313772472822,147313.77247282199,45327.314607022148,null,null,88161.626910658088]
[null,26,2045,0]
[null,27,2046,0]
[null,28,2047,0]
[null,29,2048,0]
[null,30,2049,0]
[null,31,2050,0]
[null,32,2051,0]
[null,33,2052,0]
[null,34,2053,0]
[null,35,2054,0]
[null,36,2055,0]
[null,37,2056,0]
[null,38,2057,0]
[null,39,2058,0]
[null,40,2059,0]
[null,41,2060,{"$f":"AP67","v":0}]
[null,42,2061,0]
[null,43,2062,0]
[null,44,2063,0]
[null,45,2064,0]
[null,46,2065,0]
[null,47,2066,0]
[null,48,2067,0]
[null,49,2068,0]
[null,50,2069,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":2019},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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,5000000,null,null,7863003.5951153347,"Capacity Upgrade (Phase 2) was advanced from "]
[null,24,2043,null,null,null,null,null,null,null,null,0,"not being in the baseline plan to Year 2042"]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,{"$f":"NBV!B28","v":7548483.4513107212},7548483.4513107212]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,null,null,null,null,null,null,null,null,{"$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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 3","index":4,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29],[17,26,17,29],[18,26,18,29],[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],[234,1,234,2],[333,28,333,29],[332,26,332,35],[333,34,333,35],[131,1,131,2],[233,28,233,29],[233,1,233,2],[233,26,233,27],[231,26,231,35],[436,1,436,2],[435,1,435,2],[233,34,233,35],[334,26,334,27],[334,28,334,29],[334,34,334,35],[333,26,333,27],[434,34,434,35],[335,1,335,2],[334,1,334,2],[435,34,435,35],[433,26,433,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29],[19,11,19,12],[23,11,23,12],[22,3,22,8],[130,1,130,2],[114,1,114,14],[22,1,22,2],[22,11,22,12],[130,4,130,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2019}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$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",{"$f":"'Home Page'!G16","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$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":2019},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2019},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":2019},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":""},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":2020},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":2020},"",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,2,2021,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,2,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2022,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,3,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2023,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,4,2023,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2024,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,5,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2025,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,6,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2026,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,7,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2027,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,8,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2028,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,9,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",11,0,null,0]
[null,10,2029,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,10,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,11,2030,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,11,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2031,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,12,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2032,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,13,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2033,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,14,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2034,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,15,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2035,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,16,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2044},null,0,null,0]
[null,17,2036,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,17,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2037,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,18,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2038,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,19,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2039,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,20,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2040,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,21,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2041,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,22,2041,"",null,0,0,0,0,0,{"$f":"AS48+SUM(AT48:AU48)","v":0},{"$f":"IF(AV48=0,0,IF(AV48=SUM(AO48:AR48)+SUM(AT48:AU48),AV48/(1+$AU$10)^(AN48-$AU$8+1),IF($AU$17=\"E\",AV48/(1+$AU$10)^(AN48-$AU$8+1),(AV48-SUM(AO48:AR48)-SUM(AT48:AU48))/(1+$AU$10)^(AN48-$AU$8)+(SUM(AO48:AR48)+SUM(AT48:AU48))/(1+$AU$10)^(AN48-$AU$8+1))))","v":0},{"$f":"IF(AN48=\"\",0,IF(AW48=0,AX47,AX47+AW48))","v":0},null,null,null,null,null,0,null,0]
[null,23,2042,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,23,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2043,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,24,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2044,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,25,2044,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2044]
[null,26,2045,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,27,2046,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,28,2047,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,29,2048,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,30,2049,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,31,2050,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,32,2051,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,33,2052,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,"",{"$f":"IF(AM59=\"\",\"\",AN58+1)","v":""},{"$f":"IF(AM59=\"\",\"\",IF($AU$12>AN59,0,K59))","v":""},null,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,34,2053,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,35,2054,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,36,2055,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,37,2056,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,38,2057,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,39,2058,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,40,2059,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,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,41,2060,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,42,2061,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,43,2062,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,44,2063,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,45,2064,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,46,2065,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,47,2066,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,48,2067,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,49,2068,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,50,2069,null,null,null,null,null,null,null,"",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"","",0,"","",0,0,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions & Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Printed","2014-03-07T15:35:56",41705.649953703702]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scratch Pad area for Annual Fuel costs"]
[null,null,null,null,null,null,"This area is used to enter Fuel costs associated with the project. NOTE:  Fuel Prices are to be entered in Column D in Main Table"]
[null,null,null,null,null,null,"Market Analysis section of System Planning prepares various fuel price forecasts for numerous delivery points."]
[null,null,null,null,null,null,"Please reference the appropriate forecast and enter the values in Column D in Main Table."]
[null,null,null,null,null,null,"Columns 3 below picks up the fuel prices from the main table. Columns 4,5,6,7 & 8 can be used to do some calculations if preferred."]
[null,null,null,null,null,null,"Necessary calculations can be performed to determine each current year dollar value of the annual fuel costs."]
[null,null,null,null,null,null,"The respective annual costs are to be entered in column 9."]
[null,null,null,null,null,null,"NOTE: Annual Fuel costs (if applicable) may start in the in-service year ."]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Annual","Working Area Below (if required)",null,null,null,null,"Annual"]
[null,"Year",null,"Fuel price",null,null,null,null,null,"Fuel costs","                           Comments / Explanations"]
[null,null,null,{"$f":"AP24","v":"(if applicable)"},null,null,null,null,null,"(Current $$)"]
[]
[null,0,{"$f":"$AU$7","v":2019},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2020},0]
[null,2,2021,0]
[null,3,2022,0]
[null,4,2023,0]
[null,5,2024,0]
[null,6,2025,0]
[null,7,2026,0]
[null,8,2027,0]
[null,9,2028,0]
[null,10,2029,0]
[null,11,2030,0]
[null,12,2031,0]
[null,13,2032,0]
[null,14,2033,0]
[null,15,2034,0]
[null,16,2035,0]
[null,17,2036,0]
[null,18,2037,0]
[null,19,2038,0]
[null,20,2039,0]
[null,21,2040,0]
[null,22,2041,0]
[null,23,2042,0]
[null,24,2043,0]
[null,25,2044,0]
[null,26,2045,0]
[null,27,2046,0]
[null,28,2047,0]
[null,29,2048,0]
[null,30,2049,0]
[null,31,2050,0]
[null,32,2051,0]
[null,33,2052,0]
[null,34,2053,0]
[null,35,2054,0]
[null,36,2055,0]
[null,37,2056,0]
[null,38,2057,0]
[null,39,2058,0]
[null,40,2059,0]
[null,41,2060,{"$f":"AP67","v":0}]
[null,42,2061,0]
[null,43,2062,0]
[null,44,2063,0]
[null,45,2064,0]
[null,46,2065,0]
[null,47,2066,0]
[null,48,2067,0]
[null,49,2068,0]
[null,50,2069,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":2019},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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 4","index":5,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[333,26,333,27],[434,34,434,35],[435,26,435,27],[435,28,435,29],[434,26,434,27],[434,28,434,29],[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],[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],[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],[17,26,17,29],[18,26,18,29],[19,26,19,27],[19,28,19,29],[3,38,3,39],[16,26,16,29]]}
[]
[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,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2019}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$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",{"$f":"'Home Page'!G16","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$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":2019},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2019},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":2019},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":""},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":2020},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":2020},"",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,2,2021,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,2,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2022,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,3,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2023,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,4,2023,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2024,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,5,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2025,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,6,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2026,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,7,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2027,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,8,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2028,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,9,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",11,0,null,0]
[null,10,2029,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,10,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,11,2030,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,11,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2031,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,12,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2032,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,13,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2033,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,14,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2034,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,15,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2035,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,16,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2044},null,0,null,0]
[null,17,2036,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,17,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2037,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,18,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2038,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,19,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2039,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,20,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2040,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,21,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2041,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,22,2041,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,23,2042,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,23,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2043,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,24,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2044,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,25,2044,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2044]
[null,26,2045,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,27,2046,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,28,2047,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,29,2048,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,30,2049,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,31,2050,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,32,2051,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,33,2052,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,34,2053,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,35,2054,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,36,2055,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,37,2056,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,38,2057,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,39,2058,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,40,2059,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,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,41,2060,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,42,2061,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,43,2062,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,44,2063,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,45,2064,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,46,2065,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,47,2066,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,48,2067,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,49,2068,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,50,2069,null,null,null,null,null,null,null,"",null,null,null,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$7","v":2019},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},{"$f":"C135+1","v":2020},0]
[null,2,2021,0]
[null,3,2022,0]
[null,4,2023,0]
[null,5,2024,0]
[null,6,2025,0]
[null,7,2026,0]
[null,8,2027,0]
[null,9,2028,0]
[null,10,2029,0]
[null,11,2030,0]
[null,12,2031,0]
[null,13,2032,0]
[null,14,2033,0]
[null,15,2034,0]
[null,16,2035,0]
[null,17,2036,0]
[null,18,2037,0]
[null,19,2038,0]
[null,20,2039,0]
[null,21,2040,0]
[null,22,2041,0]
[null,23,2042,0]
[null,24,2043,0]
[null,25,2044,0]
[null,26,2045,0]
[null,27,2046,0]
[null,28,2047,0]
[null,29,2048,0]
[null,30,2049,0]
[null,31,2050,0]
[null,32,2051,0]
[null,33,2052,0]
[null,34,2053,0]
[null,35,2054,0]
[null,36,2055,0]
[null,37,2056,0]
[null,38,2057,0]
[null,39,2058,0]
[null,40,2059,0]
[null,41,2060,{"$f":"AP67","v":0}]
[null,42,2061,0]
[null,43,2062,0]
[null,44,2063,0]
[null,45,2064,0]
[null,46,2065,0]
[null,47,2066,0]
[null,48,2067,0]
[null,49,2068,0]
[null,50,2069,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":2019},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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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":2020},null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,17,2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,33,2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,41,2060,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,42,2061,null,null,null,null,null,null,null,null,0]
[null,43,2062,null,null,null,null,null,null,null,null,0]
[null,44,2063,null,null,null,null,null,null,null,null,0]
[null,45,2064,null,null,null,null,null,null,null,null,0]
[null,46,2065,null,null,null,null,null,null,null,null,0]
[null,47,2066,null,null,null,null,null,null,null,null,0]
[null,48,2067,null,null,null,null,null,null,null,null,0]
[null,49,2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 5","index":6,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[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],[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],[130,1,130,2],[130,4,130,8],[114,1,114,14],[334,1,334,2],[334,26,334,27],[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],[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]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2019}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$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",{"$f":"'Home Page'!G16","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$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":2019},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2019},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":2019},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":""},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},2020,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":2020},"",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,2,2021,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,2,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2022,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,3,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2023,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,4,2023,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2024,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,5,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2025,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,6,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2026,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,7,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2027,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,8,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2028,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,9,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",11,0,null,0]
[null,10,2029,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,10,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,11,2030,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,11,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2031,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,12,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2032,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,13,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2033,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,14,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2034,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,15,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2035,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,16,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2044},null,0,null,0]
[null,{"$f":"B42+1","v":17},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,17,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2037,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,18,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2038,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,19,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2039,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,20,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2040,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,21,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2041,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,22,2041,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,23,2042,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,23,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2043,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,24,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2044,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,25,2044,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2044]
[null,26,2045,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,27,2046,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,28,2047,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,29,2048,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,30,2049,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,31,2050,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,32,2051,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,{"$f":"B58+1","v":33},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,34,2053,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,35,2054,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,36,2055,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,37,2056,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,38,2057,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,39,2058,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,40,2059,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,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,{"$f":"B66+1","v":41},2060,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},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":"B68+1","v":43},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":"B69+1","v":44},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":"B70+1","v":45},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":"B71+1","v":46},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":"B72+1","v":47},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":"B73+1","v":48},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":"B74+1","v":49},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,{"$f":"B75+1","v":50},2069,null,null,null,null,null,null,null,"",null,null,null,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$7","v":2019},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},2020,0]
[null,2,2021,0]
[null,3,2022,0]
[null,4,2023,0]
[null,5,2024,0]
[null,6,2025,0]
[null,7,2026,0]
[null,8,2027,0]
[null,9,2028,0]
[null,10,2029,0]
[null,11,2030,0]
[null,12,2031,0]
[null,13,2032,0]
[null,14,2033,0]
[null,15,2034,0]
[null,16,2035,0]
[null,{"$f":"B151+1","v":17},2036,0]
[null,18,2037,0]
[null,19,2038,0]
[null,20,2039,0]
[null,21,2040,0]
[null,22,2041,0]
[null,23,2042,0]
[null,24,2043,0]
[null,25,2044,0]
[null,26,2045,0]
[null,27,2046,0]
[null,28,2047,0]
[null,29,2048,0]
[null,30,2049,0]
[null,31,2050,0]
[null,32,2051,0]
[null,{"$f":"B167+1","v":33},2052,0]
[null,34,2053,0]
[null,35,2054,0]
[null,36,2055,0]
[null,37,2056,0]
[null,38,2057,0]
[null,39,2058,0]
[null,40,2059,0]
[null,{"$f":"B175+1","v":41},2060,{"$f":"AP67","v":0}]
[null,{"$f":"B176+1","v":42},2061,0]
[null,{"$f":"B177+1","v":43},2062,0]
[null,{"$f":"B178+1","v":44},2063,0]
[null,{"$f":"B179+1","v":45},2064,0]
[null,{"$f":"B180+1","v":46},2065,0]
[null,{"$f":"B181+1","v":47},2066,0]
[null,{"$f":"B182+1","v":48},2067,0]
[null,{"$f":"B183+1","v":49},2068,0]
[null,{"$f":"B184+1","v":50},2069,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":2019},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},2020,null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B254+1","v":17},2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B270+1","v":33},2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B278+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B281+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B282+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B283+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B284+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B285+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B286+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B287+1","v":50},2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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,{"$f":"B339+1","v":1},2020,null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B355+1","v":17},2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B371+1","v":33},2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B379+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B381+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B382+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B383+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B384+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B385+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B386+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B387+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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,{"$f":"B440+1","v":1},2020,null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B456+1","v":17},2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B472+1","v":33},2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B480+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B482+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B483+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B484+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B485+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B486+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B487+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B488+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,null,null,null,null,null,null,null,null,0]

{"sheet":"Alt. 6","index":7,"n_rows":490,"n_cols":58,"rows_kept":490,"cut":false,"hidden":false,"merged":[[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],[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],[130,1,130,2],[130,4,130,8],[114,1,114,14],[334,1,334,2],[334,26,334,27],[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],[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]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Enter Alternative Title]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Costs are shown as positive values; Benefits as negative values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year",{"$f":"'Home Page'!G6","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Worth Year",{"$f":"'Home Page'!G18","v":2019}]
[null,null,null,null,null,null,null,"Scratch Pad area for Annual O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Years in Study",{"$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",{"$f":"'Home Page'!G16","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,"This area is used to enter O&M costs associated with the project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total In-service Project Cost"]
[null,null,null,null,null,null,null,"Columns 3,4,5,6,7 & 8 can be used to do some calculations if preferred.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-service Year",{"$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":2019},"Worth"]
[]
[null,0,{"$f":"$AU$7","v":2019},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":2019},{"$f":"IF(AM26=\"\",\"\",IF($AU$12>AN26,0,K26))","v":""},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},2020,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":2020},"",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,2,2021,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,2,2021,"",null,0,0,0,0,0,0,0,0,null,null,null,"E",null,0,null,0]
[null,3,2022,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,3,2022,"",null,0,0,0,0,0,0,0,0,null,null,null,"B",null,0,null,0]
[null,4,2023,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,4,2023,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,5,2024,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,5,2024,"",null,0,0,0,0,0,0,0,0,null,null,null," More Material     Less Labour",3,0,null,0]
[null,6,2025,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,6,2025,"",null,0,0,0,0,0,0,0,0,null,null,null," Same Material     Same Labour",5,0,null,0]
[null,7,2026,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,7,2026,"",null,0,0,0,0,0,0,0,0,null,null,null," More Labour        Less Material",7,0,null,0]
[null,8,2027,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,8,2027,"",null,0,0,0,0,0,0,0,0,null,null,null," Labour Only",9,0,null,0]
[null,9,2028,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,9,2028,"",null,0,0,0,0,0,0,0,0,null,null,null," User Defined",11,0,null,0]
[null,10,2029,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,10,2029,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,11,2030,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,11,2030,"",null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AU18 = \"\",\"\",VLOOKUP(AU18,BB31:BC36,2,FALSE))","v":3},0,null,0]
[null,12,2031,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,12,2031,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(AM26:AM78)","v":25},null,0,null,0]
[null,13,2032,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,13,2032,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,14,2033,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,14,2033,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(MAX(BD26:BD78)=0,MIN(BD26:BD78),MAX(BD26:BD78))","v":0},null,0,null,0]
[null,15,2034,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,15,2034,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,16,2035,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,16,2035,"",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(BF26:BF78)","v":2044},null,0,null,0]
[null,{"$f":"B42+1","v":17},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,17,2036,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,18,2037,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,18,2037,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,19,2038,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,19,2038,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,20,2039,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,20,2039,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,21,2040,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,21,2040,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,22,2041,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,22,2041,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,23,2042,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,23,2042,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,24,2043,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,24,2043,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0]
[null,25,2044,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,25,2044,"",null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,2044]
[null,26,2045,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,27,2046,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,28,2047,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,29,2048,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,30,2049,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,31,2050,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,32,2051,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,{"$f":"B58+1","v":33},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,34,2053,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,35,2054,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,36,2055,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,37,2056,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,38,2057,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,39,2058,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,40,2059,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,"","",0,"","",0,0,0,null,null,null,null,null,0,null,0]
[null,{"$f":"B66+1","v":41},2060,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},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":"B68+1","v":43},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":"B69+1","v":44},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":"B70+1","v":45},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":"B71+1","v":46},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":"B72+1","v":47},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":"B73+1","v":48},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":"B74+1","v":49},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,{"$f":"B75+1","v":50},2069,null,null,null,null,null,null,null,"",null,null,null,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$7","v":2019},{"$f":"AP26","v":0}]
[null,{"$f":"B135+1","v":1},2020,0]
[null,2,2021,0]
[null,3,2022,0]
[null,4,2023,0]
[null,5,2024,0]
[null,6,2025,0]
[null,7,2026,0]
[null,8,2027,0]
[null,9,2028,0]
[null,10,2029,0]
[null,11,2030,0]
[null,12,2031,0]
[null,13,2032,0]
[null,14,2033,0]
[null,15,2034,0]
[null,16,2035,0]
[null,{"$f":"B151+1","v":17},2036,0]
[null,18,2037,0]
[null,19,2038,0]
[null,20,2039,0]
[null,21,2040,0]
[null,22,2041,0]
[null,23,2042,0]
[null,24,2043,0]
[null,25,2044,0]
[null,26,2045,0]
[null,27,2046,0]
[null,28,2047,0]
[null,29,2048,0]
[null,30,2049,0]
[null,31,2050,0]
[null,32,2051,0]
[null,{"$f":"B167+1","v":33},2052,0]
[null,34,2053,0]
[null,35,2054,0]
[null,36,2055,0]
[null,37,2056,0]
[null,38,2057,0]
[null,39,2058,0]
[null,40,2059,0]
[null,{"$f":"B175+1","v":41},2060,{"$f":"AP67","v":0}]
[null,{"$f":"B176+1","v":42},2061,0]
[null,{"$f":"B177+1","v":43},2062,0]
[null,{"$f":"B178+1","v":44},2063,0]
[null,{"$f":"B179+1","v":45},2064,0]
[null,{"$f":"B180+1","v":46},2065,0]
[null,{"$f":"B181+1","v":47},2066,0]
[null,{"$f":"B182+1","v":48},2067,0]
[null,{"$f":"B183+1","v":49},2068,0]
[null,{"$f":"B184+1","v":50},2069,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":2019},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},2020,null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B254+1","v":17},2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B270+1","v":33},2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B278+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B281+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B282+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B283+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B284+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B285+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B286+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B287+1","v":50},2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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,{"$f":"B339+1","v":1},2020,null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B355+1","v":17},2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B371+1","v":33},2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B379+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B381+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B382+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B383+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B384+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B385+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B386+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B387+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,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$7","v":2019},null,null,null,null,null,null,null,null,{"$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,{"$f":"B440+1","v":1},2020,null,null,null,null,null,null,null,null,0]
[null,2,2021,null,null,null,null,null,null,null,null,0]
[null,3,2022,null,null,null,null,null,null,null,null,0]
[null,4,2023,null,null,null,null,null,null,null,null,0]
[null,5,2024,null,null,null,null,null,null,null,null,0]
[null,6,2025,null,null,null,null,null,null,null,null,0]
[null,7,2026,null,null,null,null,null,null,null,null,0]
[null,8,2027,null,null,null,null,null,null,null,null,0]
[null,9,2028,null,null,null,null,null,null,null,null,0]
[null,10,2029,null,null,null,null,null,null,null,null,0]
[null,11,2030,null,null,null,null,null,null,null,null,0]
[null,12,2031,null,null,null,null,null,null,null,null,0]
[null,13,2032,null,null,null,null,null,null,null,null,0]
[null,14,2033,null,null,null,null,null,null,null,null,0]
[null,15,2034,null,null,null,null,null,null,null,null,0]
[null,16,2035,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B456+1","v":17},2036,null,null,null,null,null,null,null,null,0]
[null,18,2037,null,null,null,null,null,null,null,null,0]
[null,19,2038,null,null,null,null,null,null,null,null,0]
[null,20,2039,null,null,null,null,null,null,null,null,0]
[null,21,2040,null,null,null,null,null,null,null,null,0]
[null,22,2041,null,null,null,null,null,null,null,null,0]
[null,23,2042,null,null,null,null,null,null,null,null,0]
[null,24,2043,null,null,null,null,null,null,null,null,0]
[null,25,2044,null,null,null,null,null,null,null,null,0]
[null,26,2045,null,null,null,null,null,null,null,null,0]
[null,27,2046,null,null,null,null,null,null,null,null,0]
[null,28,2047,null,null,null,null,null,null,null,null,0]
[null,29,2048,null,null,null,null,null,null,null,null,0]
[null,30,2049,null,null,null,null,null,null,null,null,0]
[null,31,2050,null,null,null,null,null,null,null,null,0]
[null,32,2051,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B472+1","v":33},2052,null,null,null,null,null,null,null,null,0]
[null,34,2053,null,null,null,null,null,null,null,null,0]
[null,35,2054,null,null,null,null,null,null,null,null,0]
[null,36,2055,null,null,null,null,null,null,null,null,0]
[null,37,2056,null,null,null,null,null,null,null,null,0]
[null,38,2057,null,null,null,null,null,null,null,null,0]
[null,39,2058,null,null,null,null,null,null,null,null,0]
[null,40,2059,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B480+1","v":41},2060,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},2061,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B482+1","v":43},2062,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B483+1","v":44},2063,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B484+1","v":45},2064,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B485+1","v":46},2065,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B486+1","v":47},2066,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B487+1","v":48},2067,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B488+1","v":49},2068,null,null,null,null,null,null,null,null,0]
[null,50,2069,null,null,null,null,null,null,null,null,0]

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

{"sheet":"Summary Table","index":9,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[[10,5,10,6],[11,5,11,6],[12,5,12,6],[4,1,4,6],[7,1,7,6],[8,1,8,6],[5,1,5,6],[6,1,6,6]]}
[]
[]
[]
[]
[null,{"$f":"'Home Page'!G10","v":"Labrador East - Network Addition Policy - 10 MW Addition"}]
[null,"Alternative Comparison"]
[null,"Cumulative Net Present Value"]
[null,"To The Year"]
[null,{"$f":"'Home Page'!G18","v":2019}]
[]
[null,null,null,null,"Cumulative","CPW Difference between"]
[null,"Alternatives",null,null,"Net Present","Alternative and the"]
[null,null,null,null,"Value (CPW)","Least Cost Alternative"]
[]
[]
[null,{"$f":"'Alt. 4'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 4'!BB40","v":0},{"$f":"E16-$G$45","v":-9.9999999999999995E-7}]
[null,{"$f":"'Alt. 1'!AM4","v":"Baseline"},null,null,{"$f":"'Alt. 1'!BB40","v":9.9999999999999995E-7},{"$f":"E17-$G$45","v":0}]
[null,{"$f":"'Alt. 2'!AM4","v":"Accelerated"},null,null,{"$f":"'Alt. 2'!BB40","v":4418162.1311945366},{"$f":"E18-$G$45","v":4418162.1311935363}]
[null,{"$f":"'Alt. 3'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 3'!BB40","v":0},{"$f":"E19-$G$45","v":-9.9999999999999995E-7}]
[null,{"$f":"'Alt. 5'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 5'!BB40","v":0},{"$f":"E20-$G$45","v":-9.9999999999999995E-7}]
[null,{"$f":"'Alt. 6'!AM4","v":"[Enter Alternative Title]"},null,null,{"$f":"'Alt. 6'!BB40","v":0},-9.9999999999999995E-7]
[]
[]
[]
[]
[]
[null,null,null,null,"Date Printed:",{"$f":"NOW()","v":"2019-02-26T11:13:45.660"},{"$f":"NOW()","v":43522.467889583335}]
[null,null,null,null,"Date Revised:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Lowest CPW",{"$f":"MIN(IF($E$16:$E$21>0,$E$16:$E$21))","v":9.9999999999999995E-7}]

{"sheet":"Chart","index":10,"n_rows":116,"n_cols":74,"rows_kept":116,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,3]]}
["CHART DATA:"]
[]
["Chart Title",{"$f":"\"Alternative Comparison\nCumulative Net Present Value \n\"&'Home Page'!G10","v":"Alternative Comparison\nCumulative Net Present Value \nLabrador East - Network Addition Policy - 10 MW Addition"}]
["Display Text","$ 000s - nominal"]
[]
["Override Start:"]
["Override End:"]
[]
["But starting in:",2019]
["Display every:",5,"years"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Criteria:","Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exclude Data (1):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Name",{"$f":"IF(SUM('Alt. 1'!$AX$26:$AX$66)=0,0,'Alt. 1'!$AM$4)","v":"Baseline"},{"$f":"IF(SUM('Alt. 2'!$AX$26:$AX$66)=0,0,'Alt. 2'!$AM$4)","v":"Accelerated"},{"$f":"IF(SUM('Alt. 3'!$AX$26:$AX$66)=0,0,'Alt. 3'!$AM$4)","v":0},{"$f":"IF(SUM('Alt. 4'!$AX$26:$AX$66)=0,0,'Alt. 4'!$AM$4)","v":0},{"$f":"IF(SUM('Alt. 5'!$AX$26:$AX$66)=0,0,'Alt. 5'!$AM$4)","v":0},{"$f":"IF(SUM('Alt. 6'!$AX$26:$AX$66)=0,0,'Alt. 6'!$AM$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Range","Alt1CPW","Alt2CPW","Alt3CPW","Alt4CPW","Alt5CPW","Alt6CPW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Alt1","Alt2","Alt3","Alt4","Alt5","Alt6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$6<>0,$B$6,CurrentYear)","v":2019},{"$f":"IFERROR(VLOOKUP($Q77,INDIRECT(R$74),11,FALSE)/1000,0)","v":9.9999999999999986E-10},{"$f":"IFERROR(VLOOKUP($Q77,INDIRECT(S$74),11,FALSE)/1000,0)","v":234.74170182629109},0,0,0,{"$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$10,0)),0)","v":2024},{"$f":"IFERROR(VLOOKUP($Q78,INDIRECT(R$74),11,FALSE)/1000,0)","v":9.9999999999999986E-10},1302.0787108216286,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,9.9999999999999986E-10,2199.135128653671,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,9.9999999999999986E-10,2959.8333113934755,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,9.9999999999999986E-10,3604.8842244852867,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,9.9999999999999986E-10,4418.1621311945364,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($Q99,INDIRECT(R$74),11,FALSE)/1000,0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]

{"sheet":"Escalation","index":11,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["TABLE  2"]
["NALCOR INFLATION AND ESCALATION FORECAST"]
["(Annual  Percentage  Change)"]
[]
[null,null,"General Inflation",null,null,"Electric Utility Construction Price Escalation",null,null,null,null,null,null,"Operating & Maintenance",null,null,null,null,"Oil and Gas Operations"]
[null,null,"GDP Implicit Price Deflator","Canadian          CPI",null,"Combustion Turbine Plant Construction","CCCT Plant Construction","Hydraulic Plant Construction","Transmission Line   Construction","Transformer Station Construction","Distribution Line Construction",null," More Material     Less Labour"," Same Material     Same Labour"," More Labor        Less Material"," Labor Only",null,"Support Activities"]
[2000,null,4.2750855467309057E-2,2.7E-2,null,3.3000000000000002E-2,2.8000000000000001E-2,2.4899999999999999E-2,2.6589999999999999E-2,1.5089999999999999E-2,2.0580000000000001E-2]
[2001,null,1.6378598425357938E-2,2.5000000000000001E-2,6.0000000000000053E-3,0.01,1.3000000000000001E-2,2.5999999999999999E-2,8.9999999999999993E-3,2.4E-2,6.0000000000000001E-3]
[2002,null,1.2147644192670004E-2,2.1999999999999999E-2,6.9999999999998952E-3,2.6000000000000002E-2,2.4E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.9E-2,7.0000000000000001E-3]
[2003,null,3.3432214345605171E-2,2.8000000000000001E-2,9.9999999999988987E-4,1.0999999999999999E-2,8.0000000000000002E-3,1.0999999999999999E-2,-5.0000000000000001E-3,-0.03,1E-3]
[2004,null,3.27147216281094E-2,1.7999999999999999E-2,4.0000000000000036E-3,1.7000000000000001E-2,1.8000000000000002E-2,4.2999999999999997E-2,3.5999999999999997E-2,1.0999999999999999E-2,4.0000000000000001E-3]
[2005,null,3.2041394523010247E-2,2.1999999999999999E-2,1.8999999999999906E-2,3.7999999999999999E-2,4.7E-2,2.5000000000000001E-2,1.2E-2,1.7999999999999999E-2,1.9E-2]
[2006,null,2.7229439371184494E-2,0.02,6.6999999999999948E-2,4.2000000000000003E-2,0.04,3.2000000000000001E-2,4.2999999999999997E-2,2.7E-2,6.7000000000000004E-2,null,null,null,null,null,null,0.16303224472922692]
[2007,null,3.2351210528962726E-2,2.1999999999999999E-2,2.200000000000002E-2,3.0674188361321297E-2,3.2472195816326099E-2,2.5365076110924978E-2,1.9E-2,1.4999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,3.6166525969698382E-2]
[2008,null,3.8914447725401979E-2,2.3E-2,4.7911637275636298E-2,4.5326292617986264E-2,5.0684875725468981E-2,5.7957264171502043E-2,6.2159421890480404E-2,3.622861160375801E-2,4.7911637275636298E-2,null,null,null,null,null,null,1.2992581793233704E-2]
[2009,null,-2.1435393126551294E-2,3.0000000000000001E-3,6.0968706769695125E-3,9.8091054280745604E-2,9.6091712695113962E-2,8.7980503474754501E-2,5.875356346956595E-2,6.1897961585537731E-2,6.0968706769695125E-3,null,null,null,null,null,null,-7.8183203521842159E-2]
[2010,null,2.6484090416522443E-2,1.7999999999999999E-2,1.0055917081937205E-2,1.9101379676030428E-2,7.9927532491850251E-3,1.027758067420792E-2,3.271609070246928E-2,2.0317073393274487E-3,1.0055917081937205E-2,null,null,null,null,null,null,-1.7449602791936525E-2]
[2011,null,3.2365425369776268E-2,2.9000000000000001E-2,1.742158748873468E-2,3.6073098966555417E-2,2.9885698973878494E-2,2.6581914203681611E-2,4.3210847822325205E-2,1.8367905265924245E-2,1.742158748873468E-2,null,null,null,null,null,null,6.7252418563350069E-2]
[2012,null,1.6737904981480201E-2,1.4999999999999999E-2,2.3274360763055446E-2,9.1179553567439786E-3,5.2812497499292732E-3,8.9692005867938462E-3,1.4223471488169048E-2,9.7821136107281159E-3,2.3274360763055446E-2,null,null,null,null,null,null,3.2273603082851654E-2]
[2013,null,1.2197343581707099E-2,8.9999999999999993E-3,2.7884218703922103E-2,3.3639022468793023E-2,3.0824667822806573E-2,1.5342943456078784E-2,2.2446013077569882E-2,1.7793930715847894E-2,2.7884218703922103E-2,null,null,null,null,null,null,1.4423280872184252E-2]
[2014,null,1.4476931296684814E-2,1.9543973941368087E-2,null,1.4046309860290984E-2,1.6542376516827106E-2,2.4664886430374011E-2,2.816322158778517E-2,1.8911317018159624E-2,2.1726505705612187E-2,null,null,null,null,null,null,-3.0887801614194466E-3]
[2015,null,1.6137177026199989E-2,1.8863609925690028E-2,null,2.1888448222509238E-2,2.1002354190969186E-2,2.2483025363818188E-2,2.2449999931447584E-2,2.1431817072030901E-2,1.9113425559593056E-2,null,null,null,null,null,null,-2.1439675891545829E-2]
[2016,null,8.1938742646621432E-3,1.5601454090270694E-2,null,1.5812705788744576E-2,1.4010710290067955E-2,1.4010710290067955E-2,1.2758927685404438E-2,1.5601454090270694E-2,1.5601454090270694E-2,null,1.2395405698496608E-2,1.6596937132331072E-2,2.0798468566165539E-2,2.5000000000000001E-2,null,6.2024893995817898E-3]
[2017,null,1.4681934317398504E-2,2.1842808093900157E-2,null,2.3469625405330079E-2,2.3469625405330079E-2,2.180860476782908E-2,2.0628513761535735E-2,2.1842808093900157E-2,2.1842808093900157E-2,null,1.7261450738048877E-2,1.9840967158699253E-2,2.2420483579349629E-2,2.5000000000000001E-2,null,{"$f":"C24","v":1.4681934317398504E-2}]
[2018,null,1.7901479567581813E-2,1.8258161088171354E-2,null,2.6552834272659611E-2,2.6552834272659611E-2,2.4984092559464224E-2,2.3777283240326005E-2,1.8258161088171354E-2,1.8258161088171354E-2,null,2.0926109675686359E-2,2.3950739783790906E-2,2.6975369891895452E-2,0.03,null,{"$f":"C25","v":1.7901479567581813E-2}]
[2019,null,1.4059708519013947E-2,2.3422435322904667E-2,null,2.2623705872302002E-2,2.2623705872302002E-2,2.1054964159106612E-2,1.9848154839968397E-2,2.3422435322904667E-2,2.3422435322904667E-2,null,1.804478138926046E-2,2.2029854259506973E-2,2.6014927129753486E-2,0.03]
[2020,null,2.2021454106615268E-2,2.0025308568232481E-2,null,3.0585451459903323E-2,3.0585451459903323E-2,2.9016709746707933E-2,2.7809900427569718E-2,2.0025308568232481E-2,2.0025308568232481E-2,null,2.4016090579961451E-2,2.6010727053307633E-2,2.8005363526653816E-2,0.03]
[2021,null,2.0417348235437061E-2,2.0001276993985018E-2,null,2.8981345588725116E-2,2.8981345588725116E-2,2.7412603875529726E-2,2.620579455639151E-2,2.0001276993985018E-2,2.0001276993985018E-2,null,2.2813011176577795E-2,2.520867411771853E-2,2.7604337058859264E-2,0.03]
[2022,null,2.0048957034552561E-2,2.010106006333956E-2,null,2.8612954387840617E-2,2.8612954387840617E-2,2.7044212674645227E-2,2.5837403355507011E-2,2.010106006333956E-2,2.010106006333956E-2,null,2.2536717775914421E-2,2.502447851727628E-2,2.751223925863814E-2,0.03]
[2023,null,2.0079374023408425E-2,1.9854415204527243E-2,null,2.864337137669648E-2,2.864337137669648E-2,2.707462966350109E-2,2.5867820344362875E-2,1.9854415204527243E-2,1.9854415204527243E-2,null,2.2559530517556318E-2,2.5039687011704212E-2,2.7519843505852105E-2,0.03]
[2024,null,2.0079374023408425E-2,1.9854415204527243E-2,null,2.864337137669648E-2,2.864337137669648E-2,2.707462966350109E-2,2.5867820344362875E-2,1.9854415204527243E-2,1.9854415204527243E-2,null,2.2559530517556318E-2,2.5039687011704212E-2,2.7519843505852105E-2,0.03]
[2025,null,2.0079374023408425E-2,1.9854415204527243E-2,null,2.864337137669648E-2,2.864337137669648E-2,2.707462966350109E-2,2.5867820344362875E-2,1.9854415204527243E-2,1.9854415204527243E-2,null,2.2559530517556318E-2,2.5039687011704212E-2,2.7519843505852105E-2,0.03]
[2026,null,2.0079374023408425E-2,1.9854415204527243E-2,null,2.864337137669648E-2,2.864337137669648E-2,2.707462966350109E-2,2.5867820344362875E-2,1.9854415204527243E-2,1.9854415204527243E-2,null,2.2559530517556318E-2,2.5039687011704212E-2,2.7519843505852105E-2,0.03]
["Post 2026",null,{"$f":"C33","v":2.0079374023408425E-2},{"$f":"D33","v":1.9854415204527243E-2},null,{"$f":"F33","v":2.864337137669648E-2},2.864337137669648E-2,2.707462966350109E-2,2.5867820344362875E-2,1.9854415204527243E-2,1.9854415204527243E-2,null,{"$f":"M33","v":2.2559530517556318E-2},{"$f":"N33","v":2.5039687011704212E-2},{"$f":"O33","v":2.7519843505852105E-2},{"$f":"P33","v":0.03}]
[]
[]
[]
[]
[]
["Source: Jan 2019 Corporate assumptions"]
["O&G support activities escalator is same as GDP"]

{"sheet":"NBV","index":12,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,3,6,6]]}
[]
["Year","Capacity Upgrade  \n(Phase 2)",null,"-Capacity Upgrade (Phase 2) was advanced from not being in the baseline plan to Year 2042"]
[2019]
[{"$f":"A3+1","v":2020}]
[{"$f":"A4+1","v":2021}]
[2022]
[2023]
[2024]
[2025]
[2026]
[2027]
[2028]
[2029]
[2030]
[2031]
[2032]
[2033]
[2034]
[2035]
[2036]
[2037]
[2038]
[2039]
[2040]
[2041]
[2042,{"$f":"'Alt. 2'!AR49","v":7863003.5951153347}]
[2043,{"$f":"B26-$B$26*0.02","v":7705743.523213028}]
[2044,7548483.4513107212]
[2045,7391223.3794084145]
[2046,7233963.3075061077]
[2047,7076703.235603801]
[2048,6919443.1637014942]